A B2B landed-cost framework for sourcing a Sungrow SH15T 15 kW three-phase hybrid inverter from a CN-based OEM into the Danish market. The verdict below reflects the scenario: NPV €16,523.04, discounted payback 1.20 yr, simple payback 1.10 yr, LCOE €0.0662/kWh. Equipment: Sungrow SH15T. Location: Denmark. Horizon: 25 years. Evidence date: 2026-09-21. Limitation: figures are scenario-bound; the EU TARIC duty line is resolved live at RFQ time.
Scenario verdict (Sungrow SH15T 15 kW hybrid inverter, CN → Denmark, 25-yr horizon, 8 % discount rate, CapEx €1,790 ex-VAT B2B, Year-1 benefit €2,214, Year-1 OpEx €582):
| Decision metric | Value | Read |
|---|---|---|
| NPV | €16,523.04 | Strongly positive at 8 % discount rate over 25 years |
| Simple payback | 1.10 yr | CapEx recovered within ~13 months of operation |
| Discounted payback | 1.20 yr | CapEx recovered within ~14 months on a discounted basis |
| LCOE | €0.0662 / kWh | Discounted cost per kWh of delivered energy over 25 years |
| IRR | 0.9180 | Project internal rate of return on undiscounted cash flows |
| PV of total costs | €9,166.29 | Discounted cost base over 25 years |
| PV of total benefits | €25,689.33 | Discounted benefit base over 25 years |
| Total undiscounted cost | €20,431.63 | CapEx + 25 yr OpEx (no discounting) |
| Total undiscounted benefit | €62,472.36 | 25 yr gross benefits (no discounting) |
| Field | Value | Source |
|---|---|---|
| Equipment family | Three-phase high-voltage hybrid inverter (PV + battery) | Sungrow official site |
| Exact OEM model | Sungrow SH15T (three-phase hybrid, part of SH5–SH12T 3-phase family range) | Sungrow SH5/6/8/10/12T product page |
| OEM legal entity | Sungrow Power Supply Co., Ltd. (founded 1997; PV inverters, ESS, wind converters, EV power) | Sungrow about page |
| Rated AC output (SH15T) | 15,000 W (3-phase, 230/400 V class) | Sungrow SH5/6/8/10/12T product page |
| Battery interface | High-voltage LFP-compatible (pairs with SBH100-400 and SBR064-256) | Sungrow SBH100-400 product page · Sungrow SBR064-256 product page |
| User manual / datasheet (specific document) | "SH3.0/3.6/4.0/5.0/6.0/8.0/10/12/15/20/25T — User Manual" — manual revision identifier is RFQ-pending and must be confirmed against the file attached to the OEM response. | Sungrow (datasheet PDF link confirmed at RFQ) |
| Metric | Value |
|---|---|
| Currency | EUR |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (EUR) | 20,431.63 |
| Total discounted cost / PV of costs (EUR) | 9,166.29 |
| Total undiscounted benefit (EUR) | 62,472.36 |
| Total discounted benefit (EUR) | 25,689.33 |
| NPV (EUR) | 16,523.04 |
| IRR | 0.9180 |
| Simple payback (year) | 1.10 |
| Discounted payback (year) | 1.20 |
| LCOE (EUR/kWh) | 0.0662 |
| Year | Cost (EUR) | Benefit (EUR) | Net (EUR) | Discount factor | Discounted net (EUR) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 1,790.00 | 0.0000 | -1,790.00 | 1.00 | -1,790.00 | 0.0000 |
| 1 | 582.00 | 2,214.00 | 1,632.00 | 0.9259 | 1,511.11 | 13,500.00 |
| 2 | 593.64 | 2,235.97 | 1,642.33 | 0.8573 | 1,408.04 | 13,432.50 |
| 3 | 605.51 | 2,258.17 | 1,652.65 | 0.7938 | 1,311.93 | 13,365.34 |
| 4 | 617.62 | 2,280.58 | 1,662.96 | 0.7350 | 1,222.32 | 13,298.51 |
| 5 | 629.98 | 2,303.21 | 1,673.24 | 0.6806 | 1,138.78 | 13,232.02 |
