Verdict (evidence date 2026-09-22): For a 10 MWh CATL 280 Ah LFP-cell battery storage solution in Sungrow ST2752UX liquid-cooled cabinets with a Sungrow SC5000UD-MV PCS, deployed at a Southeast Asia data center over a 10-year horizon at an 8% discount rate, the scenario TCO engine returns NPV = −2,742,831.68 USD, simple payback = None, discounted payback = None, and LCOS = 0.2379 USD/kWh. The PV of costs (4,391,614.48 USD) exceeds the PV of benefits (1,648,782.80 USD); benefits are computed against a discharged-energy credit only and exclude demand-charge savings, ancillary services revenue, capacity payments, FX hedging, insurance and financing fees. Limitations: (i) the benefit stream reflects only the energy-arbitrage credit at the meter tariff; (ii) cycling profile is a model assumption, not an OEM guarantee; (iii) ASEAN customs duty is marked PENDING and must be confirmed against the importing country's national tariff schedule before procurement.
| Metric | Value |
|---|---|
| Equipment family / model | Sungrow ST2752UX battery cabinet + Sungrow SC5000UD-MV PCS, CATL 280 Ah LFP cells |
| Location class | Southeast Asia (Singapore / Malaysia / Indonesia / Thailand / Vietnam / Philippines) |
| Horizon | 10 years |
| Discount rate | 8.00 % nominal, after-tax (model assumption) |
| NPV | −2,742,831.68 USD |
| Simple payback | None |
| Discounted payback | None |
| LCOS | 0.2379 USD/kWh |
| IRR | −0.1229 |
| Total undiscounted cost | 4,616,480.47 USD |
| PV of costs | 4,391,614.48 USD |
| Total undiscounted benefit | 2,426,300.56 USD |
| PV of benefits | 1,648,782.80 USD |
| Evidence date | 2026-09-22 |
The TCO applies to a 10 MWh nominal / ~9 MWh usable lithium iron phosphate battery storage solution built from publicly marketed OEM hardware. Cell, cabinet and PCS identification is required because thermal, voltage, SOC and torque limits derive from the OEM manuals cited.
| Item | Product (publicly marketed) | OEM / brand | Document cited | Revision / status |
|---|---|---|---|---|
| Battery cabinet | Sungrow ST2752UX liquid-cooled LFP battery cabinet (LFP, 1C capable, integrated liquid-cooling loop and BMS) | Sungrow | Sungrow product landing page: https://www.sungrowpower.com/en (model pages JS-rendered; name exact model in text) | Spec confirmed at RFQ against current OEM datasheet |
| Cells | CATL 280 Ah LFP prismatic cell (used inside ST2752UX cabinet per Sungrow cabinet BOM) | CATL | CATL ESS landing: https://www.catl.com/en/ess/ (model pages JS-rendered; exact cell model confirmed at RFQ) | Spec confirmed at RFQ |
| Power conversion system (PCS) | Sungrow SC5000UD-MV (5,000 kVA, medium-voltage, outdoor skid PCS) | Sungrow | Sungrow product landing: https://www.sungrowpower.com/en (model pages JS-rendered; name exact model in text) | Spec confirmed at RFQ |
| DC voltage window, SOC and torque limits | Per OEM manuals for ST2752UX and SC5000UD-MV | Sungrow | Sungrow installation & service manual (current revision, supplied with quotation) | Revision number to be logged on the issued RFQ pack |
| Applicable safety standards | UL 1973 (stationary batteries), UL 9540A (thermal runaway fire propagation), IEC 62619 (secondary lithium cells for industrial applications), IEC 61851-1:2017 (EV conductive charging system, Part 1 — cited for any DC-link / coupled architecture), UN 38.3 (UN Manual of Tests and Criteria, ST/SG/AC.10/11/Rev.7 — transport) | UL / IEC / UN | UL 1973 product page: https://www.shopulstandards.com/ProductDetail.aspx?productid=UL1973; IEC 61851-1:2017: https://webstore.iec.ch/en/publication/33644; UN Manual of Tests and Criteria: https://unece.org/transport/dangerous-goods/un-manual-tests-and-criteria | Cited with full designation + edition; deep IEC publication IDs other than 33644 are not guessable — request at IEC Webstore: https://webstore.iec.ch/ |
No "Tier-1" supplier labels are asserted anywhere on this page. Product identification above is tied to the cited OEM pages and the quoted RFQ pack; supplier status is a commercial decision for the buyer and is not characterized by Tradvolt.
The financial figures in this page are produced by the computed Tradvolt TCO engine for the equipment and horizon above. Where the engine required an input that the original draft did not state, the engine used the explicit bounded defaults below. These are model assumptions, not sourced facts.
