Use-case: a logistics operator in the Greater Accra / Tema corridor sizing a single-roof 250 kW DC PV plant using a Sungrow SG250HX three-phase on-grid string inverter, shipped CN→Tema.
Verdict (computed by the computed Tradvolt TCO model). Equipment: Sungrow SG250HX, 250 kW AC, three-phase on-grid string inverter (datasheet Rev. 2023-08). Location: Tema port, Ghana. Horizon: 25 years. Discount rate: 8.00 %. Energy: 365,000 kWh Year-1, 0.5 %/yr module degradation (bounded assumption). Evidence date: 2026-09-21. Limitation: HS 8504.40 duty stack shown as rate ranges bounded by the Ghana Integrated Customs and Excise Tariff Book 2022; final line confirmed in the supplier RFQ.
Decision: NPV-positive at 8.00 % discount (USD 237,025); simple payback 5.44 years, discounted payback 7.38 years; LCOE USD 0.0736/kWh on a lifetime-undiscounted-cost ÷ lifetime-undiscounted-kWh basis (see §3 for basis statement).
| Metric | Value |
|---|---|
| NPV (USD, 25-year horizon, 8.00 % discount) | 237,025.24 |
| Simple payback (years) | 5.44 |
| Discounted payback (years) | 7.38 |
| LCOE (USD/kWh) | 0.0736 |
| IRR | 0.1860 |
| Total undiscounted cost (USD) | 353,136.35 |
| Total discounted cost / PV of costs (USD) | 275,426.96 |
| Total undiscounted benefit (USD) | 1,246,202.19 |
| Total discounted benefit (USD) | 512,452.21 |
| Verdict | Project is NPV-positive at 8.00 % discount; simple payback 5.44 years; discounted payback 7.38 years. |
Asset: 250 kW DC grid-tied rooftop PV system on a logistics warehouse in Ghana (Greater Accra / Tema corridor).
Inverter under review: one (1) × Sungrow SG250HX, 250 kW AC, three-phase on-grid string inverter (datasheet Rev. 2023-08), manufactured in China, shipped CIF Tema, Ghana, then DAP project site (Accra-Tema).
Vertical: Solar PV Balance-of-System (BoS) — power electronics category.
Horizon / discount rate: 25 years, 8.00 % real (model assumption).
Energy: Year-1 generation 365,000 kWh, with annual PV module degradation 0.5 %/yr model assumption.
Tariff credit: USD 0.13/kWh self-consumption credit (ECG industrial tariff schedule band, bounded); 1.5 %/yr tariff escalation model assumption; export tariff USD 0.10/kWh model assumption; export share 30 %.
Residual: residual value USD 11,000 (5 % of inverter CapEx) at end of Year 25 model assumption.
The use-case is sized around a single publicly-marketed 250 kW three-phase on-grid string inverter that is known to ship from China with IEC 62109, IEC 61683 and IEC 62116 third-party test documentation: Sungrow SG250HX (datasheet Rev. 2023-08).
| Parameter | Value (per OEM datasheet / product page) |
|---|---|
| Rated AC output | 250 kW |
| Max DC input voltage | 1500 V |
| Number of MPPT | 9 |
| Max. EU efficiency | 99.0 % |
| Ingress protection | IP66 |
| Operating temperature range | -30 °C to +60 °C |
| Cooling | Smart forced-air cooling |
| Communication | RS485 / Ethernet / 4G (per Sungrow documentation set) |
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 353,136.35 |
| Total discounted cost / PV of costs (USD) | 275,426.96 |
| Total undiscounted benefit (USD) | 1,246,202.19 |
| Total discounted benefit (USD) | 512,452.21 |
| NPV (USD) | 237,025.24 |
| IRR | 0.1860 |
| Simple payback (year) | 5.44 |
| Discounted payback (year) | 7.38 |
| LCOE (USD/kWh) | 0.0736 |
Basis statement: LCOE = lifetime undiscounted cost (USD 353,136.35) ÷ lifetime undiscounted kWh (over the 25-year horizon), reported as USD 0.0736/kWh. Simple payback uses undiscounted cost and benefit streams; discounted payback uses the corresponding discounted streams at the 8.00 % discount rate. All figures are outputs of the computed Tradvolt TCO model and are computed for this page.
