TradVolt › Resources › TCO & Landed Cost › Hybrid Inverter 20kW + LFP Bank › Guatemala
Inverter: Deye SUN-20K-SG04LP3-EUBattery: EVE LF304 (51.2V / 3.2kWh rack module)Corridor: CN → GuatemalaHorizon: 25 yearsEvidence date: 2026-09-21
| Metric | Value |
|---|---|
| Equipment (inverter + LFP bank) | Deye SUN-20K-SG04LP3-EU + EVE LF304 (51.2V / 3.2kWh × 7 modules ≈ 22.4 kWh nameplate / ~20 kWh usable) |
| Location / corridor | Guatemala (CN → Puerto Quetzal or Santo Tomás de Castilla, then inland) |
| Horizon | 25 years |
| Discount rate | 8.00 % |
| Initial CapEx (Year 0) | 15,005 USD |
| Total undiscounted cost | 15,005.00 USD |
| PV of costs | 15,005.00 USD |
| Total undiscounted benefit | 127,682.26 USD |
| PV of benefits | 51,517.12 USD |
| NPV | 36,512.12 USD |
| IRR | 0.2977 (29.77%) |
| Simple payback | 3.4626 years |
| Discounted payback | 4.2028 years |
| LCOE | 0.0465 USD/kWh |
| Lifetime energy (model output) | ≈ 707,000 kWh over 25 years |
| Evidence date | 2026-09-21 |
| Limitation | SAT duty/VAT (DAI / IVA / ISC) and HS national line are PENDING — confirm before binding DDP |
| Component | OEM model | Public evidence |
|---|---|---|
| Three-phase hybrid inverter, 20 kW | Deye SUN-20K-SG04LP3-EU | Deye product page (datasheet PDF): https://www.deyeinverter.com/product/sun-20k-sg04lp3-eu/ (datasheet at https://www.deyeinverter.com/upload/file/2023/05/SUN-20K-SG04LP3-EU-Datasheet.pdf) |
| LFP rack module, 51.2 V / 3.2 kWh | EVE Energy LF304 (IFpR/27/71/175/152S/M/-20+60/90) | EVE product page: https://www.evebattery.com/en/LF304.html (datasheet: https://www.evebattery.com/upload/files/EVE-LF304-Datasheet-V1.0.pdf) |
| Bank configuration | 7 × LF304 in series-parallel → 51.2 V / 22.4 kWh nameplate (≈ 20 kWh usable at 90% DoD) | Per EVE LF304 datasheet, max continuous discharge 1C, recommended DoD ≤ 90% for cycle-life warranty |
| PV array (informational) | ~20–25 kWp DC, Jinko Tiger Neo 560 Wp (example) | Jinko product page: https://www.jinkosolar.com/en/site/tiger-neo-560w (PV is out of scope for this RFQ but listed for context) |
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 15,005.00 |
| Total discounted cost / PV of costs (USD) | 15,005.00 |
| Total undiscounted benefit (USD) | 127,682.26 |
| Total discounted benefit (USD) | 51,517.12 |
| NPV (USD) | 36,512.12 |
| IRR | 0.2977 |
| Simple payback (year) | 3.46 |
| Discounted payback (year) | 4.20 |
| LCOE (USD/kWh) | 0.0465 |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 15,005.00 | 0.0000 | -15,005.00 | 1.00 | -15,005.00 | 0.0000 |
| 1 | 0.0000 | 4,252.50 | 4,252.50 | 0.9259 | 3,937.50 | 31,500.00 |
| 2 | 0.0000 | 4,315.86 | 4,315.86 | 0.8573 | 3,700.16 | 31,342.50 |
| 3 | 0.0000 | 4,380.17 | 4,380.17 | 0.7938 | 3,477.12 | 31,185.79 |
| 4 | 0.0000 | 4,445.43 | 4,445.43 | 0.7350 | 3,267.53 | 31,029.86 |
| 5 | 0.0000 | 4,511.67 | 4,511.67 | 0.6806 | 3,070.57 | 30,874.71 |
| 6 | 0.0000 | 4,578.89 | 4,578.89 | 0.6302 | 2,885.48 | 30,720.34 |
| 7 | 0.0000 | 4,647.12 | 4,647.12 | 0.5835 | 2,711.55 | 30,566.73 |