| Input | Value | Unit | Type |
|---|---|---|---|
| Horizon | 10 | years | Model assumption (engine default) |
| Discount rate | 8.00 | % nominal, after-tax | Model assumption (engine default) |
| Capex (turnkey, year 0) | 3,850,000.00 | USD | Model assumption (engine default, 10 MWh block) |
| Year-7 augmentation reserve | 280,000.00 | USD (charged at year 7) | Model assumption (engine default) |
| Year-10 residual credit | 280,000.00 | USD (credit at year 10) | Model assumption (engine default) |
| Annual operating cost (O&M + insurance + tariff on charging energy) | varies by year (see cash-flow table) | USD/year | Model assumption (engine default) |
| asset.ess.degradation_pct_per_year | 2.0 | % per year (capacity fade applied to discharged energy) | Model assumption (engine default, bounded 1.0–3.0 %/yr) |
| asset.ess.value_per_kwh_discharged | 0.0893 | USD per kWh discharged (energy-arbitrage credit at the meter) | Model assumption (engine default) |
| Round-trip efficiency applied to charging cost | 88 | % (charging energy drawn = discharged energy ÷ RTE) | Model assumption (engine default, LFP DC-block median) |
| Cycles per year (delivered kWh profile) | ~330 | cycles/year (daily shallow cycle + peak-shave) | Model assumption (engine default) |
| Benefit stream scope | Energy-arbitrage credit only (no demand-charge savings, ancillary services, capacity payments) | — | Model assumption (engine default) |
| Excluded costs | Financing fees, FX hedging, insurance premium line-item beyond the bundled annual operating cost, taxes, demand-charge revenue | — | Model assumption (engine default) |
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 10 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 4,616,480.47 |
| Total discounted cost / PV of costs (USD) | 4,391,614.48 |
| Total undiscounted benefit (USD) | 2,426,300.56 |
| Total discounted benefit (USD) | 1,648,782.80 |
| NPV (USD) | -2,742,831.68 |
| IRR | -0.1229 |
| Simple payback (year) | — |
| Discounted payback (year) | — |
| LCOS (USD/kWh) | 0.2379 |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 3,850,000.00 | 0.0000 | -3,850,000.00 | 1.00 | -3,850,000.00 | 0.0000 |
| 1 | 70,000.00 | 265,275.00 | 195,275.00 | 0.9259 | 180,810.19 | 2,970,000.00 |
| 2 | 71,400.00 | 259,969.50 | 188,569.50 | 0.8573 | 161,667.95 | 2,910,600.00 |
| 3 | 72,828.00 | 254,770.11 | 181,942.11 | 0.7938 | 144,431.51 | 2,852,388.00 |
| 4 | 74,284.56 | 249,674.71 | 175,390.15 | 0.7350 | 128,916.99 | 2,795,340.24 |
| 5 | 75,770.25 | 244,681.21 | 168,910.96 | 0.6806 | 114,957.96 | 2,739,433.44 |
| 6 | 77,285.66 | 239,787.59 | 162,501.93 | 0.6302 | 102,403.78 | 2,684,644.77 |
| 7 | 358,831.37 | 234,991.84 | -123,839.53 | 0.5835 | -72,259.18 | 2,630,951.87 |
| 8 | 80,408.00 | 230,292.00 | 149,884.00 | 0.5403 | 80,977.66 | 2,578,332.83 |
| 9 | 82,016.16 | 225,686.16 | 143,670.00 | 0.5002 | 71,870.77 | 2,526,766.18 |
| 10 | -196,343.52 | 221,172.44 | 417,515.96 | 0.4632 | 193,390.67 | 2,476,230.85 |
Tradvolt does not assert any duty rate as fact. ASEAN national tariff schedules, ATIGA, RCEP and ASEAN-China FTA (ACFTA) preferences, anti-dumping measures and classification rulings change annually. Use the appropriate national lookup before procurement or import declaration. Confirm certificate of origin (Form E / Form D) availability with the supplier and the importing country's authorized broker.
| HS code (2022 edition) | Description | Indicative ASEAN duty | Status | Lookup tool |
|---|---|---|---|---|
| 8507.60 | Lithium-ion accumulators, including separators, modules and rack assemblies | PENDING | Confirm against importing country's national tariff schedule | Singapore HSCA, Indonesia BTKI, Malaysia Tariff Finder, Thailand TIF, Vietnam VNACCS, Philippines BOC |
| 8504.40 | Static converters (PCS / inverters) | PENDING | Confirm against importing country's national tariff schedule | As above |
| 8537.10 | Boards, panels and switchgear for electric control | PENDING | Confirm against importing country's national tariff schedule | As above |
For EU-destined cells the EU Battery Regulation 2023/1542 applies (EUR-Lex, Regulation (EU) 2023/1542); for tariff classification against the EU TARIC use https://ec.europa.eu/taxation_customs/dds2/taric/taric_consultation.jsp?Lang=en. For US imports consult https://hts.usitc.gov/; for UK https://www.trade-tariff.service.gov.uk/; for Japan https://www.customs.go.jp/english/; for Australia https://www.abf.gov.au/ (deep tariff pages moved 2024-25; use home + topic path, not guessed deep URLs); for South Africa https://www.sars.gov.za/; for Ghana https://gra.gov.gh/; for Uganda https://www.ura.go.ug/. For shipment terms use ICC Incoterms 2020 (https://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/); for transport of cells observe IATA DGR (https://www.iata.org/en/programs/cargo/dgr/) and the UN Manual of Tests and Criteria, ST/SG/AC.10/11/Rev.7 (UN 38.3) (https://unece.org/transport/dangerous-goods/un-manual-tests-and-criteria); for wood packaging comply with IPPC ISPM 15 (https://www.ippc.int/en/core-activities/standards-setting/ispms/); for freight documents refer to FIATA (https://fiata.org/). For US import / export procedure start from CBP (https://www.cbp.gov/) and Trade.gov (https://www.trade.gov/).
The integrator's project quality plan — not this TCO sheet — governs compliance against the editions above.
Request a quotation: submit the configured RFQ through https://tradvolt.com/rfq/. The form is gated; after submission the page is removed from noindex.