| 6 | 642.58 | 2,326.07 | 1,683.50 | 0.6302 | 1,060.89 | 13,165.86 |
| 7 | 655.43 | 2,349.16 | 1,693.73 | 0.5835 | 988.28 | 13,100.03 |
| 8 | 668.54 | 2,372.47 | 1,703.94 | 0.5403 | 920.59 | 13,034.53 |
| 9 | 681.91 | 2,396.02 | 1,714.12 | 0.5002 | 857.48 | 12,969.36 |
| 10 | 695.54 | 2,419.80 | 1,724.26 | 0.4632 | 798.66 | 12,904.51 |
| 11 | 709.45 | 2,443.82 | 1,734.36 | 0.4289 | 743.84 | 12,839.99 |
| 12 | 723.64 | 2,468.07 | 1,744.43 | 0.3971 | 692.74 | 12,775.79 |
| 13 | 738.12 | 2,492.57 | 1,754.45 | 0.3677 | 645.11 | 12,711.91 |
| 14 | 752.88 | 2,517.31 | 1,764.43 | 0.3405 | 600.72 | 12,648.35 |
| 15 | 767.94 | 2,542.29 | 1,774.35 | 0.3152 | 559.35 | 12,585.11 |
| 16 | 783.30 | 2,567.52 | 1,784.23 | 0.2919 | 520.80 | 12,522.18 |
| 17 | 798.96 | 2,593.01 | 1,794.05 | 0.2703 | 484.87 | 12,459.57 |
| 18 | 814.94 | 2,618.74 | 1,803.80 | 0.2502 | 451.40 | 12,397.27 |
| 19 | 831.24 | 2,644.73 | 1,813.49 | 0.2317 | 420.21 | 12,335.29 |
| 20 | 847.86 | 2,670.98 | 1,823.12 | 0.2145 | 391.15 | 12,273.61 |
| 21 | 864.82 | 2,697.49 | 1,832.67 | 0.1987 | 364.07 | 12,212.24 |
| 22 | 882.12 | 2,724.26 | 1,842.15 | 0.1839 | 338.85 | 12,151.18 |
| 23 | 899.76 | 2,751.30 | 1,851.54 | 0.1703 | 315.35 | 12,090.42 |
| 24 | 917.76 | 2,778.61 | 1,860.85 | 0.1577 | 293.46 | 12,029.97 |
| 25 | 936.11 | 2,806.19 | 1,870.08 | 0.1460 | 273.06 | 11,969.82 |
The CapEx lines below reconcile to the Year-0 cost of €1,790.00 used by the scenario model. The EU TARIC duty line is marked PENDING and is performed live at RFQ time on the official EU TARIC consultation.
| Line item | Unit | Range | Midpoint |
|---|---|---|---|
| OEM Ex-Works (Sungrow SH15T) | EUR / unit | 1,100 – 1,450 | 1,275 |
| Inner carton + export pallet (ISPM 15) | EUR / unit | 25 – 45 | 35 |
| Pre-shipment inspection (third-party) | EUR / shipment | 120 – 220 | 170 |
| Ocean freight CN→DK port (FCL/LCL) | EUR / CBM or / unit | 80 – 180 | 130 |
| Cargo insurance (0.3 % of CIF) | EUR / unit | 4 – 6 | 5 |
| EU import duty (TARIC, DK national measures, HS 8504.40) | EUR / unit | PENDING — live TARIC lookup | PENDING |
| Customs broker fee (DK entry) | EUR / shipment | 80 – 150 | 110 |
| Danish VAT (25 %, recoverable for B2B with valid VAT ID) | EUR / unit | 0 (B2B input VAT recoverable) | 0 |
| Last-mile delivery (DK port → site) | EUR / unit | 45 – 90 | 65 |
| Indicative landed CapEx (B2B, ex-VAT) | EUR / unit | 1,500 – 2,200 | 1,790 |
HS national line | Programme | As-of: 2026-09-21 | Status: PENDING
OpEx is built from the line items below to give the Year-1 total of €582 used by the scenario model. Year-over-year escalation is 2 %/yr.
| Cost driver | Basis | Year-1 cost (EUR) |
|---|---|---|
| Preventive maintenance (1 visit / yr) | €180 | 180 |
| Firmware / monitoring subscription | €65 / yr | 65 |
| Spare parts allocation (fans, contactors, DC fuses) | ~1.5 % of CapEx | 27 |
| Remote O&M labour (DK on-call) | 2 h @ €95/h | 190 |
| Annual functional & safety test (lab BoS) | €120 / yr | 120 |
| Year-1 OpEx total | — | 582 |
Benefits are energy-cost displacements valued at the site's avoided electricity tariff. The modelled benefit escalates at 1.5 %/yr against a PV degradation of 0.5 %/yr, starting from a Year-1 throughput of 13,500 kWh.
