Tradvolt | CN→World green-tech export | Vertical: LFP battery energy storage | Evidence date: 2026-09-21
Answer first. On the scenario (2 MWh LFP container, Sungrow PowerTitan ST5568WH platform, import to New Zealand, 25-year horizon, 8% real discount rate): NPV = -42,045.72 USD (negative); simple payback = 10.18 years; discounted payback = none within horizon; LCOS = 0.2186 USD/kWh. The project does not recover costs on a discounted basis under these inputs. Limitation: benefits in the model assume a diesel-displacement tariff and 330 equivalent full cycles per year; any change to that revenue stream materially shifts the NPV.
| Decision input | Value |
|---|---|
| Equipment | Sungrow PowerTitan ST5568WH (5.568 MWh per 20 ft container, LFP) |
| Operating envelope on this page | 2 MWh modelled against the 5.568 MWh OEM platform (partial-fill operating envelope) |
| Location | China → New Zealand (port: Tauranga or Lyttelton, indicative) |
| Horizon | 25 years |
| Discount rate | 8.00 % real |
| NPV (USD) | -42,045.72 |
| IRR | 0.0738 |
| Simple payback (year) | 10.18 |
| Discounted payback (year) | — (not within horizon) |
| LCOS (USD/kWh) | 0.2186 |
| Verdict | Do not proceed on NPV alone under these inputs — re-test with a higher diesel-displacement tariff or higher cycle count. |
| Evidence date | 2026-09-21 |
| Parameter | Value | Unit |
|---|---|---|
| Product (OEM model family) | Sungrow PowerTitan ST5568WH | — |
| OEM manual cited | Sungrow PowerTitan ST5568WH Product Manual, Rev. 1.2 (2023) | — |
| System nominal capacity per 20 ft unit | 5.568 | MWh |
| Cell chemistry | LFP (LiFePO4) | — |
| Form factor | 20 ft ISO container, outdoor-rated, liquid-cooled | — |
| DC voltage window (per OEM manual) | 1,000–1,500 V DC | V |
| SOC operating range (per OEM manual) | 5–95 % | % |
| Modelled operating envelope on this page | 2 MWh against the 5.568 MWh platform | MWh |
| Target use case | Utility mini-grid (renewable + diesel hybrid) | — |
| Origin | China (factory-gate, FOB Shanghai) | — |
| Destination | New Zealand (port: Tauranga or Lyttelton, indicative) | — |
[Src: Sungrow PowerTitan product family page | URL: https://en.sungrowpower.com/product/powertitan-series | accessed 2026-09-21]
[Src: Sungrow PowerTitan ST5568WH datasheet PDF | URL: https://en.sungrowpower.com/upload/file/2023-11/30/Sungrow-PowerTitan-ST5568WH-Datasheet.pdf | accessed 2026-09-21]
Sungrow markets the ST5568WH as a 5.568 MWh per-unit platform. The 2 MWh operating envelope used in this page is a partial-fill operating envelope against the OEM platform, not an OEM-shipped SKU. Procurement is for full ST5568WH units; the 2 MWh figure is the modelled usable throughput per the scenario inputs.
| Line item | Indicative value | Unit | Basis / source |
|---|---|---|---|
| BESS equipment, ex-factory (FOB China) | ~280–360 | USD / kWh | LFP BESS factory-gate indicative range [Claim | Src: BNEF Lithium-Ion Battery Price Survey 2024 (public summary) | URL: https://about.bnef.com/blog/lithium-ion-battery-pack-prices-see-largest-drop-since-2017-falling-to-115-per-kilowatt-hour-bnef/ | accessed 2026-09-21] |
| Total ex-factory (modelled at 2,000 kWh envelope × ~360 USD/kWh) | ~720,000 | USD | Derived; modelled input consistent with computed table (Year 0 CapEx line) |
| Ocean freight (CN→NZ, 40 ft HC) | ~3,500–6,000 | USD / container | Indicative spot range on CN→NZ trade lane [Claim | Src: Drewry World Container Index (public summary page) | URL: https://www.drewry.co.uk/supply-chain-advisors/supply-chain-expertise/world-container-index/ | accessed 2026-09-21] |
| Marine insurance (~0.4% of CIF) | ~3,000 | USD | Standard cargo policy, indicative |
| NZ Customs duty | Lookup at import | % of CIF | NZ Customs Working Tariff (see §6) |
| GST (15%, NZ) | 15 % of landed value | % | Inland Revenue Department (see §6) |
| Balance-of-plant (BoP): MV transformer, switchgear, SCADA, foundation, cabling | ~15–25 | % of equipment CapEx | Industry indicative for utility-scale BESS BoP |
| EPC / installation & commissioning | ~10–18 | % of equipment CapEx | Industry indicative |
| Contingency | 5–10 | % | Standard project reserve |
| Year 0 CapEx used in the scenario model | 913,100.00 | USD | From computed table (computed) |
Per-kWh BESS ex-factory ranges reflect public 2024 survey data and are used solely as a sanity check on the OEM-quoted price. The Year 0 CapEx line of 913,100.00 USD is the computed figure fed into the scenario TCO model.
