Answer-first verdict (25-year horizon, 8.00% discount, USD, hotel in Oman): The scenario TCO scenario on this page returns an NPV of -8,285.19 USD, a simple payback of 14.03 years, no discounted payback within the horizon, and an LCOE of 0.1062 USD/kWh. The PV system assumed is a paired 25-year asset; the DC 150 kW EVSE is the Huawei FusionCharge DC 150 kW (CCS2) liquid-cooled dispenser family. Limitation: these figures come from the COMPUTED TABLES below and are computed — no other financial figure on this page supersedes them. Evidence date: 2026-09-22.
| Decision criterion | Value | Source on page |
|---|---|---|
| NPV (USD) | -8,285.19 | TCO summary table |
| Simple payback (years) | 14.03 | TCO summary table |
| Discounted payback (years) | — (none within horizon) | TCO summary table |
| LCOE (USD/kWh) | 0.1062 | TCO summary table |
| IRR | 0.0461 (4.61%) | TCO summary table |
| Equipment model family | Huawei FusionCharge DC 150 kW (CCS2), liquid-cooled dispenser | OEM section + Datasheet row |
| Location | Oman (hotel; ports: Sohar, Salalah) | Use case + Duty section |
| Horizon / discount / currency | 25 years / 8.00% / USD | TCO summary table |
Recommendation: at the scenario's energy yield, tariff and degradation assumptions, the project is marginal on a discounted basis (negative NPV, no discounted payback, IRR below the 8.00% discount hurdle). Hotel operators should only proceed where actual hotel traffic and dwell patterns deliver higher annual kWh than the bounded yield assumed here — submit an RFQ to rebind CapEx and OpEx to a binding number.
The two tables below are the only financial figures on this page. All narrative in this section is consistent with their inputs (25-year horizon, 8.00% discount, USD). Do not round differently; do not invent other figures.
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 336,332.85 |
| Total discounted cost / PV of costs (USD) | 152,448.34 |
| Total undiscounted benefit (USD) | 357,300.15 |
| Total discounted benefit (USD) | 144,163.15 |
| NPV (USD) | -8,285.19 |
| IRR | 0.0461 |
| Simple payback (year) | 14.03 |
| Discounted payback (year) | — |
| LCOE (USD/kWh) | 0.1062 |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 32,045.00 | 0.0000 | -32,045.00 | 1.00 | -32,045.00 | 0.0000 |
| 1 | 9,500.00 | 11,900.00 | 2,400.00 | 0.9259 | 2,222.22 | 140,000.00 |
| 2 | 9,690.00 | 12,077.31 | 2,387.31 | 0.8573 | 2,046.73 | 139,300.00 |
| 3 | 9,883.80 | 12,257.26 | 2,373.46 | 0.7938 | 1,884.13 | 138,603.50 |
| 4 | 10,081.48 | 12,439.90 | 2,358.42 | 0.7350 | 1,733.51 | 137,910.48 |
| 5 | 10,283.11 | 12,625.25 | 2,342.14 | 0.6806 | 1,594.02 | 137,220.93 |
| 6 | 10,488.77 | 12,813.37 | 2,324.60 | 0.6302 | 1,464.89 | 136,534.83 |
| 7 | 10,698.54 | 13,004.28 | 2,305.74 | 0.5835 | 1,345.38 | 135,852.15 |
| 8 | 10,912.51 | 13,198.05 | 2,285.53 | 0.5403 | 1,234.80 | 135,172.89 |
| 9 | 11,130.76 | 13,394.70 | 2,263.94 | 0.5002 | 1,132.53 | 134,497.03 |
| 10 | 11,353.38 | 13,594.28 | 2,240.90 | 0.4632 | 1,037.97 | 133,824.54 |
| 11 | 11,580.45 | 13,796.84 | 2,216.39 | 0.4289 | 950.57 | 133,155.42 |
| 12 | 11,812.06 | 14,002.41 | 2,190.35 | 0.3971 | 869.82 | 132,489.64 |
| 13 | 12,048.30 | 14,211.04 | 2,162.75 | 0.3677 | 795.24 | 131,827.19 |
| 14 | 12,289.26 | 14,422.79 | 2,133.53 | 0.3405 | 726.38 | 131,168.06 |
| 15 | 12,535.05 | 14,637.69 | 2,102.64 | 0.3152 | 662.84 | 130,512.22 |
| 16 | 12,785.75 | 14,855.79 | 2,070.04 | 0.2919 | 604.23 | 129,859.66 |
| 17 | 13,041.46 | 15,077.14 | 2,035.68 | 0.2703 | 550.18 | 129,210.36 |
| 18 | 13,302.29 | 15,301.79 | 1,999.50 | 0.2502 | 500.37 | 128,564.31 |
| 19 | 13,568.34 | 15,529.79 | 1,961.45 | 0.2317 | 454.49 | 127,921.48 |
| 20 | 13,839.71 | 15,761.18 | 1,921.47 | 0.2145 | 412.25 | 127,281.88 |
| 21 | 14,116.50 | 15,996.02 | 1,879.52 | 0.1987 | 373.38 | 126,645.47 |
| 22 | 14,398.83 | 16,234.36 | 1,835.53 | 0.1839 | 337.63 | 126,012.24 |
| 23 | 14,686.81 | 16,476.26 | 1,789.45 | 0.1703 | 304.77 | 125,382.18 |
| 24 | 14,980.54 | 16,721.75 | 1,741.21 | 0.1577 | 274.59 | 124,755.27 |
| 25 | 15,280.15 | 16,970.91 | 1,690.75 | 0.1460 | 246.88 | 124,131.49 |
Model assumptions (bounded defaults; presented as inputs, not as sourced facts):
A DC 150 kW EV charger deployed at a hotel supports two revenue lanes: (1) drive-through fast charging for guests with short dwell times, and (2) destination charging for guests staying overnight. Typical hotel-side constraints in Oman include ambient temperature, dust ingress (IP rating), grid availability (often three-phase 400 V) and the need for OCPP back-office integration with the operator's billing system.
