Tradvolt

Import LONGi Hi-MO 9 (LR7-66HGD-670M) from China to Colombia — Factory Rooftop TCO

Verdict (reference scenario)

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 metricValueBasis
NPV (25 yr, 8.00% discount)USD 1,683,067.93PV of benefits − PV of costs
Simple payback2.82 yearsUndiscounted cost ÷ undiscounted net benefit
Discounted payback3.33 yearsYear cumulative discounted net ≥ 0
LCOE0.0430 USD / kWhPV of costs ÷ total discounted energy
IRR36.04%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.

Use-case scope. This page models a single illustrative vertical: a 1 MWp-class factory rooftop in Colombia's interior highlands, supplied with LONGi Hi-MO 9 LR7-66HGD-670M HPBC 2.0 back-contact monocrystalline modules (up to 670 W), shipped under CIF or DAP Incoterms. The financial outputs below are the COMPUTED TABLES for the documented bounded inputs and must be re-validated against a live RFQ before any procurement decision.

1. Reference system inputs (bounded)

Inputs used downstream. Each line is either a publicly documented industry default (with citation) or an explicit model assumption.

Use case
Factory rooftop, self-consumption, grid-tied
Module model (specific)
LONGi Hi-MO 9 LR7-66HGD-670M (HPBC 2.0 back-contact monocrystalline silicon; up to 670 W STC; module efficiency up to 24.8%; 12-year product warranty; 30-year linear power warranty; bifaciality up to 80%)
Reference system size
1.0 MWp
Reference location
Colombia interior (e.g., Bogotá / Medellín plateau region)
Specific yield input
≈ 1,450 kWh/kWp/yr (Year-1; mid of 3.8–4.4 kWh/m²/day irradiance × system derate)
Reference self-consumption share
≈ 80% (factory daytime load)
Displaced grid tariff (effective)
USD 0.138 / kWh (Year-1 benefit per model: USD 200,100 ÷ 1,450,000 kWh)
Reference project horizon
25 years
Discount rate
8.00%
Year-0 CapEx (modules + BoS + install + duties, all-in)
USD 550,000.00
Year-1 OpEx
USD 7,000.00 (≈ USD 7 / kWp / yr)
Annual OpEx escalation
2.00% / yr (model assumption)
Annual benefit Year-1 (energy displaced)
USD 200,100.00
Annual benefit escalation
1.50% / yr (model assumption)
Annual module degradation
0.50% / yr applied to energy output from Year 2
Module product warranty
12 years (LONGi Hi-MO 9 datasheet)
Module performance warranty
30 years linear (LONGi Hi-MO 9 datasheet)
Residual value
USD 0 at end of horizon (model assumption — salvage not credited)
CapEx line items beyond Year-0 aggregate
None (model assumption — single front-loaded capex)
Mid-life replacements
None reserved (model assumption — inverter replacement cost not separately accrued; OpEx escalation absorbs)
Export tariff (kWh exported beyond self-consumption)
USD 0.00 / kWh (model assumption — no export credit; asset.pv.export_tariff_per_kwh = ZERO-AS-MISSING)
[Claim | LONGi Hi-MO 9 module family: up to 670 W STC, up to 24.8% module efficiency, HPBC 2.0 back-contact cell architecture, 12-year product warranty, 30-year linear power warranty, bifaciality up to 80%. | Src: LONGi Hi-MO 9 product page (maker site). | URL: https://www.longi.com/en/products/modules/hi-mo-9/ | accessed 2026-09-22] [Claim | Industry-typical module linear degradation ≈ 0.5% / yr, with 12-year product warranty and 25-year performance warranty to ≥ 87% of nameplate. | Src: Fraunhofer ISE — Levelized Cost of Electricity Renewable Energy Technologies study (PDF). | URL: https://www.ise.fraunhofer.de/content/dam/ise/en/documents/publications/studies/EN2024_ISE_Study_Levelized_Cost_of_Electricity_Renewable_Energy_Technologies.pdf | accessed 2026-09-22] [Claim | Colombia interior (Bogotá / Medellín plateau) Plane-of-Array irradiance ≈ 3.8–4.4 kWh/m²/day is consistent with publicly tabulated solar resource data. | Src: IEA — Solar PV Global Atlas methodology. | URL: https://www.iea.org/ | accessed 2026-09-22] [Claim | 70–90% self-consumption is the typical daylight-load ratio for Colombian factory-rooftop self-consumption cases. | Src: IEA — Photovoltaic Power Systems Programme publications. | URL: https://www.iea.org/ | accessed 2026-09-22] [Claim | USD 7 / kWp / yr OpEx is the reference industrial rooftop O&M benchmark cited in levelized-cost studies for utility-scale and commercial PV. | Src: Fraunhofer ISE — Levelized Cost of Electricity Renewable Energy Technologies (PDF). | URL: https://www.ise.fraunhofer.de/content/dam/ise/en/documents/publications/studies/EN2024_ISE_Study_Levelized_Cost_of_Electricity_Renewable_Energy_Technologies.pdf | accessed 2026-09-22] [Claim | USD 0.45–0.65 / Wp all-in CapEx is consistent with utility-scale / commercial rooftop PV benchmarks for 2024–2025 China-supplied installs. | Src: Fraunhofer ISE — Levelized Cost of Electricity Renewable Energy Technologies (PDF). | URL: https://www.ise.fraunhofer.de/content/dam/ise/en/documents/publications/studies/EN2024_ISE_Study_Levelized_Cost_of_Electricity_Renewable_Energy_Technologies.pdf | accessed 2026-09-22] [Claim | Incoterm selection (EXW / FOB / CIF / DAP) is governed by ICC Incoterms 2020 and determines the transfer point of cost and risk between Chinese OEM and Colombian buyer. | Src: ICC — Incoterms 2020 official rules page. | URL: https://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/ | accessed 2026-09-22]

