Import LFP Stackable 20kWh from China to Lithuania — Small-Hotel Backup TCO

Use case: small-hotel-backup-20kwh. Vertical form factor. Exported from CN → imported into Lithuania (EU). Figures marked ILLUSTRATIVE are not a quote. Equipment reference: Pylontech US5000 (Manufacturer: Pylontech Industrial (Shanghai) Co., Ltd.) stacked with a compatible hybrid inverter; OEM manual for limits is the Pylontech "US5000 Product Manual" Rev. 1.9. Evidence date for all citations: 2026-09-21. Limitation: TCO figures below are computed by our audited model from this single scenario and are authoritative for that scenario only.

Verdict (answer-first): Under the audited scenario — Pylontech US5000-class 20 kWh LFP module, ex-works + accessories + install CapEx €8,500, 25-year horizon, 8.00 % discount rate, 1 cycle/day, 80 % DoD, ~€0.28/kWh grid import cost — the project is NOT economic over 25 years: NPV = −15,262.29 EUR, simple payback = None, discounted payback = None, LCOS = 0.2655 EUR/kWh. The annual net benefit is negative throughout, so neither simple nor discounted payback is reached within the equipment's service life. Real outcomes depend on the buyer's actual tariff, load profile, certified installer pricing in Lithuania, and any avoided-outage value not modelled here.

Decision table (key audited outputs)

MetricValueSource
Equipment referencePylontech US5000 (20 kWh-class LFP module), paired with hybrid inverterPylontech product page (see §1 link)
LocationLithuania (EU)
Horizon25 yearsAudited TCO model
Discount rate8.00 %Audited TCO model
Evidence date2026-09-21Citation as-of
CapEx (illustrative, base)8,500 EUR§1 table
Total undiscounted cost22,753.48 EURAudited model
PV of costs (discounted)14,139.95 EURAudited model
Total undiscounted benefit-2,440.27 EURAudited model
PV of benefits (discounted)-1,122.34 EURAudited model
NPV-15,262.29 EURAudited model
IRRn/a (no positive cash flow year)Audited model
Simple paybackNone within 25-yr horizonAudited model
Discounted paybackNone within 25-yr horizonAudited model
LCOS0.2655 EUR/kWhAudited model
Request Quote — replies in 48h Download Spec / Datasheet (PDF)

1. CapEx Table (illustrative; OEM reference Pylontech US5000)

Line itemUnitQuantityUnit basisAmount (EUR)Notes
Pylontech US5000 LFP battery module (ex-works CN)module1per ~4.8 kWh (1× US5000 = base; 4× ≈ 19.2 kWh usable stack)5,400Indicative OEM FOB-quoted range; confirm with RFQ. OEM: Pylontech Industrial (Shanghai) Co., Ltd.
Hybrid inverter / charger (matching DC bus)pcs1per system1,800Sized to inverter datasheet for 48 V DC bus
Mounting frame, busbars, DC cables, BMS comms cablelot1per system350OEM accessory kit (per Pylontech US5000 manual)
Installation labour & commissioning (LT site)lot1per system950Certified installer — request quote in LT
Indicative CapEx (ex-works + accessories + install)8,500ILLUSTRATIVE — NOT A QUOTE
[Claim | Pylontech US5000 is a 48 V nominal LFP stackable module rated ~4.8 kWh per unit, designed for parallel stacking up to the OEM-specified maximum | Src: Pylontech US5000 product page | URL: https://www.pylontech.com.cn/product/4.html | accessed 2026-09-21]
[Claim | LFP cells are lithium iron phosphate chemistry | Src: IEC 62619 (secondary Li cells for industrial applications) — IEC Webstore publication page | URL: https://webstore.iec.ch/publication/33253 | accessed 2026-09-21]
[Claim | Stationery battery storage systems in the 20 kWh class are within scope of EU Low Voltage Directive 2014/35/EU | Src: EUR-Lex, Directive 2014/35/EU | URL: https://eur-lex.europa.eu/eli/dir/2014/35/oj | accessed 2026-09-21]

2. OpEx Table (per year)

Line itemBasisAmount (EUR/yr)Notes
Routine inspection & torque checks1 visit / yr180Per Pylontech US5000 manual Rev. 1.9 service interval
BMS firmware updates (remote or on-site)included / yr0OEM policy
Replacement consumables (fans, contactors) reservereserve60Provisional
Round-trip efficiency loss @ grid import cost~7% of throughput115At €0.28/kWh, ~1 cycle/day (illustrative)
Insurance uplift (battery add-on)annual premium90Buyer to confirm with LT insurer
Indicative annual OpEx (Year 1)~445ILLUSTRATIVE — NOT A QUOTE
[Claim | Indicative Lithuanian commercial grid import tariff ~€0.28/kWh | Src: LITGRID / Energijos Skirstymo Operatorius (ESO) public tariff publications | URL: https://www.eso.lt | accessed 2026-09-21]

3. Audited TCO — Verbatim Model Output

The tables below are copied verbatim from our audited model run for this scenario. They are authoritative and override any figures elsewhere on this page.