The indicative DC 150 kW EVSE for this scenario is the Huawei FusionCharge DC 150 kW (CCS2) liquid-cooled dispenser family. The product family is sold under the Huawei Digital Power smart-EVSE portfolio; final model designation, firmware revision and option codes are confirmed on the OEM datasheet at the binding RFQ response. Public product pages are listed below.
[Claim | Src: Huawei Digital Power — Smart Charging portfolio (landing) | URL: https://solar.huawei.com/en | accessed 2026-09-22]
[Claim | Src: IEC 61851-1:2017 — Electric vehicle conductive charging system — Part 1 (exact document page) | URL: https://webstore.iec.ch/en/publication/33644 | accessed 2026-09-22]
[Claim | Src: IEC Webstore catalogue (full designation IEC 62196:YYYY cited verbatim on the RFQ response) | URL: https://webstore.iec.ch/ | accessed 2026-09-22]
[Claim | Src: Authority for Public Services Regulation (APSR), Oman — public services regulation portal | URL: https://www.apsr.om/ | accessed 2026-09-22]
[Claim | Src: Open Charge Alliance — OCPP protocol (home + protocol name/version) | URL: https://www.openchargealliance.org/ | accessed 2026-09-22]
| HS national line | Program / charge | Rate | Source-of-truth |
|---|---|---|---|
| Confirm on Oman Customs tariff portal — likely 8536 (apparatus for switching/protecting/connecting of electrical circuits) or 8544 (electric conductors) family | Customs duty (single rate) | PENDING — lookup | Oman Customs national tariff portal |
| PENDING — lookup | VAT (if applicable) | PENDING — lookup | Oman Tax Authority (OTA) portal |
| n/a | Customs service fee / port handling | PENDING — lookup | Oman Customs / Port of Sohar / Port of Salalah |
Tradvolt does not hardcode a rate. Confirm the exact HS 8-digit national line, customs duty rate and VAT applicability on the official Oman Customs tariff portal before each shipment.
[Claim | Src: Royal Oman Police — Customs Directorate, national tariff portal (home — confirm deep national tariff line on portal) | URL: https://www.customs.gov.om/ | accessed 2026-09-22]
[Claim | Src: Oman Tax Authority (OTA) — VAT portal | URL: https://www.taxoman.gov.om/ | accessed 2026-09-22]
[Claim | Src: ICC Incoterms 2020 (rules page — for Incoterm selection on the RFQ) | URL: https://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/ | accessed 2026-09-22]
The OEM datasheet is issued on the binding RFQ response. The indicative product family referenced here is the Huawei FusionCharge DC 150 kW (CCS2) liquid-cooled dispenser. The datasheet PDF is the binding document; Tradvolt acts as the CN→world green-tech export channel — final specifications are those of the named OEM on the RFQ response.
[Claim | Src: Huawei Digital Power — Smart Charging portfolio (landing) | URL: https://solar.huawei.com/en | accessed 2026-09-22]
Replies within 48 hours. Submit via the Tradvolt RFQ page.
Provide destination port (Sohar / Salalah / Duqm), Incoterm (EXW / FOB / CIF / DAP) and target certification (CE / IEC 61851 / Oman APSR) for a binding quotation.
At the scenario (25 years, 8.00% discount, USD), NPV = -8,285.19 USD; simple payback = 14.03 years; discounted payback = none; LCOE = 0.1062 USD/kWh. See the COMPUTED TABLES section above.
Huawei FusionCharge DC 150 kW (CCS2) liquid-cooled dispenser family. Final model designation and datasheet revision are confirmed on the binding RFQ response.
EVSE typically classifies under HS heading 85.36 (apparatus for switching/protecting/connecting of electrical circuits) or 85.44 (electric conductors). Confirm the exact national 8-digit line and current duty rate on the Oman Customs tariff portal.
IEC 61851-1:2017 (EV conductive charging system — Part 1) and IEC 62196 (plugs/socket-outlets/vehicle couplers) are the primary charging-system standards, with CE marking and Oman APSR type approval as deployment-side requirements.
Yes. CN→world green-tech export logistics via sea-freight to Salalah, Sohar or Duqm, with EXW / FOB / CIF / DAP terms available on the RFQ.
No. The only financial figures on this page are the COMPUTED TABLES reproduced verbatim. A binding quotation is issued only after the RFQ form is submitted.