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 220,000.00 | 0.0000 | -220,000.00 | 1.00 | -220,000.00 | 0.0000 |
| 1 | 4,500.00 | 44,165.00 | 39,665.00 | 0.9259 | 36,726.85 | 365,000.00 |
| 2 | 4,590.00 | 44,603.34 | 40,013.34 | 0.8573 | 34,304.99 | 363,175.00 |
| 3 | 4,681.80 | 45,046.03 | 40,364.23 | 0.7938 | 32,042.42 | 361,359.12 |
| 4 | 4,775.44 | 45,493.11 | 40,717.67 | 0.7350 | 29,928.70 | 359,552.33 |
| 5 | 4,870.94 | 45,944.63 | 41,073.68 | 0.6806 | 27,954.06 | 357,754.57 |
| 6 | 4,968.36 | 46,400.63 | 41,432.26 | 0.6302 | 26,109.35 | 355,965.79 |
| 7 | 5,067.73 | 46,861.15 | 41,793.42 | 0.5835 | 24,386.06 | 354,185.97 |
| 8 | 5,169.09 | 47,326.25 | 42,157.16 | 0.5403 | 22,776.20 | 352,415.04 |
| 9 | 5,272.47 | 47,795.96 | 42,523.50 | 0.5002 | 21,272.33 | 350,652.96 |
| 10 | 5,377.92 | 48,270.34 | 42,892.42 | 0.4632 | 19,867.49 | 348,899.70 |
| 11 | 5,485.47 | 48,749.42 | 43,263.95 | 0.4289 | 18,555.17 | 347,155.20 |
| 12 | 5,595.18 | 49,233.26 | 43,638.07 | 0.3971 | 17,329.28 | 345,419.42 |
| 13 | 5,707.09 | 49,721.90 | 44,014.81 | 0.3677 | 16,184.15 | 343,692.32 |
| 14 | 5,821.23 | 50,215.39 | 44,394.16 | 0.3405 | 15,114.48 | 341,973.86 |
| 15 | 5,937.65 | 50,713.78 | 44,776.12 | 0.3152 | 14,115.30 | 340,263.99 |
| 16 | 6,056.41 | 51,217.11 | 45,160.70 | 0.2919 | 13,181.98 | 338,562.67 |
| 17 | 6,177.54 | 51,725.44 | 45,547.91 | 0.2703 | 12,310.18 | 336,869.86 |
| 18 | 6,301.09 | 52,238.82 | 45,937.73 | 0.2502 | 11,495.87 | 335,185.51 |
| 19 | 6,427.11 | 52,757.29 | 46,330.18 | 0.2317 | 10,735.26 | 333,509.58 |
| 20 | 6,555.65 | 53,280.90 | 46,725.25 | 0.2145 | 10,024.82 | 331,842.04 |
| 21 | 6,686.76 | 53,809.72 | 47,122.95 | 0.1987 | 9,361.25 | 330,182.83 |
| 22 | 6,820.50 | 54,343.78 | 47,523.28 | 0.1839 | 8,741.46 | 328,531.91 |
| 23 | 6,956.91 | 54,883.14 | 47,926.23 | 0.1703 | 8,162.57 | 326,889.25 |
| 24 | 7,096.05 | 55,427.85 | 48,331.81 | 0.1577 | 7,621.89 | 325,254.81 |
| 25 | -3,762.03 | 55,977.98 | 59,740.01 | 0.1460 | 8,723.11 | 323,628.53 |
| Line item | Driver / spec | Unit | Unit cost (USD) | Subtotal (USD) |
|---|---|---|---|---|
| Sungrow SG250HX inverter | 250 kW AC, IP66, 1500 V DC, 9 MPPT | 1 pc | 9,500.00 | 9,500.00 |
| DC cabling (string + homerun) | PV1-F 1×6 mm² equivalent | lot | 3,200.00 | 3,200.00 |
| AC cabling & LV switchgear | Voltage drop ≤ 1.5 %, 400 A breaker | lot | 4,800.00 | 4,800.00 |
| Mounting structure (rooftop) | Al-Mg-Zn, wind load 2.4 kPa | lot | 14,000.00 | 14,000.00 |
| DC & AC protection (SPD, fuses, isolators) | Type II SPD, DC 1500 V rated | lot | 1,900.00 | 1,900.00 |
| Monitoring / SCADA gateway | Modbus / Ethernet / 4G | 1 set | 1,200.00 | 1,200.00 |
| PV modules (mono PERC / TOPCon, 250 kW DC) | 550 Wp modules | 455 pcs | 90.00 | 40,950.00 |
| Erection, commissioning, grid application | ECG/Energy Commission interconnection | lot | 12,000.00 | 12,000.00 |
| Sea freight CN → Tema (1× 40HQ) | Incoterm CIF Tema | 1 shipment | 6,800.00 | 6,800.00 |
| Marine insurance | 0.40 % of CIF value | policy | 1,100.00 | 1,100.00 |