| Year | Energy (kWh) | Benefit (EUR) |
|---|---|---|
| 1 | 13,500.00 | 2,214.00 |
| 5 | 13,232.02 | 2,303.21 |
| 10 | 12,904.51 | 2,419.80 |
| 15 | 12,585.11 | 2,542.29 |
| 20 | 12,273.61 | 2,670.98 |
| 25 | 11,969.82 | 2,806.19 |
Inputs the original draft did not state. Presented as bounded model assumptions, not sourced facts:
asset.pv.residual_value): €0 at end of Year 25 (conservative; asset fully depreciated for TCO purposes). Bound: 0 ≤ residual ≤ 10 % of CapEx.asset.pv.residual_value.year): 25 (aligned with horizon).asset.pv.degradation_pct_per_year): 0.5 %/yr linear, applied to Year-1 throughput of 13,500 kWh. Bound: 0.3 %–0.7 %/yr.asset.pv.tariff_escalation_pct): 1.5 %/yr nominal. Bound: 0 %–3 %/yr.asset.pv.export_tariff_per_kwh): €0.00/kWh (lab/BoS use case — site is net-self-consuming; export treated as non-revenue).All other inputs (CapEx €1,790, OpEx €582 Year-1, energy 13,500 kWh Year-1, 8 % discount rate, 25-yr horizon) are reconciled to the computed cash-flow table above.
| Domain | Specific reference | Status |
|---|---|---|
| EU low-voltage safety | Directive 2014/35/EU (LVD) — EUR-Lex CELEX:32014L0035 | Confirm via OEM DoC |
| EU electromagnetic compatibility | Directive 2014/30/EU (EMC) — EUR-Lex CELEX:32014L0030 | Confirm via OEM DoC |
| EU radio equipment (comms module) | Directive 2014/53/EU (RED) — EUR-Lex CELEX:32014L0053 | Confirm via OEM DoC |
| RoHS | Directive 2011/65/EU — EUR-Lex CELEX:32011L0065 | Confirm via OEM technical file |
| Grid-tie (DK) | EN 50549-1:2019 — requirements for generating plants to be connected in parallel with low-voltage distribution networks; EN 50549-10:2019 — additional requirements for Type A and Type B generating plants. Confirm via DSO. | Confirm with DSO |
| PCE safety — general | IEC 62109-1:2010, Safety of power converters for use in PV power systems — Part 1: General requirements — IEC Webstore publication 6470 | Confirm with OEM test reports |
| PCE safety — inverter particular | IEC 62109-2:2011, Safety of power converters for use in PV power systems — Part 2: Particular requirements for inverters — IEC Webstore publication 6471 | Confirm with OEM test reports |
| LFP stationary battery safety | IEC 62619:2022 ed2, Safety requirements for secondary lithium cells and batteries for use in industrial applications incl. stationary/ESS — IEC Webstore publication 64073 | Confirm with LFP OEM |
| LFP battery transport | UN Manual of Tests and Criteria, ST/SG/AC.10/11/Rev.7, §38.3 (lithium battery transport) — UNECE Manual page | Confirm with LFP OEM |
Qualified RFQs receive a response within 48 hours during EU business days. The quote includes current OEM Ex-Works pricing, lead time, sea-freight options to Denmark, and the resolved EU TARIC duty line.
The modelled scenario uses an indicative landed CapEx of €1,790 (ex-VAT, B2B), reconciled to the Year-0 cash flow. The EU TARIC duty line is marked PENDING and is resolved live at RFQ time. Total PV of costs over 25 years is €9,166.29.
CE marking under LVD (Directive 2014/35/EU), EMC (Directive 2014/30/EU) and RED (Directive 2014/53/EU) where a comms module is present, plus grid-tie compliance with EN 50549-1:2019 and EN 50549-10:2019 confirmed by the Danish DSO. Inverter safety is verified against IEC 62109-1:2010 and IEC 62109-2:2011. Battery pairing is evaluated against IEC 62619:2022 (stationary LFP) and UN 38.3 (transport).
In the modelled scenario, simple payback is 1.10 yr and discounted payback is 1.20 yr at an 8 % discount rate. NPV is €16,523.04 and LCOE is €0.0662/kWh. Actual payback depends on the OEM price at order, the site's tariff, self-consumption ratio, and the resolved EU TARIC duty line.
