Equipment: LONGi Hi-MO 9 LR7-66HGD-670M (HPBC 2.0 back-contact monocrystalline, up to 670 W, up to 24.8% efficiency; 12-yr product / 30-yr linear power warranty). Location: Colombia interior (factory rooftop, grid-tied, self-consumption). Horizon: 25 years. Discount rate: 8.00%. Evidence-date: Computed 2026-09-22. Limitation: All financial figures apply only to the bounded input set documented in §1; re-run required for any change in module, irradiance, tariff, or CapEx.
| Decision metric | Value | Basis |
|---|---|---|
| NPV (25 yr, 8.00% discount) | USD 1,683,067.93 | PV of benefits − PV of costs |
| Simple payback | 2.82 years | Undiscounted cost ÷ undiscounted net benefit |
| Discounted payback | 3.33 years | Year cumulative discounted net ≥ 0 |
| LCOE | 0.0430 USD / kWh | PV of costs ÷ total discounted energy |
| IRR | 36.04% | Year-0 capex + 25 annual nets |
Reference landed-cost and total-cost-of-ownership model for a factory-rooftop PV installation using LONGi Hi-MO 9 LR7-66HGD-670M modules sourced from the OEM in China. Built for B2B buyers, project engineers, and procurement teams evaluating a China-to-Colombia import.
Inputs used downstream. Each line is either a publicly documented industry default (with citation) or an explicit model assumption.
All-in Year-0 CapEx used in the COMPUTED TABLES is USD 550,000.00 (≈ USD 0.55 / Wp), matching the Year-0 row of the cash-flow table. Sub-line values are reference inputs to be confirmed per RFQ.
| Line item | Unit | Reference value | Notes |
|---|---|---|---|
| Module — LONGi Hi-MO 9 LR7-66HGD-670M (EXW China) | USD / module | PENDING — lookup against live RFQ | EXW unit value, before freight, duty, VAT |
| Module — landed (CIF/DAP Bogotá) | USD / module | PENDING — lookup against live RFQ | EXW + ocean freight + insurance + origin charges |
| Mounting structure (rooftop rail + clamps, e.g., K2 Systems CrossRail) | USD / kWp | PENDING — lookup | Aluminium rail, L-feet, clamps; project-specific layout drives qty |
| Inverter (string, 3-phase, e.g., Sungrow SG125HT or SMA Sunny Tripower CORE1 50-US) | USD / kWac | PENDING — lookup | Multiple Tier-1 string-inverter OEMs available |
| DC / AC cabling, combiner, protection | USD / kWp | PENDING — lookup | Includes string fuses, DC disconnects, surge protection |
| Monitoring + SCADA gateway (e.g., APsystems ECU) | USD / site | PENDING — lookup | Module-level or string-level monitoring |
| EPC / installation labour | USD / kWp | PENDING — lookup | Driven by rooftop geometry, structural reinforcement, grid interconnect |
| Colombia import duty + fees (see §6) | % of CIF | PENDING — lookup | DIAN Arancel de Aduanas — exact national HS line to be confirmed |
| Colombia IVA (VAT) on import | % of (CIF + duty) | PENDING — lookup | DIAN — Estatuto Tributario |
| Engineering, permits, Retie compliance | USD / project | PENDING — lookup | Includes grid interconnection study with local OR |
| Total all-in CapEx (model input) | USD | 550,000.00 | Year-0 value used in the COMPUTED TABLES |
Year-1 OpEx used in the COMPUTED TABLES is USD 7,000.00 (≈ USD 7 / kWp / yr for a 1 MWp system), escalating at 2.00% / yr. Sub-line values are reference inputs to be confirmed per RFQ.
| Line item | Unit | Reference range | Notes |
|---|---|---|---|
| Routine O&M (inspection, cleaning, reporting) | USD / kWp / yr | ≈ 7.00 (model input) | Factory rooftop dust load drives cleaning frequency |
| Inverter replacement reserve (over 25 yr) | USD / project | PENDING — lookup | 1–2 inverter replacements expected over project life |
| Insurance | USD / yr | PENDING — lookup | All-risk property cover |
| Performance degradation (energy output) | % / yr | 0.50% (from Year 2 onward) | Industry-typical mono-crystalline linear degradation |
| Module warranty — product | years | 12 (LONGi Hi-MO 9 datasheet) | Confirm in OEM datasheet at RFQ |
| Module warranty — performance | years | 30 linear (LONGi Hi-MO 9 datasheet) | Confirm in OEM datasheet at RFQ |
| Total Year-1 OpEx (model input) | USD / yr | 7,000.00 | Escalates 2.00% / yr in the COMPUTED TABLES |
The two tables below are the only financial figures on this page. All numbers are computed outputs of our scenario model for the documented bounded inputs in §1. Currency: USD. Discount rate: 8.00%. Horizon: 25 years.