| Port handling, THC, ISPS (Tema) | GPHA tariff | shipment | 1,950.00 | 1,950.00 |
| Last-mile transport (Tema → Accra-Tema site) | ~ 40 km flatbed | truck-load | 900.00 | 900.00 |
| Duty stack (HS 8504.40 — see §6) | GRA Import Duty + ECOWAS CET | line | see §6 | see §6 |
| VAT + NHIL + GETFund + COVID + ECOWAS Levy + Inspection Fee | on CIF+D | line | see §6 | see §6 |
| Contingency | 5 % of direct CapEx (pre-duty) | allowance | 3,300.00 | 3,300.00 |
| Total CapEx (delivered, commissioned, Year-0) | 220,000.00 | |||
| Line item | Driver | Year-1 cost (USD) |
|---|---|---|
| Routine preventive maintenance (inverter + BoS) | Sungrow service interval (annual) | 1,800.00 |
| Spares (fans, contactors, SPD cartridges) | OEM wear-parts list | 900.00 |
| Monitoring subscription / data SIM | 4G gateway | 240.00 |
| Insurance (operational all-risk) | ~ 0.4 % of replacement value | 880.00 |
| Cleaning of rooftop array | Soiling rate (Tema coastal belt) | 680.00 |
| Total annual OpEx (Year-1 base) | 4,500.00 |
OpEx is escalated at 2.0 %/yr model assumption in the scenario model; the Year-1 value above is the starting point used in the cash flow table.
The 250 kW on-grid string inverter (Sungrow SG250HX) classifies under HS 8504.40 — Static converters — photovoltaic DC-AC inverters, per the Ghana Integrated Customs and Excise Tariff Book, 2022 Edition. The transformer sub-line HS 8504.23 is also referenced because 250 kW three-phase string inverters typically ship with an integrated MV/LV transformer skid; final line is decided in the RFQ on the OEM configuration.
| HS national line | Program | Rate / range (GRA 2022 Tariff Book) | SoT (cited) |
|---|---|---|---|
| 8504.40 (static converters, PV inverters) | GRA Import Duty (ECOWAS CET band) | 0 % – 5 % (CET Band 0/1; confirm exact 8/10-digit line) | GRA 2022 tariff book §8504.40 |
| 8504.40 | VAT (Standard rate) | 15 % (GRA 2022 tariff book, §VAT) | GRA 2022 tariff book §VAT |
| 8504.40 | NHIL (National Health Insurance Levy) | 2.5 % (on dutiable value + duty) | GRA 2022 tariff book §NHIL |
| 8504.40 | GETFund levy | 2.5 % (on dutiable value + duty) | GRA 2022 tariff book §GETFund |
| 8504.40 | COVID levy (status as-of evidence date) | 1 % (subject to statutory extension; confirm) | GRA 2022 tariff book §COVID |
| 8504.40 | ECOWAS Community Levy | 0.5 % (on CIF) | ECOWAS CET 2022 §Community Levy |
| 8504.40 | Destination Inspection Fee (DIC) | 1 % of FOB (CIF basis as applicable) | GRA 2022 tariff book §Inspection Fee |
| 8504.23 (transformers, ≥ 10 kVA, paired skid) | GRA Import Duty (ECOWAS CET band) | 5 % – 10 % (CET Band 4; confirm exact 8/10-digit line) | GRA 2022 tariff book §8504.23 |
Tradvolt confirms the exact 8/10-digit HS national line, the applicable ECOWAS CET band and the full levy stack against the live GRA tariff before issuing any landed-cost quotation. No rate is hardcoded in the financial model; the duty block above is shown as bounded ranges from the cited tariff book.
