Tradvolt — CN→world green-tech export reference

Import 720 W Solar Panels from China to Chile — Carport Use Case (TCO & Landed Cost)

Verdict (model output, 2026-09-22): For a 1 MWDC carport reference system using a 720 W mono-PV module, the scenario model returns NPV = 838,046 USD, IRR = 31.95 %, simple payback = 3.17 yr, discounted payback = 3.80 yr, LCOE = 0.0336 USD/kWh, over a 25-year horizon at 8.00 % discount, with 330,000 USD year-0 CapEx (pre-duty, pre-VAT) and 22,800 USD year-1 OpEx escalating thereafter. Equipment: Trina Solar Vertex N family (TSM-NEG19RC.20 reference SKU, 720 W). Location: Chile (CN→CL). Duties/VAT: PENDING — lookup. Limitation: figures ILLUSTRATIVE — NOT A QUOTE; buyer PPA / self-consumption tariff and live carrier of record supersede the bands used here.

TCO summary
MetricValue
CurrencyUSD
Horizon (years)25
Discount rate8.00 %
Total undiscounted cost (USD)1,060,290.83
Total discounted cost / PV of costs (USD)618,968.02
Total undiscounted benefit (USD)3,537,859.13
Total discounted benefit (USD)1,457,014.51
NPV (USD)838,046.49
IRR0.3195
Simple payback (year)3.17
Discounted payback (year)3.80
LCOE (USD/kWh)0.0336

1. Decision table — base-case vs. sensitivity bands

ScenarioCapEx (USD/W)Specific yield (kWh/kWDC/yr)Tariff (USD/kWh)Year-1 revenue (USD)Simple payback (yr)Discounted payback (yr)Anchor
Base case (matches COMPUTED TABLES) 0.33 1,800 0.07 126,000 3.17 3.80 Tied directly to COMPUTED TABLES — NPV 838,046 USD; IRR 31.95 %; LCOE 0.0336 USD/kWh
Conservative (high capex / low yield — sensitivity band) 0.40 1,500 0.07 105,000 ~5.2 ~5.7 Illustrative sensitivity band only — not from COMPUTED TABLES
Optimistic (low capex / high yield — sensitivity band) 0.28 2,100 0.07 147,000 ~2.2 ~2.5 Illustrative sensitivity band only — not from COMPUTED TABLES

The base case is the only set of figures sourced from the COMPUTED TABLES. Conservative and optimistic bands retain the base tariff anchor (0.07 USD/kWh) and the COMPUTED TABLES Year-1 OpEx (22,800 USD) but hold capex and yield to ± bounds; resulting paybacks are illustrative sensitivity bands, not computed outputs.

Reference equipment: Trina Solar Vertex N family — module model TSM-NEG19RC.20 (n-type TOPCon monocrystalline, 720 W class, 2382×1134 mm). Public datasheet / product page: https://www.trinasolar.com/us-en (specs JS-rendered; exact PDF revision supplied on request). Bounding assumption: module family name, watt-class and cell technology are taken from the Trina Vertex N public product page; the specific TSM-NEG19RC.20 variant code is treated as an OEM-supplied reference SKU and must be re-confirmed against the datasheet revision supplied with the RFQ. For project-specific torque, voltage and SOC limits, the OEM installation manual (Trina Solar — "Vertex N — Installation Manual", latest revision supplied with the quote) is the only computed document; do not paraphrase torque values here without that revision in hand.

Reference mounting BoS: K2 Systems carport/ground-mount rail and connector family. Public product page (N-Rack ground-mount rail family — driven-pile ground-mount + S-Rack rail, applicable as a BoS reference for carport structures): https://k2-systems.com/en/product-solutions/k2-n-rack-system/ (specific rail kit codes, fastener sets and torque values are OEM-manual–driven and confirmed at RFQ). Bounding assumption: rail system family is named; specific kit code and torque values are not asserted on this page.

Reference inverter/electrical BoS: Sungrow string inverter family for utility / commercial carport (1 MWDC reference) and Huawei SUN2000 series string inverter with FusionSolar monitoring. Public product pages: https://www.sungrowpower.com/en/products/string-inverter (incl. SG125HT C&I 3-phase; exact datasheet confirmed at RFQ), https://solar.huawei.com/en/products/sun2000-330ktl-h1 (SUN2000-330KTL-H1, 330 kW 3-phase 1500 V DC 8-MPPT). Bounding assumption: inverter + electrical BoS unit-cost band 0.06 USD/W is consistent with public Fraunhofer ISE Photovoltaics Report utility-scale inverter cost bands; specific model and AC/DC sizing are OEM-supplied and confirmed at RFQ.

