The ₦370,000 freed from removing high-capacity power banks has been reallocated directly into solar panel inventory, bringing 550W–580W Mono solar panels to 20 units and maintaining the exact total budget of ₦15,000,000. APEX CORE TECHNOLOGIES LIMITED * RC Number: 9599748 * Location: Badaru St. Jakande, Lekki / Badagry Hub * Allocation: ₦10,370,000 (Core Solar & Panel Expansion) + ₦4,630,000 (Retail Foot-Traffic) = ₦15,000,000 Total Part 1: Core Solar, Lithium & Expanded Panel Stock (₦10,370,000 Allocation) | Item Description & Technical Specs | Brand / Model | Qty | Unit Cost (₦) | Subtotal (₦) | Category | |---|---|---|---|---|---| | 3.5kW 24V MPPT Hybrid Inverter (High PV input) | SMS / SRNE / Felicity | 3 | 450,000 | 1,350,000 | Core Stock | | 5.5kW / 6.2kW 48V BMS Hybrid Inverter | SMS (Sunmate) / Must | 2 | 650,000 | 1,300,000 | Core Stock | | 1.5kVA / 12V Pure Sine Wave Backup Inverter | Luminous / Felicity | 2 | 200,000 | 400,000 | Core Stock | | 550W–580W Mono PERC / TOPCon Solar Panels (Boosted) | Jinko / Longi / Felicity | 20 | 120,000 | 2,400,000 | Expanded Panel | | 300W–320W 24V Solar Modules | Felicity / Standard | 8 | 82,500 | 660,000 | Core Stock | | 48V 100Ah (5.12kWh) Wall-Mount LiFePO4 Lithium Battery | SMS / Felicity / Pylontech | 2 | 1,400,000 | 2,800,000 | Core Stock | | Cabling, DC Breakers, SPDs, Aluminum Rails, MC4, Lugs | Kabelmetal / TOMZN | 1 Lot | 1,260,000 | 1,260,000 | Core Stock | | Digital Clamp Meters, MC4 Crimpers, Wire Stripper Toolkits | Ingco / Total | 2 sets | 100,000 | 200,000 | Core Stock | | Subtotal Part 1 | | | | ₦10,370,000 | Solar & Panels | Part 2: Retail Foot-Traffic & Consumer Accessories (₦4,630,000 Allocation) | Item Description & Technical Specs | Brand / Model | Qty | Unit Cost (₦) | Subtotal (₦) | Category | |---|---|---|---|---|---| | 16" Solar/AC Rechargeable Standing Fan + Panel & Remote | Lontor / QASA / Felicity | 15 | 48,000 | 720,000 | Walk-in Magnet | | 18" Heavy-Duty Rechargeable Standing Fan w/ USB Port | Century / Lontor | 10 | 65,000 | 650,000 | Walk-in Magnet | | 200W All-In-One Outdoor Solar LED Floodlight w/ Sensor | Felicity / Generic Solar | 20 | 22,000 | 440,000 | Fast Seller | | 300W Super Bright Solar Street Light + Arm & Remote | Felicity / High-Bay | 15 | 35,000 | 525,000 | Fast Seller | | Indoor Solar Lighting Kit (Panel + 3 Bulbs + Phone Charger) | Itel / Sundaya / d.light | 25 | 18,000 | 450,000 | High Volume | | Multi-Functional Solar Power Station / Bank (Multi-Device) | Itel / Felicity / Mini-Gen | 15 | 38,000 | 570,000 | High Volume | | Tuya / Sonoff Wi-Fi Smart Switches (1-Gang, 2-Gang Touch) | Sonoff / Tuya Smart | 30 | 8,500 | 255,000 | Smart Tech | | Wi-Fi Smart Plugs & Smart Circuit Breakers w/ Monitoring | Sonoff / Tuya / Tomzn | 20 | 12,000 | 240,000 | Smart Tech | | 12V DC Energy Saving LED Bulbs (7W / 12W Screw & Pin) | Felicity / Generic DC | 100 | 1,500 | 150,000 | Everyday Buy | | Automatic Voltage & Surge Protectors (Fridge/TV/Inverter) | Sollatek / TV Guard | 30 | 11,000 | 330,000 | Everyday Buy | | Heavy Duty Surge Protected Extension