Verdict (scenario model run): For a 744 kWp DC factory-rooftop system (1,200 × LONGi Hi-MO 7 LR7-66HGD-620M) in central Mexico, over a 25-year horizon at an 8.00% discount rate, the scenario TCO model returns:
NPV = USD 912,589.06 · Simple payback = n/a — CapEx not populated · Discounted payback = n/a — CapEx not populated · LCOE = n/a — CapEx not populated
The NPV is the present value of the annual benefit cash flows only (kWh × displaced tariff). Payback and LCOE are undefined because the scenario file contains no positive CapEx line items and no OpEx costs — only benefit cash flows were supplied. Equipment: LONGi Hi-MO 7 LR7-66HGD-620M (HPDC, 620 Wp). Location: central Mexico, factory rooftop. Horizon: 25 yr. Evidence date: 2026-09-21. Limitation: HS duty, IVA, freight, BoS, and CFE tariff inputs all PENDING — confirm via SIAVI / SAT / CFE / RFQ before procurement.
The LONGi Hi-MO 7 LR7-66HGD-620M (620 Wp HPDC, bifacial mono, 1500 V DC max) datasheet PDF is publicly available on LONGi's product / media portal.
Open LONGi Hi-MO 7 product pagePack contents referenced: mechanical drawing, electrical characteristics at STC, temperature coefficients, mechanical load rating, IEC/UL certificate references — confirm against the OEM-issued document accompanying the shipment.
Tradvolt does not republish OEM datasheets without authorization. Submit an RFQ to receive the certified datasheet pack aligned to your lot.
| Field | Value |
|---|---|
| Equipment (OEM model) | LONGi Hi-MO 7 LR7-66HGD-620M — 620 Wp HPDC bifacial monocrystalline module (LONGi Hi-MO 7 product page: https://www.longi.com/en/products/modules/hi-mo-7/) |
| Reference system size | 744 kWp DC (1,200 panels × 620 W) |
| Location | Central Mexico — factory rooftop |
| Horizon | 25 years |
| Discount rate | 8.00 % |
| Currency | USD |
| Evidence date (inputs last refreshed) | 2026-09-21 |
| Total undiscounted cost (USD) | 0.0000 |
| Total discounted cost / PV of costs (USD) | 0.0000 |
| Total undiscounted benefit (USD) | 2,261,800.03 |
| Total discounted benefit (USD) | 912,589.06 |
| NPV (USD) | 912,589.06 |
| IRR | n/a |
| Simple payback (year) | n/a — CapEx not populated |
| Discounted payback (year) | n/a — CapEx not populated |
| LCOE (USD/kWh) | n/a — CapEx not populated |
| Limitation | Scenario contains benefit cash flows only; CapEx and OpEx line items were not populated in the model (see §1 defaults). Payback, IRR, and LCOE require a populated CapEx + OpEx before publication of a buyer-facing figure. |
Reference system: 1,200 × LONGi Hi-MO 7 LR7-66HGD-620M = 744 kWp DC installed capacity on an industrial rooftop in central Mexico. PV module family page (publicly published by LONGi): https://www.longi.com/en/products/modules/hi-mo-7/. The 620 W HPDC variant is documented in the Hi-MO 7 datasheet pack (LONGi LR7-66HGD-620M); datasheet PDF issued with the model is available on request via RFQ. Nominal limits per the LONGi Hi-MO 7 product manual family: HPDC 66-cell bifacial mono, 1500 V DC max system voltage, operating temperature −40 °C to +85 °C.
The scenario file did not populate the eleven CapEx line items. The table below lists the line items the buyer must populate to close the model; values are not assumed.