The 250 kW inverter must be specified against the certificates listed below. Sungrow publishes third-party test certificates for the SG250HX in its product documentation set; certificate numbers per serial batch are populated per OEM once a shortlist is confirmed.
| Standard / scheme | Scope | Document | Issuer |
|---|---|---|---|
| IEC 62109-1/-2 | Safety of power converters for PV | IEC 62109-1:2010 / IEC 62109-2:2011 | TÜV Rheinland / TÜV SÜD (per OEM certificate) |
| IEC 61683 | Efficiency measurement procedure for PV inverters | IEC 61683:1999 | TÜV Rheinland (per OEM certificate) |
| IEC 62116 | Anti-islanding test procedure for utility-interconnected PV inverters | IEC 62116:2014 | TÜV Rheinland (per OEM certificate) |
| IEC 61727 | Utility-interface compliance (characteristic of the utility interface) | IEC 61727:2004 | TÜV Rheinland (per OEM certificate) |
| CE marking (EU directives) | Manufacturer declaration (EU market) | Sungrow SG250HX EU Declaration of Conformity | Sungrow (self-declaration) |
| Ghana Grid Code / ECG interconnection | Local grid compatibility | ECG/Energy Commission Distribution Code, 2020 Edition | ECG / Energy Commission Ghana |
Use the form below to request a landed-cost quotation for a Sungrow SG250HX (250 kW on-grid string inverter, datasheet Rev. 2023-08) shipped CN→Tema, Ghana. A Tradvolt commercial engineer will reply within 48 hours.
Landed cost = OEM ex-works price (Sungrow SG250HX) + sea freight to Tema + marine insurance + GRA Import Duty (HS 8504.40) + ECOWAS CET + VAT + NHIL + GETFund + Destination Inspection Fee + port handling (Tema) + last-mile transport (Tema → Accra-Tema site) + EPC integration. See the CapEx and OpEx tables above for the line-item structure and §6 for the duty stack.
HS 8504.40 (Static converters — photovoltaic DC-AC inverters) under the Ghana Integrated Customs and Excise Tariff Book 2022 Edition, ECOWAS CET 2022. The exact 8/10-digit Ghana national line and the applicable ECOWAS CET band are confirmed by Tradvolt against the cited tariff book before quote finalisation. If the inverter ships with an integrated MV/LV transformer skid, HS 8504.23 also applies.
The minimum baseline includes IEC 62109-1/-2 (safety of PV power converters), IEC 61683 (efficiency measurement) and IEC 62116 (anti-islanding). Local grid-interface compliance is set by the ECG/Energy Commission Distribution Code 2020. Sungrow publishes third-party test certificates for the SG250HX in its product documentation set.
Per the scenario model on this page: simple payback 5.44 years, discounted payback 7.38 years, NPV USD 237,025 over a 25-year horizon at an 8.00 % discount rate, LCOE USD 0.0736/kWh. Inputs are bounded model assumptions stated in §1.
CIF Tema and DAP project site (Accra-Tema corridor) are the most commonly used terms for solar BoS imports. The choice depends on whether the buyer or the supplier manages port clearance and last-mile transport. Specify your preferred incoterm in the RFQ form below.
Destination inspection by the Destination Inspection Company (DIC) applies at the port of clearance (Tema). Ghana Standards Authority (GSA) conformity assessment applies for regulated categories; check the GSA products-listings page before order placement.