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 1,713,857.49 |
| Total discounted cost / PV of costs (USD) | 1,229,950.90 |
| Total undiscounted benefit (USD) | 2,630,561.79 |
| Total discounted benefit (USD) | 1,187,905.17 |
| NPV (USD) | -42,045.72 |
| IRR | 0.0738 |
| Simple payback (year) | 10.18 |
| Discounted payback (year) | — |
| LCOS (USD/kWh) | 0.2186 |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 913,100.00 | 0.0000 | -913,100.00 | 1.00 | -913,100.00 | 0.0000 |
| 1 | 25,000.00 | 125,400.00 | 100,400.00 | 0.9259 | 92,962.96 | 594,000.00 |
| 2 | 25,500.00 | 123,519.00 | 98,019.00 | 0.8573 | 84,035.49 | 585,090.00 |
| 3 | 26,010.00 | 121,666.21 | 95,656.21 | 0.7938 | 75,934.99 | 576,313.65 |
| 4 | 26,530.20 | 119,841.22 | 93,311.02 | 0.7350 | 68,586.39 | 567,668.95 |
| 5 | 27,060.80 | 118,043.60 | 90,982.80 | 0.6806 | 61,921.36 | 559,153.91 |
| 6 | 27,602.02 | 116,272.95 | 88,670.93 | 0.6302 | 55,877.73 | 550,766.60 |
| 7 | 28,154.06 | 114,528.86 | 86,374.79 | 0.5835 | 50,398.86 | 542,505.10 |
| 8 | 28,717.14 | 112,810.92 | 84,093.78 | 0.5403 | 45,433.25 | 534,367.53 |
| 9 | 29,291.48 | 111,118.76 | 81,827.27 | 0.5002 | 40,934.01 | 526,352.01 |
| 10 | 29,877.31 | 109,451.98 | 79,574.66 | 0.4632 | 36,858.47 | 518,456.73 |
| 11 | 30,474.86 | 107,810.20 | 77,335.34 | 0.4289 | 33,167.80 | 510,679.88 |
| 12 | 31,084.36 | 106,193.04 | 75,108.69 | 0.3971 | 29,826.69 | 503,019.68 |
| 13 | 31,706.04 | 104,600.15 | 72,894.10 | 0.3677 | 26,803.01 | 495,474.39 |
| 14 | 32,340.17 | 103,031.15 | 70,690.98 | 0.3405 | 24,067.52 | 488,042.27 |
| 15 | 32,986.97 | 101,485.68 | 68,498.71 | 0.3152 | 21,593.65 | 480,721.64 |
| 16 | 33,646.71 | 99,963.39 | 66,316.69 | 0.2919 | 19,357.21 | 473,510.81 |
| 17 | 34,319.64 | 98,463.94 | 64,144.30 | 0.2703 | 17,336.21 | 466,408.15 |
| 18 | 35,006.04 | 96,986.98 | 61,980.95 | 0.2502 | 15,510.67 | 459,412.03 |
| 19 | 35,706.16 | 95,532.18 | 59,826.02 | 0.2317 | 13,862.41 | 452,520.85 |
| 20 | 36,420.28 | 94,099.20 | 57,678.92 | 0.2145 | 12,374.91 | 445,733.04 |
| 21 | 37,148.68 | 92,687.71 | 55,539.02 | 0.1987 | 11,033.15 | 439,047.04 |
| 22 | 37,891.66 | 91,297.39 | 53,405.73 | 0.1839 | 9,823.48 | 432,461.34 |
| 23 | 38,649.49 | 89,927.93 | 51,278.44 | 0.1703 | 8,733.50 | 425,974.42 |
| 24 | 39,422.48 | 88,579.01 | 49,156.53 | 0.1577 | 7,751.95 | 419,584.80 |
| 25 | 40,210.93 | 87,250.33 | 47,039.40 | 0.1460 | 6,868.59 | 413,291.03 |
All cells reproduced verbatim from the scenario model. Costs and benefits share the same 8.00% real discount basis. Discounted payback is reported as "—" because cumulative discounted net does not turn positive within the 25-year horizon (consistent with NPV < 0).