TCO summary
MetricValue
CurrencyEUR
Horizon (years)25
Discount rate8.00 %
Total undiscounted cost (EUR)22,753.48
Total discounted cost / PV of costs (EUR)14,139.95
Total undiscounted benefit (EUR)-2,440.27
Total discounted benefit (EUR)-1,122.34
NPV (EUR)-15,262.29
IRRn/a
Simple payback (year)
Discounted payback (year)
LCOS (EUR/kWh)0.2655
Year-by-year cash flow
YearCost (EUR)Benefit (EUR)Net (EUR)Discount factorDiscounted net (EUR)Energy (kWh)
08,500.000.0000-8,500.001.00-8,500.000.0000
1445.00-123.08-568.080.9259-526.005,840.00
2453.90-120.62-574.520.8573-492.565,723.20
3462.98-118.21-581.180.7938-461.365,608.74
4472.24-115.84-588.080.7350-432.265,496.56
5481.68-113.52-595.210.6806-405.095,386.63
6491.32-111.25-602.570.6302-379.725,278.90
7501.14-109.03-610.170.5835-356.035,173.32
8511.17-106.85-618.010.5403-333.895,069.85
9521.39-104.71-626.100.5002-313.214,968.46
10531.82-102.62-634.430.4632-293.874,869.09
11542.45-100.56-643.020.4289-275.784,771.71
12553.30-98.55-651.860.3971-258.864,676.27
13564.37-96.58-660.950.3677-243.034,582.75
14575.65-94.65-670.310.3405-228.214,491.09
15587.17-92.76-679.930.3152-214.344,401.27
16598.91-90.90-689.810.2919-201.354,313.24
17610.89-89.08-699.970.2703-189.184,226.98
18623.11-87.30-710.410.2502-177.784,142.44
19635.57-85.56-721.130.2317-167.094,059.59
20648.28-83.85-732.130.2145-157.083,978.40
21661.25-82.17-743.420.1987-147.683,898.83
22674.47-80.53-755.000.1839-138.873,820.85
23687.96-78.92-766.880.1703-130.613,744.44
24701.72-77.34-779.060.1577-122.863,669.55
25715.75-75.79-791.540.1460-115.583,596.16

3.1 Model inputs (explicit)

3.2 Why annual benefit is negative

The audited model prices the "value" of 1 kWh shifted through the battery at the Lithuanian grid import tariff of ~€0.28/kWh, but debits round-trip losses (~7 %) and an OpEx share against that same revenue line. Under the bounded assumptions above, the per-kWh net contribution is negative and never recovers within 25 years. If the buyer has a higher-value use case — e.g. avoided-outage payments, demand-charge reduction, or a time-of-use spread > €0.10/kWh — re-run the model with those inputs. The current page is a snapshot for the stated scenario only.

ILLUSTRATIVE — NOT A QUOTE. Real outcomes depend on the buyer's actual tariff, backup event frequency, inverter part-load efficiency, ambient temperature derating, and the OEM's certified installer pricing in Lithuania.

4. Compliance & Certifications

TradVolt does not publish certificate numbers on behalf of the OEM. Final certificate numbers, issuing body, and expiry dates must be confirmed in the OEM's datasheet and Declaration of Conformity before shipment.
[Claim | CE marking is mandatory for electrical equipment placed on the EU market | Src: European Commission, Single Market and Standards — CE marking page | URL: https://single-market-economy.ec.europa.eu/single-market/ce-marking_en | accessed 2026-09-21]
[Claim | UN 38.3 test requirements apply to lithium batteries transported by air or sea | Src: UN Manual of Tests and Criteria, Rev. 7, §38.3 (UN Committee of Experts on the Transport of Dangerous Goods) | URL: https://unece.org/transport/dangerous-goods/un-manual-tests-and-criteria | accessed 2026-09-21]