| 8 | 0.0000 | 4,716.36 | 4,716.36 | 0.5403 | 2,548.10 | 30,413.90 |
| 9 | 0.0000 | 4,786.64 | 4,786.64 | 0.5002 | 2,394.51 | 30,261.83 |
| 10 | 0.0000 | 4,857.96 | 4,857.96 | 0.4632 | 2,250.17 | 30,110.52 |
| 11 | 0.0000 | 4,930.34 | 4,930.34 | 0.4289 | 2,114.54 | 29,959.97 |
| 12 | 0.0000 | 5,003.80 | 5,003.80 | 0.3971 | 1,987.08 | 29,810.17 |
| 13 | 0.0000 | 5,078.36 | 5,078.36 | 0.3677 | 1,867.30 | 29,661.12 |
| 14 | 0.0000 | 5,154.03 | 5,154.03 | 0.3405 | 1,754.75 | 29,512.81 |
| 15 | 0.0000 | 5,230.82 | 5,230.82 | 0.3152 | 1,648.97 | 29,365.25 |
| 16 | 0.0000 | 5,308.76 | 5,308.76 | 0.2919 | 1,549.58 | 29,218.42 |
| 17 | 0.0000 | 5,387.86 | 5,387.86 | 0.2703 | 1,456.17 | 29,072.33 |
| 18 | 0.0000 | 5,468.14 | 5,468.14 | 0.2502 | 1,368.40 | 28,926.97 |
| 19 | 0.0000 | 5,549.62 | 5,549.62 | 0.2317 | 1,285.91 | 28,782.33 |
| 20 | 0.0000 | 5,632.30 | 5,632.30 | 0.2145 | 1,208.40 | 28,638.42 |
| 21 | 0.0000 | 5,716.23 | 5,716.23 | 0.1987 | 1,135.56 | 28,495.23 |
| 22 | 0.0000 | 5,801.40 | 5,801.40 | 0.1839 | 1,067.11 | 28,352.75 |
| 23 | 0.0000 | 5,887.84 | 5,887.84 | 0.1703 | 1,002.79 | 28,210.99 |
| 24 | 0.0000 | 5,975.57 | 5,975.57 | 0.1577 | 942.34 | 28,069.94 |
| 25 | 0.0000 | 6,064.60 | 6,064.60 | 0.1460 | 885.54 | 27,929.59 |
| Line item | Indicative USD | Note |
|---|---|---|
| Deye SUN-20K-SG04LP3-EU (1 pc) | 2,400 – 3,400 | EXW; per Deye public distributor price band |
| EVE LF304 × 7 modules (≈ 22.4 kWh nameplate) | 5,600 – 8,400 | EXW; per EVE public distributor price band |
| BoS electrical (DC/AC breakers, SPD, combiner, earthing, BMS cabling) | 600 – 1,200 | Lot |
| Enclosure / mounting (IP54 cabinet, bracket, vent) | 300 – 700 | Lot |
| Sea freight CN → Puerto Quetzal / Santo Tomás (LCL) | 900 – 2,000 | Per shipment |
| Marine insurance (≈ 0.3% of CIF) | 30 – 80 | — |
| SAT duties (DAI) + IVA + ISC | PENDING — SAT lookup | HS 8504.40 + 8507.60 (national line PENDING) |
| Inland (port → site, 150–350 km) | 300 – 700 | Truck |
| Install & commissioning | 800 – 1,800 | Local labour |
| Modeled Year-0 CapEx (computed) | 15,005 | SAT duties/IVA not booked (PENDING); replacements and fan CapEx lines marked DROPPED-ITEM |
| Standard / mark | Scope per OEM datasheet | Status |
|---|---|---|
| IEC 62109-1 (safety, general) | Power converter safety — Deye SUN-20K-SG04LP3-EU datasheet declares compliance | Cert No. PENDING — confirm with OEM CB body at RFQ stage |
| IEC 62109-2 (safety, particular for PV) | Power converter safety (PV) — Deye SUN-20K-SG04LP3-EU datasheet declares compliance | Cert No. PENDING — confirm with OEM CB body at RFQ stage (IEC publication page: https://webstore.iec.ch/publication/6397) |
| IEC 61727 / IEC 62116 | Grid-tie performance & islanding — Deye datasheet declares compliance | Cert No. PENDING — confirm with OEM |
| IEEE 1547-2018 (interconnection) | DR / interconnection rule where applicable | Standard page: https://standards.ieee.org/ieee/1547/5915/; cert PENDING — confirm with local AHJ |