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 774,212.10 |
| Total discounted cost / PV of costs (USD) | 638,718.25 |
| Total undiscounted benefit (USD) | 5,646,214.40 |
| Total discounted benefit (USD) | 2,321,786.18 |
| NPV (USD) | 1,683,067.93 |
| IRR | 0.3604 |
| Simple payback (year) | 2.82 |
| Discounted payback (year) | 3.33 |
| LCOE (USD/kWh) | 0.0430 |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 550,000.00 | 0.0000 | -550,000.00 | 1.00 | -550,000.00 | 0.0000 |
| 1 | 7,000.00 | 200,100.00 | 193,100.00 | 0.9259 | 178,796.30 | 1,450,000.00 |
| 2 | 7,140.00 | 202,085.99 | 194,945.99 | 0.8573 | 167,134.77 | 1,442,750.00 |
| 3 | 7,282.80 | 204,091.70 | 196,808.90 | 0.7938 | 156,233.25 | 1,435,536.25 |
| 4 | 7,428.46 | 206,117.31 | 198,688.85 | 0.7350 | 146,042.24 | 1,428,358.57 |
| 5 | 7,577.03 | 208,163.02 | 200,586.00 | 0.6806 | 136,515.46 | 1,421,216.78 |
| 6 | 7,728.57 | 210,229.04 | 202,500.47 | 0.6302 | 127,609.65 | 1,414,110.69 |
| 7 | 7,883.14 | 212,315.56 | 204,432.42 | 0.5835 | 119,284.36 | 1,407,040.14 |
| 8 | 8,040.80 | 214,422.79 | 206,381.99 | 0.5403 | 111,501.77 | 1,400,004.94 |
| 9 | 8,201.62 | 216,550.94 | 208,349.32 | 0.5002 | 104,226.53 | 1,393,004.91 |
| 10 | 8,365.65 | 218,700.21 | 210,334.56 | 0.4632 | 97,425.60 | 1,386,039.89 |
| 11 | 8,532.96 | 220,870.81 | 212,337.85 | 0.4289 | 91,068.06 | 1,379,109.69 |
| 12 | 8,703.62 | 223,062.95 | 214,359.33 | 0.3971 | 85,125.04 | 1,372,214.14 |
| 13 | 8,877.69 | 225,276.85 | 216,399.16 | 0.3677 | 79,569.52 | 1,365,353.07 |
| 14 | 9,055.25 | 227,512.72 | 218,457.48 | 0.3405 | 74,376.26 | 1,358,526.30 |
| 15 | 9,236.35 | 229,770.79 | 220,534.44 | 0.3152 | 69,521.65 | 1,351,733.67 |
| 16 | 9,421.08 | 232,051.26 | 222,630.18 | 0.2919 | 64,983.63 | 1,344,975.00 |
| 17 | 9,609.50 | 234,354.37 | 224,744.87 | 0.2703 | 60,741.56 | 1,338,250.13 |
| 18 | 9,801.69 | 236,680.34 | 226,878.65 | 0.2502 | 56,776.16 | 1,331,558.88 |
| 19 | 9,997.72 | 239,029.39 | 229,031.67 | 0.2317 | 53,069.40 | 1,324,901.08 |
| 20 | 10,197.68 | 241,401.76 | 231,204.08 | 0.2145 | 49,604.42 | 1,318,276.58 |
| 21 | 10,401.63 | 243,797.67 | 233,396.04 | 0.1987 | 46,365.46 | 1,311,685.20 |
| 22 | 10,609.66 | 246,217.36 | 235,607.70 | 0.1839 | 43,337.80 | 1,305,126.77 |
| 23 | 10,821.86 | 248,661.07 | 237,839.21 | 0.1703 | 40,507.65 | 1,298,601.14 |
| 24 | 11,038.29 | 251,129.03 | 240,090.73 | 0.1577 | 37,862.15 | 1,292,108.13 |
| 25 | 11,259.06 | 253,621.48 | 242,362.42 | 0.1460 | 35,389.25 | 1,285,647.59 |
Request named certificates with certificate number and issuer from the OEM. Do not accept generic statements of "CE" or "IEC compliant" without document evidence. The module named on this page is LONGi Hi-MO 9 LR7-66HGD-670M; the buyer must verify the certificate numbers of the specific production batch at RFQ.