2. CapEx — capital cost stack

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 itemUnitReference valueNotes
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
Mid-life replacement capex line items (inverter swap, etc.) are not separately accrued in this scenario; the OpEx escalation term absorbs routine replacement reserves. Residual value at end of Year 25 is USD 0.

3. OpEx — annual operating cost stack

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 itemUnitReference rangeNotes
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
[Claim | Routine O&M benchmark ≈ USD 7 / kWp / yr for industrial rooftop PV. | Src: Fraunhofer ISE — Levelized Cost of Electricity Renewable Energy Technologies (PDF). | URL: https://www.ise.fraunhofer.de/content/dam/ise/en/documents/publications/studies/EN2024_ISE_Study_Levelized_Cost_of_Electricity_Renewable_Energy_Technologies.pdf | accessed 2026-09-22] [Claim | Industry-typical module linear degradation ≈ 0.5% / yr. | Src: Fraunhofer ISE — Levelized Cost of Electricity Renewable Energy Technologies (PDF). | URL: https://www.ise.fraunhofer.de/content/dam/ise/en/documents/publications/studies/EN2024_ISE_Study_Levelized_Cost_of_Electricity_Renewable_Energy_Technologies.pdf | accessed 2026-09-22]

4. COMPUTED TABLES — TCO summary & year-by-year cash flow

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.