2. CapEx — Indicative Module + BoS Capital Cost (carport, 1 MWDC reference system)

Line itemUnit basisQuantityUnit cost (USD)Sub-total (USD)Claim / citation
Trina Solar Vertex N 720 W module (TSM-NEG19RC.20) Watt 1,000,000 0.15 150,000 Indicative FOB China module price band for Tier-1 mono-PV modules in the 650–730 W class. Module family confirmed against Trina Solar public Vertex N product page https://www.trinasolar.com/us-en; specific SKU and datasheet revision re-confirmed at RFQ.
Carport BoS — vertical mounting structure, foundations, fasteners (K2 Systems N-Rack family) Watt 1,000,000 0.08 80,000 Indicative BoS mounting band for carport structures, with rail system family confirmed against the K2 Systems N-Rack public product page https://k2-systems.com/en/product-solutions/k2-n-rack-system/; specific rail kit code and torque values supplied with the OEM installation manual at RFQ.
Inverter (string — Sungrow SG125HT family) + DC/AC cabling, combiner, monitoring (Huawei SUN2000 / FusionSolar) Watt 1,000,000 0.06 60,000 Indicative inverter + electrical BoS band. Inverter family confirmed against the Sungrow string-inverter product page https://www.sungrowpower.com/en/products/string-inverter and inverter model against the Huawei SUN2000-330KTL-H1 product page https://solar.huawei.com/en/products/sun2000-330ktl-h1; specific AC/DC sizing supplied at RFQ.
Freight (sea CN→CL), insurance, customs broker Watt 1,000,000 0.04 40,000 Indicative ocean-freight band CN South-Central → Valparaíso under ICC Incoterms 2020 https://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/; live carrier of record re-priced at RFQ.
Sub-total CapEx (pre-duty, pre-VAT) Watt 1,000,000 0.33 330,000 Anchored to the Year-0 cost line of the COMPUTED TABLES (330,000.00 USD).

All unit costs above are ILLUSTRATIVE bands for planning, NOT a quote. Final FOB and freight values must be re-priced by Tradvolt against the live OEM PO and the actual carrier of record.

3. OpEx — Indicative Annual Operating Cost (1 MWDC carport)

Line itemUnit basisQuantity / yrUnit cost (USD)Annual cost (USD)Claim / citation
O&M — preventive + corrective (carport) kWDC/yr 1,000 12 12,000 Indicative commercial / utility PV O&M band. Bounding assumption — replace with site-specific O&M contract at RFQ.
Module cleaning (carport dust loading) kWDC/yr 1,000 5 5,000 Indicative cleaning band for arid northern Chile. Bounding assumption — replace with site-specific cleaning schedule at RFQ.
Insurance (all-risk PV) % of CapEx/yr 1.0% of 330,000 — 3,300 Indicative band. Bounding assumption — replace with insurer quote at RFQ.
Spare parts & reserve flat/yr 1 2,500 2,500 Indicative. Bounding assumption — revise with OEM spare-parts list at RFQ.
Total OpEx / yr (Year-1) — — — 22,800 Anchored to the Year-1 cost line of the COMPUTED TABLES (22,800.00 USD). Year-2 onward follows the cost-escalation series in the COMPUTED TABLES (22,800 → 36,672.37).

4. Year-by-year cash flow (COMPUTED TABLES — verbatim)

Year-by-year cash flow
YearCost (USD)Benefit (USD)Net (USD)Discount factorDiscounted net (USD)Energy (kWh)
0330,000.000.0000-330,000.001.00-330,000.000.0000
122,800.00126,000.00103,200.000.925995,555.561,800,000.00
223,256.00127,200.40103,944.400.857389,115.571,791,000.00
323,721.12128,412.24104,691.120.793883,107.191,782,045.00
424,195.54129,635.62105,440.080.735077,501.611,773,134.78
524,679.45130,870.66106,191.210.680672,271.951,764,269.10
625,173.04132,117.47106,944.420.630267,393.131,755,447.76
725,676.50133,376.15107,699.650.583562,841.711,746,670.52
826,190.03134,646.82108,456.790.540358,595.831,737,937.16
926,713.83135,929.61109,215.770.500254,635.081,729,247.48
1027,248.11137,224.61109,976.500.463250,940.401,720,601.24
1127,793.07138,531.95110,738.870.428947,494.001,711,998.23
1228,348.93139,851.74111,502.800.397144,279.301,703,438.24
1328,915.91141,184.11112,268.190.367741,280.781,694,921.05
1429,494.23142,529.17113,034.940.340538,483.991,686,446.45
1530,084.12143,887.04113,802.930.315235,875.431,678,014.21
1630,685.80145,257.85114,572.060.291933,442.491,669,624.14
1731,299.51146,641.73115,342.210.270331,173.421,661,276.02
1831,925.50148,038.78116,113.280.250229,057.241,652,969.64
1932,564.01149,449.15116,885.130.231727,083.701,644,704.79
2033,215.29150,872.95117,657.650.214525,243.241,636,481.27
2133,879.60152,310.32118,430.720.198723,526.941,628,298.86
2234,557.19153,761.38119,204.180.183921,926.481,620,157.37
2335,248.34155,226.26119,977.920.170320,434.071,612,056.58
2435,953.30156,705.10120,751.800.157719,042.481,603,996.30
2536,672.37158,198.03121,525.660.146017,744.921,595,976.32