Inputs the original draft did not state, supplied here as bounded model assumptions (not sourced facts):
residual_value.amount = 0 USD (no terminal salvage value credited to the project)residual_value.year = horizon (25); any residual is realised at the end of the horizon if non-zerocapex[3].amount = DROPPED-ITEM (excluded from the computed CapEx stack)capex[4].amount = DROPPED-ITEM (excluded from the computed CapEx stack)asset.ess.charge_cost_per_kwh = 0 USD/kWh (no per-kWh charging cost; benefits reflect displaced diesel value only)Operating envelope on this page: 2 MWh usable throughput against the Sungrow PowerTitan ST5568WH platform; RT efficiency 90%; DoD 90%; 330 equivalent full cycles per year; diesel-displacement tariff embedded in the benefit series (Year 1 benefit = 125,400.00 USD against Year 1 energy = 594,000.00 kWh). The annual OpEx series rises 2% per year (25,000.00 → 40,210.93 USD), and annual benefit declines 1.5% per year to model degradation and load-shape drift.
Compliance list is confirmed per project and per selected OEM. Indicative baseline for the Sungrow PowerTitan ST5568WH deployed in NZ:
Final certificate list, certificate numbers and issuing lab are confirmed at RFQ stage against the OEM chosen for the project.
| HS national line | Program | Rate | Source of truth (SoT) |
|---|---|---|---|
| Lithium-ion storage batteries — HS 8507.60 (lithium-ion) — NZ national line to be confirmed | NZ Customs duty | Lookup at import | NZ Customs Service — Working Tariff Document [Portal | Src: NZ Customs Service Working Tariff — search HS 8507.60 | URL: https://www.customs.govt.nz/business/international-trade/working-tariff/ | accessed 2026-09-21] |
| Goods and Services Tax | GST (15% NZ, on taxable import value) | 15 % | Inland Revenue Department — Importing goods into NZ [Portal | Src: Inland Revenue Department — Importing goods into NZ | URL: https://www.ird.govt.nz/importing-and-exporting/importing-goods | accessed 2026-09-21] |
| Free Trade Agreement preference (e.g. AANZFTA, NZ-China FTA, RCEP) | Preferential duty, if origin and product rules met | Lookup at import | NZ Customs — Free Trade Agreements [Portal | Src: NZ Customs — Free Trade Agreements | URL: https://www.customs.govt.nz/business/international-trade/free-trade-agreements/ | accessed 2026-09-21] |
Duty rates, GST treatment and any FTA preference are looked up at the time of import against the NZ Customs Working Tariff. No rate is hardcoded on this page.
The computed NPV (-42,045.72 USD) is sensitive to the diesel-displacement tariff and cycle count embedded in the benefit series. Indicative levers (not re-computed here; for orientation only):
Any future DCF figures added to this page must share the 8.00% real discount basis used in the computed table and be recomputed within 2% of the figures above.
Submit the form to receive an indicative firm quote within 48 hours, plus the spec/datasheet pack and a draft Bill of Materials. The OEM datasheet PDF is also available below.
At an 8% real discount rate over a 25-year horizon, NPV = -42,045.72 USD (negative). LCOS = 0.2186 USD/kWh; simple payback = 10.18 years; discounted payback = none within the horizon. See §3 and §4.
Sungrow PowerTitan ST5568WH (5.568 MWh per 20 ft container, LFP). The 2 MWh energy throughput used here is a partial-fill operating envelope against the OEM platform; refer to the Sungrow PowerTitan ST5568WH product manual Rev. 1.2 (2023) for limits on DC voltage, SOC and torque.
Lithium-ion storage batteries are typically classified under HS heading 8507.60. The NZ national line must be confirmed against the NZ Customs Working Tariff at the time of import.
Compliance with AS/NZS 4777.2:2020, AS/NZS 5139:2019, AS/NZS 3000 and the Electricity (Safety) Regulations 2010 is required; the final certification list is confirmed per project (see §6).
Submit the RFQ form above. Tradvolt replies within 48 hours with indicative pricing, lead time and the OEM datasheet pack.