ITEM DESCRIPTION PRICE(Rs)

SolarPanels MonoCrystalline200watts[x12] 360,000

InverterHybrid 5KVATaiwanPowergate 100,000
Controller 50AmpsMPPT 26,000
Batteries GelBasedRemco[x12] 360,000
Stands 30,000
Wires DC10mm2/4mm2/AC 10,000
Service/Transporataion 30,000
916,000
APPLIANCES QTY
Fans 4
Energysavers 4
TV 1
Fridge 1
AirConditioner 1
RETURN ON INVESTMENT (ROI) FOR SYSTEM
VARIANT: BASIC COMFORT
If generator is used in existing setup, then savings
would increase due to higher running cost of the
generator against Grid (WAPDA). Periodic battery
replacement cost is included in ROI calculations, unlike
standard practice of hiding this expense. Battery cost
decreasing each year in market. With PV panel life of
25 years, projected saving over this period are around
10million as shown in graph.
WILLOW SOLAR TECHNOLOGY is a subsidiary of Willow Renewable Technologies a part of Ayton Willow Ltd incorporated and registered in
England and Wales.
We have a vast experience of research and development of innovative products. The photovoltaic (PV) systems is a step in our efforts towards
intelligent homes and living. Hence the slogan Intelligent Living: Solar System and Beyond.
Each of the system is tailored to your exact needs and we design the system
working with you to these benefits:
Less to no dependence on WAPDA towards your comfort and needs: Air
Conditioner, Refrigerator, Space Heating, Hot Water, Television,
Computer, Light, Fan and other electric and electronic auxiliaries.
No running cost of the system and virtually no maintenance.
Reduced energy bill and enormous savings.
Very attractive Return of Investment as low as 3 years.
Components from renowned brands.
Design and customer support by our highly talented team of engineers.

Suite 22, 3
rd
Floor, Al Hafeez View, 67D1 Sir Syed Road, Gulberg 3, Lahore, Pakistan Web: www.willowsolar.com |www.aytonwillow.com
Email: renewable.energy@aytonwillow.com | Tel/Fax: 042 3577 4776 | Mobile: 0322 412 4995
BENEFITS OF THE PHOTOVOLTAIC SYSTEM
Solar Panels
Rs 360,000
40%
Inverter
Hybrid
Rs 100,000
11%
Controller
Rs 26,000
3%
Batteries
Rs 360,000
39%
Stands
Rs 30,000
Wires
Rs 10,000
Service/Transporataion
Rs 30,000
3%
SYSTEM: BASI C COMFORT
COST BREAKDOWN
BASIC COMFORT | 4 Hours backup time
Rs -
Rs 1
Rs 2
Rs 3
Rs 4
Rs 5
Rs 6
Rs 7
Rs 8
Rs 9
Rs 10
Rs 11
Rs-
Rs200
Rs400
Rs600
Rs800
Rs1,000
Rs1,200
A
C
C
U
M
U
L
A
T
I
V
E

S
A
V
I
N
G
S












[
i
n

m
i
l
l
i
o
n
s
]

A
N
N
U
A
L


S
A
V
I
N
G
S


















[
i
n

t
h
o
u
s
a
n
d
s
]
PROJECTED SAVINGS IN 25 YEARS DUE TO SOLAR SYSTEM
"BASIC COMFORT"
AnnualSavings AccumulativeSavings
SCENARIO1 - COST SCENARIO2 - COST
GRID GENERATOR TOTAL GRID SOLAR GENERATOR BATTERY DEPRECIATION TOTAL SAVING ACC. SAVINGS
YEAR 1 170,554 Rs - Rs 170,554 Rs 53,914 Rs - Rs - Rs 76,500 Rs 130,414 Rs 40,140 Rs 40,140 Rs
YEAR 2 187,609 Rs - Rs 187,609 Rs 59,305 Rs - Rs - Rs 76,500 Rs 135,805 Rs 51,804 Rs 91,944 Rs
YEAR 3 206,370 Rs - Rs 206,370 Rs 65,235 Rs - Rs - Rs 76,500 Rs 141,735 Rs 64,634 Rs 156,578 Rs
YEAR 4 227,007 Rs - Rs 227,007 Rs 71,759 Rs - Rs - Rs 76,500 Rs 148,259 Rs 78,748 Rs 235,326 Rs
YEAR 5 249,708 Rs - Rs 249,708 Rs 78,935 Rs - Rs - Rs 76,500 Rs 155,435 Rs 94,273 Rs 329,599 Rs
YEAR 6 274,678 Rs - Rs 274,678 Rs 86,828 Rs - Rs - Rs 76,500 Rs 163,328 Rs 111,350 Rs 440,949 Rs
YEAR 7 302,146 Rs - Rs 302,146 Rs 95,511 Rs - Rs - Rs 76,500 Rs 172,011 Rs 130,135 Rs 571,084 Rs
YEAR 8 332,361 Rs - Rs 332,361 Rs 105,062 Rs - Rs - Rs 76,500 Rs 181,562 Rs 150,798 Rs 721,882 Rs
YEAR 9 365,597 Rs - Rs 365,597 Rs 115,569 Rs - Rs - Rs 76,500 Rs 192,069 Rs 173,528 Rs 895,410 Rs
YEAR 10 402,156 Rs - Rs 402,156 Rs 127,125 Rs - Rs - Rs 76,500 Rs 203,625 Rs 198,531 Rs 1,093,941 Rs
S
Y
S
T
E
M

V
A
R
I
A
N
T
:

E
S
S
E
N
T
I
A
L
S


For 4 Fans and 4 Energy Savers
YOUR ENERGY NEEDS: CUSTOM DESIGNED SYSTEMS
Tell us of your energy needs and we would design and
propose a system tailored to your exact requirements.
In case you simply need consultation with our engineers,
you would find our diligence at your service!
UPS PLUS
ITEM DESCRIPTION PRICE (Rs)
SolarPanels MonoCrystalline150W[X2] 30,000
ChargeController 30Amps 12,000
Stands 3,000
DCcables 2,000
Services/Transportation 5,000
TOTAL Rs52,000
ITEM DESCRIPTION PRICE(Rs)
SolarPanels MonoCrystalline200watts[x2] 36,000
Inverter 1KVA 13,000
Batteries LeadAcid200Ah[x1] 15,000
Stands 3,000
Wires DC10mm2/4mm2/AC 3,000
Service/Transporataion 5,000
75,000