| Certificate / standard | Typical issuer | Status |
|---|---|---|
| IEC 61215-1:2021 (design qualification, crystalline-Si) | TÜV Rheinland, TÜV SÜD, VDE, Intertek, UL | Verify OEM certificate number on datasheet |
| IEC 61215-1-1:2021 (c-Si specific requirements) | TÜV Rheinland, TÜV SÜD, VDE, Intertek, UL | Verify OEM certificate number on datasheet |
| IEC 61730-1 (safety qualification, PV modules) | TÜV Rheinland, TÜV SÜD, VDE, Intertek, UL | Verify OEM certificate number on datasheet |
| UL 61730-1 (North America, if required) | UL LLC | Only if project requires NRTL listing |
| IEC 61701 (salt-mist corrosion) | TÜV Rheinland, TÜV SÜD, VDE | Verify severity grade (e.g., 6) on datasheet |
| IEC 62716 (ammonia corrosion) | TÜV Rheinland, TÜV SÜD, VDE | Relevant for agro-industrial rooftops |
| Retie compliance (Colombia grid interconnect) | Ministerio de Minas y Energía / Operador de Red | Project-level; managed by EPC + local OR |
HS national line | Program | As-of: 2026-09-22 | SoT: PENDING| Charge | Base | Rate | Source of truth (SoT) |
|---|---|---|---|
| Import duty (arancel) | CIF value | PENDING — lookup | DIAN — Arancel de Aduanas de Colombia |
| IVA (VAT) on import | CIF + duty | PENDING — lookup | DIAN — Estatuto Tributario & Arancel |
| Trade-remedy measure (if any) | CIF value | PENDING — lookup | Ministerio de Comercio, Industria y Turismo |
| Customs brokerage fee | Per declaration | PENDING — lookup | Local customs broker quote |
| Port & handling (Buenaventura / Cartagena) | Per shipment | PENDING — lookup | Port tariff — Sociedad Portuaria |
| Inland freight to site | Per shipment | PENDING — lookup | Carrier quote |
Reference list of real, publicly-marketed products from OEMs active in the China-supplied 600–700 W monocrystalline and 3-phase C&I inverter verticals. Specific datasheet numbers and certificate IDs are confirmed at RFQ — model pages are JS-rendered and full spec PDFs require the OEM portal.
| Role | Model | OEM | Maker site (verified URL) |
|---|---|---|---|
| PV module (this page's named model) | Hi-MO 9 LR7-66HGD-670M (up to 670 W, up to 24.8% efficiency, HPBC 2.0 back-contact, 12-yr product / 30-yr linear power warranty) | LONGi Green Energy Technology Co., Ltd. | https://www.longi.com/en/products/modules/hi-mo-9/ |
| PV module (alternative, HPBC family) | Hi-MO X6 family (HPBC cell efficiency > 25.5%; HPBC+ > 25.8%; variants Explorer, Scientist, Guardian Anti-Dust, Guardian Anti Humidity-Heat, Artist Ultra Black) | LONGi Green Energy Technology Co., Ltd. | https://www.longi.com/en/products/modules-series/hi-mo-x6/ |
| PV module (alternative, up to 620 W) | TopHiKu6 (up to 620 W; efficiency up to 23.0%; -0.29%/°C Pmax temp coefficient; 12-yr materials & workmanship; 30-yr linear power warranty; 5400 Pa snow / 2400 Pa wind loads) | Canadian Solar Inc. | https://www.canadiansolar.com/na/tophiku6/ |
| String inverter (C&I, 3-phase) | SG125HT (C&I 3-phase string family) | Sungrow Power Supply Co., Ltd. | https://www.sungrowpower.com/en/products/string-inverter |
| String inverter (commercial, free-standing) | Sunny Tripower CORE1 (33-US / 50-US / 62-US; 6 independent MPP trackers; 12 direct string inputs; 150–1000 V) | SMA Solar Technology AG | https://www.sma-america.com/products/solarinverters/sunny-tripower-core1 |
| String inverter (commercial, multi-MPPT) | Verto 25.0 (Verto 15–33.3 range, 3-MPPT) | Fronius International GmbH | https://www.fronius.com/en-gb/uk/solar-energy/installers-partners/technical-data/all-products/inverters/fronius-verto/verto-25-0-spd-12 |
| Rooftop mounting (rail family) | CrossRail System (pitched/flat-roof rail mounting family, US) | K2 Systems GmbH | https://k2-systems.com/en-us/product-solutions/crossrail-system/ |
| Rooftop mounting (roof hook) | Tile Hook 3S (US; EU sibling CrossHook 3S) | K2 Systems GmbH | https://k2-systems.com/en-us/product-solutions/tile-hook-3s/ |
| Monitoring gateway | ECU / ECU-C energy communication unit | APsystems (Altenergy Power System) | https://emea.apsystems.com/products/monitor/ |
Submit an RFQ to Tradvolt with your module preference (LONGi Hi-MO 9 LR7-66HGD-670M or alternative), target CapEx envelope, Incoterm preference (EXW / FOB / CIF / DAP), and target delivery port (Buenaventura / Cartagena). Replies within 48 hours.