Sockets (4-Way / 6-Way) | Century / Masterplug | 20 | 15,000 | 300,000 | Everyday Buy | | Subtotal Part 2 | | | | ₦4,630,000 | Retail Stock | | COMBINED GRAND TOTAL | | | | ₦15,000,000 | 100% Budget | Generate Document via HTML Print-to-PDF To save this blueprint directly as a PDF document on your device: * Save the code below as Apex_Blueprint_Updated.html. * Open Apex_Blueprint_Updated.html in Chrome, Safari, or Edge. * Press Ctrl + P (Windows) or Cmd + P (Mac) — or select Share > Print on mobile — and pick Save as PDF. APEX CORE - 15M Expanded Solar & Retail Procurement Plan
APEX CORE TECHNOLOGIES LIMITED
15M Expanded Solar Panel & Retail Procurement Plan
 RC: 9599748
Hub: Badaru St, Jakande, Lekki / Badagry
Allocation: 100% Physical Stock
Total Capital: ₦15,000,000.00  |  Part 1 (Solar & Panel Expansion): ₦10,370,000.00  |  Part 2 (Retail Foot-Traffic): ₦4,630,000.00
Item Description & Technical Specs Brand / Model Qty Unit Cost (₦) Subtotal (₦) Category
PART 1: CORE SOLAR, LITHIUM & EXPANDED PANEL STOCK (₦10,370,000)
3.5kW 24V MPPT Hybrid Inverter (High PV input)SMS / SRNE / Felicity3450,0001,350,000Core Stock
5.5kW / 6.2kW 48V BMS Hybrid InverterSMS (Sunmate) / Must2650,0001,300,000Core Stock
1.5kVA / 12V Pure Sine Wave Backup InverterLuminous / Felicity2200,000400,000Core Stock
550W – 580W Mono PERC / TOPCon Solar Panels (Boosted)Jinko / Longi / Felicity20120,0002,400,000Panel Boost
300W – 320W 24V Solar ModulesFelicity / Standard882,500660,000Core Stock
48V 100Ah (5.12kWh) Wall-Mount LiFePO4 Lithium BatterySMS / Felicity / Pylontech21,400,0002,800,000Core Stock
Cabling, DC Breakers, SPDs, Aluminum Rails, MC4, LugsKabelmetal / TOMZN1 Lot1,260,0001,260,000Core Stock
Digital Clamp Meters, MC4 Crimpers, Wire Stripper ToolkitsIngco / Total2 sets100,000200,000Core Stock
PART 2: RETAIL FOOT-TRAFFIC & CONSUMER ACCESSORIES (₦4,630,000)
16" Solar/AC Rechargeable Standing Fan + Panel & RemoteLontor / QASA / Felicity1548,000720,000Walk-in
18" Heavy-Duty Rechargeable Standing Fan w/ USB PortCentury / Lontor1065,000650,000Walk-in
200W All-In-One Outdoor Solar LED Floodlight w/ SensorFelicity / Generic Solar2022,000440,000Fast Seller
300W Super Bright Solar Street Light + Arm & RemoteFelicity / High-Bay1535,000525,000Fast Seller
Indoor Solar Lighting Kit (Panel + 3 Bulbs + Phone Charger)Itel / Sundaya / d.light2518,000450,000High Volume
Multi-Functional Solar Power Station / Bank (Multi-Device)Itel / Felicity / Mini-Gen1538,000570,000High Volume
Tuya / Sonoff Wi-Fi Smart Switches (1-Gang, 2-Gang Touch)Sonoff / Tuya Smart308,500255,000Smart Tech
Wi-Fi Smart Plugs & Smart Circuit Breakers w/ MonitoringSonoff / Tuya / Tomzn2012,000240,000Smart Tech
12V DC Energy Saving LED Bulbs (7W / 12W Screw & Pin)Felicity / Generic DC1001,500150,000Everyday
Automatic Voltage & Surge Protectors (Fridge/TV/Inverter)Sollatek / TV Guard3011,000330,000Everyday
Heavy Duty Surge Protected Extension Sockets (4-Way / 6-Way)Century / Masterplug2015,000300,000Everyday
GRAND TOTAL INVENTORY PROCUREMENT BUDGET₦15,000,000100% Stock
Hosted & Compiled with HtmlRunner.com