TCO summary
MetricValue
CurrencyUSD
Horizon (years)25
Discount rate8.00 %
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
IRR0.3604
Simple payback (year)2.82
Discounted payback (year)3.33
LCOE (USD/kWh)0.0430
Year-by-year cash flow
YearCost (USD)Benefit (USD)Net (USD)Discount factorDiscounted net (USD)Energy (kWh)
0550,000.000.0000-550,000.001.00-550,000.000.0000
17,000.00200,100.00193,100.000.9259178,796.301,450,000.00
27,140.00202,085.99194,945.990.8573167,134.771,442,750.00
37,282.80204,091.70196,808.900.7938156,233.251,435,536.25
47,428.46206,117.31198,688.850.7350146,042.241,428,358.57
57,577.03208,163.02200,586.000.6806136,515.461,421,216.78
67,728.57210,229.04202,500.470.6302127,609.651,414,110.69
77,883.14212,315.56204,432.420.5835119,284.361,407,040.14
88,040.80214,422.79206,381.990.5403111,501.771,400,004.94
98,201.62216,550.94208,349.320.5002104,226.531,393,004.91
108,365.65218,700.21210,334.560.463297,425.601,386,039.89
118,532.96220,870.81212,337.850.428991,068.061,379,109.69
128,703.62223,062.95214,359.330.397185,125.041,372,214.14
138,877.69225,276.85216,399.160.367779,569.521,365,353.07
149,055.25227,512.72218,457.480.340574,376.261,358,526.30
159,236.35229,770.79220,534.440.315269,521.651,351,733.67
169,421.08232,051.26222,630.180.291964,983.631,344,975.00
179,609.50234,354.37224,744.870.270360,741.561,338,250.13
189,801.69236,680.34226,878.650.250256,776.161,331,558.88
199,997.72239,029.39229,031.670.231753,069.401,324,901.08
2010,197.68241,401.76231,204.080.214549,604.421,318,276.58
2110,401.63243,797.67233,396.040.198746,365.461,311,685.20
2210,609.66246,217.36235,607.700.183943,337.801,305,126.77
2310,821.86248,661.07237,839.210.170340,507.651,298,601.14
2411,038.29251,129.03240,090.730.157737,862.151,292,108.13
2511,259.06253,621.48242,362.420.146035,389.251,285,647.59
How to read these tables. The COMPUTED TABLES above are the only financial figures on this page. Year 0 is the CapEx year (USD 550,000.00). Years 1–25 carry a single OpEx line escalating 2.00%/yr and a single benefit line escalating 1.50%/yr on a Year-1 base of USD 200,100.00, with energy output reduced 0.50%/yr from Year 2 onward (already applied in the Energy column). Discount factor = (1 + 8.00%)−t. No mid-life replacement capex is accrued; residual value at Year 25 is USD 0. Export tariff = USD 0.00 / kWh (asset.pv.export_tariff_per_kwh = ZERO-AS-MISSING).

5. Compliance & certifications

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 / standardTypical issuerStatus
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
[Claim | IEC 61215-1:2021 (Ed 2.0, 96pp) is the design-qualification test baseline for crystalline-silicon PV modules; IEC 61215-1-1:2021 sets the c-Si-specific requirements used jointly. | Src: IEC Webstore — IEC 61215-1:2021 catalogue page. | URL: https://webstore.iec.ch/en/publication/61345 | accessed 2026-09-22] [Claim | IEC 61730-1 / UL 61730-1 is the safety-qualification standard for PV modules. | Src: UL Standards shop — UL 61730-1 product page. | URL: https://www.shopulstandards.com/ProductDetail.aspx?productId=UL61730-1 | accessed 2026-09-22] [Claim | Inverter safety for PV power conversion equipment is governed by IEC 62109-1:2010 (general) and IEC 62109-2:2011 (inverter-specific). | Src: IEC Webstore — IEC 62109-1:2010 catalogue page. | URL: https://webstore.iec.ch/en/publication/6470 | accessed 2026-09-22]

6. Colombia duty & VAT stack

Duty-stack block. HS national line | Program | As-of: 2026-09-22 | SoT: PENDING
Photovoltaic cells and modules fall under HS heading 8541; the exact national sub-line (and any applicable trade-remedy measure) must be confirmed in the DIAN Arancel de Aduanas at the time of shipment. Tradvolt does not hard-code duty rates.
ChargeBaseRateSource 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
[Claim | HS heading 8541 covers "Semiconductor devices (for example, diodes, transistors, photosensitive semiconductor devices); photosensitive semiconductor devices, including photovoltaic cells whether or not assembled in modules or made up into panels." | Src: World Customs Organization — Harmonized Commodity Description and Coding System, explanatory notes to heading 85.41. | URL: https://www.wcoomd.org/ | accessed 2026-09-22] [Claim | Colombian import duties, VAT and trade-remedy measures applicable to a given HS line are administered by the Dirección de Impuestos y Aduanas Nacionales (DIAN) and published in the Arancel de Aduanas. | Src: Dirección de Impuestos y Aduanas Nacionales (DIAN). | URL: https://www.dian.gov.co/ | accessed 2026-09-22] [Claim | Incoterm selection (EXW / FOB / CIF / DAP) is governed by ICC Incoterms 2020 and determines the transfer point of cost and risk between Chinese OEM and Colombian buyer. | Src: ICC — Incoterms 2020 official rules page. | URL: https://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/ | accessed 2026-09-22]

7. Named OEM models considered in this vertical

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.

RoleModelOEMMaker 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/

8. Request a quote

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.