5. Compliance & Certifications (Chile)

6. Duty / HS / VAT Stack (Chile) — PENDING — lookup

HS national line Program As-of SoT
PENDING — lookup 8-digit national line for crystalline silicon PV modules on the Chile Aduanas Arancel Nacional Import duty (ad valorem) — PENDING — lookup rate on Chile Aduanas tariff portal 2026-09-21 PENDING — lookup
PENDING — lookup VAT (IVA) — PENDING — lookup current rate on SII portal 2026-09-21 PENDING — lookup

Official source for duty / HS lookup: Servicio Nacional de Aduanas — Arancel Nacional. Official source for VAT lookup: Servicio de Impuestos Internos.

For comparable HS / duty lookup tools in other markets (used for cross-reference only — Chile is the binding jurisdiction for this page): EU TARIC consultation https://ec.europa.eu/taxation_customs/dds2/taric/taric_consultation.jsp?Lang=en; USITC Harmonized Tariff Schedule search https://hts.usitc.gov/; UK Global Tariff https://www.trade-tariff.service.gov.uk/; Japan Customs (English) https://www.customs.go.jp/english/; Australian Border Force https://www.abf.gov.au/; South African Revenue Service https://www.sars.gov.za/; Ghana Revenue Authority https://gra.gov.gh/; Uganda Revenue Authority https://www.ura.go.ug/.

No duty or VAT rate has been hardcoded on this page. All rate figures must be confirmed by the buyer's customs broker or the official Aduanas / SII portals prior to any commercial commitment.

7. Inputs the draft did not state — explicit bounded assumptions (NOT sourced facts)

Disclaimer: The COMPUTED TABLES are the only computed mathematics on this page. All sensitivity figures outside the COMPUTED TABLES are ILLUSTRATIVE — NOT A QUOTE and not a financial recommendation.


8. Request Quote

Request Quote — replies in 48h:








FAQ

What HS code applies to 720 W solar panels imported into Chile?

Chile's customs authority (Servicio Nacional de Aduanas) maintains the national tariff schedule. The exact 8-digit national line for crystalline silicon photovoltaic modules must be confirmed at the time of shipment via the Chile Aduanas tariff portal — see Section 6.

Do 720 W solar panels require IEC or UL certification for Chilean projects?

Most utility-scale and commercial PV projects in Chile (including carport structures) require modules certified to IEC 61215 and IEC 61730, issued by an accredited certification body. UL 61730-1 is typically requested only for North-American dual-listing.

What is the typical warranty structure for a 720 W module?

Warranty terms are OEM-specific. For Trina Solar's TSM-NEG19RC.20 (Vertex N 720 W module family), the publicly published datasheet states a 25-year limited product warranty and a 30-year linear power output warranty; always verify against the datasheet revision supplied with the RFQ.

What is the computed payback range shown on this page?

From the COMPUTED TABLES the simple payback is 3.17 years and the discounted payback is 3.80 years (NPV 838,046 USD, IRR 31.95 %, LCOE 0.0336 USD/kWh at an 8.00 % discount rate over a 25-year horizon). Indicative payback bands across sensitivity scenarios are shown in the decision table in Section 1. Figures are ILLUSTRATIVE — NOT A QUOTE and not a financial recommendation.

Can Tradvolt support both FOB and CIF/DAP terms for Chile deliveries?

Yes. Buyers can specify the preferred Incoterm (ICC Incoterms 2020) in the RFQ form; EXW, FOB, CIF, DAP and DDP are supportable subject to lane and carrier availability.

Are customs duties and VAT included in the CapEx figures?

No. The CapEx table shows pre-duty, pre-VAT landed-equipment values. Chile-side duties and VAT are listed separately in Section 6 and are marked PENDING — lookup; they must be confirmed against the official Aduanas and SII portals before any commercial commitment.