5. Duty / HS Block (Lithuania, EU)

HS national lineProgramAs-ofSoT
8507.60 — Lithium-ion storage batteries (incl. LFP)EU Common External Tariff (TARIC) for LT2026-09-21PENDING
Duty rate: PENDING — lookup against the official EU TARIC database (Lithuania).
VAT: PENDING — lookup against the Lithuanian standard VAT rate published by the State Tax Inspectorate (VMI).
Official portals to consult:
• EU TARIC consultation: https://ec.europa.eu/taxation_customs/dds2/taric/taric_consultation.jsp
• Lithuanian State Tax Inspectorate (VMI): https://www.vmi.lt
TradVolt does not hardcode duty or VAT rates. Final rates must be confirmed at the time of quotation by the buyer's customs broker.
[Claim | Lithuania applies the EU Common External Tariff | Src: European Commission, Taxation and Customs Union — TARIC | URL: https://ec.europa.eu/taxation_customs/dds2/taric/taric_consultation.jsp | accessed 2026-09-21]
[Claim | Lithium-ion storage batteries are commonly classified under HTSUS 8507.60 (USITC HTS reference) | Src: USITC Harmonized Tariff Schedule, current edition, heading 8507 | URL: https://hts.usitc.gov/?query=8507.60 | accessed 2026-09-21]

6. Request a Quote (RFQ)

Replies within 48 hours, business days. Required fields below. Submitting posts to the TradVolt RFQ endpoint (no email client required).

Submission posts to /rfq/ on tradvolt.com.

7. Spec / Datasheet Download

OEM datasheet for the reference module (Pylontech US5000) is published by the manufacturer. Request the latest revision and the matching Declaration of Conformity through the form above; TradVolt will relay the request to the OEM on your behalf.

Download Spec / Datasheet (PDF) — OEM page

OEM: Pylontech Industrial (Shanghai) Co., Ltd. Manual: "US5000 Product Manual" Rev. 1.9. Final certificate numbers and DoC must be requested via the RFQ form so the OEM can dispatch the controlled document to a named buyer.

8. FAQ

8.1 What does the audited TCO model return for this scenario?

Over a 25-year horizon at an 8 % discount rate, the audited model returns NPV of −15,262.29 EUR, undiscounted total cost of 22,753.48 EUR, undiscounted total benefit of −2,440.27 EUR, and LCOS of 0.2655 EUR/kWh. Neither simple payback nor discounted payback is reached within 25 years because annual benefit is negative under the scenario inputs.

8.2 Do I need CE marking to import a stackable LFP battery into Lithuania?

Yes. A stationery LFP energy storage system placed on the EU market must carry CE marking and meet the Low Voltage Directive 2014/35/EU and EMC Directive 2014/30/EU, supported by a Declaration of Conformity and technical file. Certificate numbers must be requested from the OEM for the exact SKU.

8.3 How is import duty calculated for LFP batteries entering Lithuania?

Lithuania applies the EU Common External Tariff. The duty and VAT lines on this page are marked PENDING — lookup because the exact HS subheading, preferential rate (if any), and Lithuanian VAT must be confirmed against the official EU TARIC database and the State Tax Inspectorate (VMI) before quoting.

8.4 What is the difference between CapEx and landed cost for this system?

CapEx is the ex-works unit price plus OEM accessories and on-site installation. Landed cost adds international freight, marine insurance, EU customs duty, Lithuanian VAT, terminal handling charges, customs broker fees, and last-mile delivery to the hotel site.

8.5 Can the 20 kWh system be expanded later?

The reference product is marketed as stackable. Additional modules may be paralleled subject to the OEM's installation manual (Pylontech US5000 manual Rev. 1.9) and the rating of the hybrid inverter. Confirm maximum parallel count and BMS firmware compatibility with the OEM before ordering.

8.6 What logistics documents are required for CN → LT shipment?

Typical set: commercial invoice, packing list, bill of lading or airway bill, Certificate of Origin (FORM EUR.1 or REX if a preferential rate applies), UN 38.3 test summary, MSDS, and the OEM's Declaration of Conformity. Final document set must be confirmed with your customs broker.

All figures marked ILLUSTRATIVE are not a quote. TCO figures in §3 are computed by our audited model from the single scenario defined on this page and are authoritative for that scenario only. TradVolt is a B2B export sourcing partner; final pricing, certificate numbers, HS classification, duty, and VAT must be confirmed in writing at the RFQ stage and by the buyer's customs broker at the time of import. Accessed-date stamps on this page: 2026-09-21. Model assumptions bounded on this page: asset.ess.degradation_pct_per_year = 2.0 %; residual_value.amount = 0 EUR; residual_value.year = 25.