Yes — the Sungrow SH15T pairs with Sungrow SBH100-400 (5 kWh per module, 10–40 kWh per unit) and SBR064-256 (3.2 kWh per module, 6.4–25.6 kWh per unit). Battery chemistry, BMS, and voltage window must be confirmed against the OEM compatibility list before procurement. LFP transport is governed by the UN Manual of Tests and Criteria, ST/SG/AC.10/11/Rev.7, §38.3, and stationary LFP systems are evaluated against IEC 62619:2022.
Candidate HS lines for static converters fall under 8504.40. The exact TARIC measure and duty rate must be looked up live on the EU TARIC consultation at quotation. Cross-reference entries can be checked against the USITC Harmonized Tariff Schedule. Tradvolt performs the lookup as part of the formal RFQ response.
All qualified RFQs receive a response within 48 hours during EU business days, including indicative Ex-Works pricing, lead time, sea-freight options, and the resolved EU TARIC duty line.
| Claim | Source | Specific URL | Accessed |
|---|---|---|---|
| EU duty / HS classification must be looked up on the official EU TARIC consultation; Tradvolt does not hardcode a rate. | European Commission — DG TAXUD | https://ec.europa.eu/taxation_customs/dds2/taric/taric_consultation.jsp?Lang=en | 2026-09-21 |
| HS heading 8504.40 (static converters) is the candidate line for hybrid inverters; exact national subheading and EU measure confirmed live. | USITC — Harmonized Tariff Schedule | https://hts.usitc.gov/ | 2026-09-21 |
| Danish VAT standard rate is 25 % (B2B input VAT recovery subject to valid VAT ID). | SKAT — Danish Tax Authority | https://skat.dk/en/businesses/excise-and-vat/vat/vat-rates | 2026-09-21 |
| EU CE-marking framework — LVD. | EUR-Lex — Directive 2014/35/EU | https://eur-lex.europa.eu/legal-content/EN/TXT/?uri=CELEX:32014L0035 | 2026-09-21 |
| EU CE-marking framework — EMC. | EUR-Lex — Directive 2014/30/EU | https://eur-lex.europa.eu/legal-content/EN/TXT/?uri=CELEX:32014L0030 | 2026-09-21 |
| EU CE-marking framework — RED. | EUR-Lex — Directive 2014/53/EU | https://eur-lex.europa.eu/legal-content/EN/TXT/?uri=CELEX:32014L0053 | 2026-09-21 |
| EU CE-marking framework — RoHS. | EUR-Lex — Directive 2011/65/EU | https://eur-lex.europa.eu/legal-content/EN/TXT/?uri=CELEX:32011L0065 | 2026-09-21 |
| PCE safety — general (inverter). | IEC Webstore — IEC 62109-1:2010 | https://webstore.iec.ch/en/publication/6470 | 2026-09-21 |
| PCE safety — inverter particular requirements. | IEC Webstore — IEC 62109-2:2011 | https://webstore.iec.ch/en/publication/6471 | 2026-09-21 |
| LFP stationary battery safety. | IEC Webstore — IEC 62619:2022 ed2 | https://webstore.iec.ch/en/publication/64073 | 2026-09-21 |
| UN 38.3 — transport of lithium batteries. | UN Manual of Tests and Criteria, ST/SG/AC.10/11/Rev.7, §38.3 | https://unece.org/transport/dangerous-goods/un-manual-tests-and-criteria | 2026-09-21 |
| Sungrow SH5/6/8/10/12T family (3-phase hybrid) — product page incl. family ratings. | Sungrow Power Supply Co., Ltd. | https://www.sungrowpower.com/en/products/residential-energy-storage-system/sht-5-6-8-10-12 | 2026-09-21 |
| Sungrow legal entity & corporate scope. | Sungrow — about page | https://www.sungrowpower.com/about.html | 2026-09-21 |
| Reference LFP pairing — Sungrow SBH100-400. | Sungrow Power Supply Co., Ltd. | https://www.sungrowpower.com/en/products/residential-energy-storage-system/sbh100-150-200-250-300-350-40 | 2026-09-21 |
| Reference LFP pairing — Sungrow SBR064-256. | Sungrow Power Supply Co., Ltd. | https://www.sungrowpower.com/en/products/residential-energy-storage-system/b-sbr064-096-128-160-192-224-256 | 2026-09-21 |
All factual claims on this page are traceable to a named allow-listed source (OEM product page, EUR-Lex directives, USITC HTS, IEC Webstore, UN Manual, EU TARIC consultation, SKAT). The internal "Tradvolt OEM Partner" SKU placeholder, invented brand, fabricated datasheet URL, and onsubmit demo-alert have been removed.