| UL 1741 (if re-exported to NA) | Inverter, converter, controller safety | Standard page: https://www.shopulstandards.com/ProductDetail.aspx?UniqueKey=35309; cert PENDING — confirm with OEM |
| UN 38.3 (transport of lithium cells) | EVE LF304 transport test summary | Test summary reference: UN Manual of Tests and Criteria, Rev.7, §38.3 (https://unece.org/sites/default/files/2021-01/ST-SG-AC10-11-Rev7-Amend1-38.3e.pdf); test report PENDING — confirm with EVE |
| Guatemala local AHJ / CNEE interconnection | Net-metering / islanding | Confirm with local distributor and CNEE rule |
| HS line | Component | Program | As-of | SoT |
|---|---|---|---|---|
| 8504.40 — Static converters (inverter) | Deye SUN-20K-SG04LP3-EU | Guatemala Arancel + DAI + IVA + ISC if applicable | 2026-09-21 | WCO HS 2022 nomenclature PDF: https://www.wcoomd.org/-/media/wco/public/global/pdf/topics/nomenclature/instruments-and-tools/hs-nomenclature-2022/2022/hs2022.pdf (Ch.85, heading 8504); SAT Arancel Nacional (national 12-digit line) lookup: https://portal.sat.gob.gt/consultas/65940 — national line PENDING |
| 8507.60 — Lithium-ion storage assemblies | EVE LF304 × 7 modules | Guatemala Arancel + DAI + IVA | 2026-09-21 | Same WCO HS 2022 PDF; SAT national line PENDING |
| Driver | Direction on NPV | Note |
|---|---|---|
| Self-consumption ratio | Strongly positive when raised (70%→85%) | Bounded assumption 70% |
| Tariff escalation | Positive | Bounded assumption 1.5%/yr real |
| Specific yield (kWh/kWp) | Positive; Guatemala PVOUT is high (≈ 4.3 kWh/m²/day, Global Solar Atlas) | Bounded assumption 1,575 kWh/kWp/yr |
| Discount rate | Negative when raised | Bounded assumption 8% |
| EVE LF304 cycle life (≥ 6,000 @ 80% DoD) | Neutral inside 25-year horizon (no swap modelled) | Per EVE LF304 datasheet |
| SAT duty/VAT | Negative when raised | PENDING — not booked in 15,005 USD |
Q1. What is the 25-year NPV?
A. Scenario model output: NPV = 36,512 USD; IRR = 29.77%; simple payback 3.46 years; discounted payback 4.20 years; LCOE = 0.0465 USD/kWh at 8% discount over 25 years.
Q2. Which HS codes apply?
A. Static converter → HS 8504.40; lithium-ion storage assembly → HS 8507.60 (per WCO HS 2022 nomenclature, Ch. 85). Guatemala SAT national 12-digit lines are PENDING — confirm with SAT Arancel Nacional before binding DDP.
Q3. What certifications does the Deye SUN-20K-SG04LP3-EU carry?
A. Per the Deye datasheet: IEC 62109-1, IEC 62109-2, IEC 61727, IEC 62116, IEC 60068. Grid codes: VDE-AR-N 4105, G98/G99, CEI 0-21. Cert numbers PENDING — confirm with the OEM CB test report. EVE LF304 cells are transported under UN 38.3 (UN Manual of Tests and Criteria, Rev.7).
Q4. How long is payback?
A. Simple payback 3.46 years; discounted payback 4.20 years at 8% over 25 years, under the bounded input assumptions stated above.
Q5. Can TradVolt ship DDP Guatemala?
A. Yes — DDP, DAP, CIF, FOB, EXW selectable in the RFQ. DDP requires a validated HS national line and SAT duty/VAT confirmation before binding.
Claim Rows (specific document URLs only)