| Line Item | Specification | Unit | Qty | Unit Cost (USD) | Subtotal (USD) |
|---|---|---|---|---|---|
| PV Module (LONGi Hi-MO 7 LR7-66HGD-620M) | Mono-crystalline HPDC, 620 Wp, 1500 V DC max | panel | 1,200 | DROPPED-ITEM | DROPPED-ITEM |
| String Inverter (e.g. Sungrow SG125HT, Huawei SUN2000, SMA Sunny Tripower CORE1) | 3-phase, C&I 50–125 kW class | unit | 14 | DROPPED-ITEM | DROPPED-ITEM |
| Racking / Mounting (e.g. K2 Systems, Schletter) | Ballasted or anchored, 5–10° tilt | set | 744 | DROPPED-ITEM | DROPPED-ITEM |
| DC Cabling & Connectors | PV1-F, MC4 | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| AC Combiner & Protection | Disconnectors, SPD, fuses | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| EPC Installation Labour | Roof-mount, electrical tie-in | kWp | 744 | DROPPED-ITEM | DROPPED-ITEM |
| Permitting & Interconnection | CFE media tensión study | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| Marine Freight CN→MX | FCL 40'HC, Shanghai / Manzanillo | container | PENDING | DROPPED-ITEM | DROPPED-ITEM |
| Customs Broker & DTHC | Port handling, docs | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| Replacement reserve Y12 (inverter) | Inverter swap, lifetime class 12 yr | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| Replacement reserve Y24 (inverter) | Inverter swap, lifetime class 12 yr | lot | 1 | DROPPED-ITEM | DROPPED-ITEM |
| Total Gross CapEx (pre-duty) | DROPPED-ITEM | ||||
[Claim | Src: LONGi Hi-MO 7 product page (LONGi Green Energy Technology Co., Ltd.) | URL: https://www.longi.com/en/products/modules/hi-mo-7/ | accessed 2026-09-21] — OEM module family page used to identify the 620 W HPDC variant (LR7-66HGD-620M). [Claim | Src: LONGi corporate profile (LONGi Green Energy Technology Co., Ltd.) | URL: https://www.longi.com/en/about-longi/ | accessed 2026-09-21] — supplier identity. [Claim | Src: Sungrow string-inverter product range (incl. SG125HT, datasheet confirmed at RFQ) | URL: https://www.sungrowpower.com/en/products/string-inverter | accessed 2026-09-21] — inverter OEM reference. [Claim | Src: K2 Systems PV mounting systems | URL: https://k2-systems.com/en/ | accessed 2026-09-21] — racking OEM reference; specific rail/kit model + manual rev confirmed at RFQ. [Claim | Src: Schletter Group product catalogue | URL: https://www.schletter-group.com/mounting-systems/product-catalog/ | accessed 2026-09-21] — racking OEM reference.
All rates below are placeholders pending lookup in the official Mexico SIAVI portal under the TIGIE tariff schedule. Final classification must be confirmed by a licensed customs broker before any RFQ is awarded.
| HS national line | Program | As-of | SoT | Rate |
|---|---|---|---|---|
| PENDING — SIAVI lookup (likely 8541.43 photovoltaic cells/assemblies) | IGI (Impuesto General de Importación) | 2026-09-21 | PENDING | PENDING — lookup |
| PENDING — SIAVI lookup | DTA (Derecho de Trámite Aduanero) | 2026-09-21 | PENDING | PENDING — lookup |
| — | IVA (VAT, 16% standard rate — confirm current) | 2026-09-21 | PENDING | PENDING — confirm current rate |
| PENDING — SIAVI lookup | Anti-dumping / safeguard (if applicable) | 2026-09-21 | PENDING | PENDING — lookup |
| — | Trade-agreement preference (e.g. CPTPP, EU-MX, Pacific Alliance) | 2026-09-21 | PENDING | PENDING — lookup |
[Claim | Src: Mexico SIAVI — tariff-line lookup portal (Secretaría de Economía) | URL: https://www.siavi.economia.gob.mx/ | accessed 2026-09-21] — official Mexican import-duty portal. Specific tariff lines (e.g. 8541.43) must be confirmed against the official TIGIE schedule. [Claim | Src: SAT (Servicio de Administración Tributaria) — customs authority | URL: https://www.sat.gob.mx/ | accessed 2026-09-21] — official Mexican customs documentation. CPTPP and other FTA preferences must be confirmed against the originating exporter's certificate of origin.
OpEx for a factory-rooftop system is dominated by displaced grid energy cost; maintenance and insurance are minor. The scenario model returned zero annual cost; the bounded defaults below are explicit model assumptions the buyer must replace before publication of a buyer-facing OpEx figure. All default values are explicitly marked as model assumptions, not sourced facts.
| Line Item | Driver | Annual Cost (USD) |
|---|---|---|
| Fixed OpEx (preventive maintenance, insurance, monitoring) | opex.fixed — model default | Model assumption (not a sourced figure) |
| CFE Interconnection Fee | Media tensión tariff structure (GDMTH/DAC) | PENDING — lookup CFE |
| Energy Displaced (savings) | kWh yield × CFE industrial tariff | Year-1 = USD 75,330.00 (computed run) |
| Input | Value used | Status |
|---|---|---|
| PV degradation (% per year) | asset.pv.degradation_pct_per_year — model default | Model assumption (not a sourced figure) |
| Tariff escalation (% per year) | asset.pv.tariff_escalation_pct — model default | Model assumption (not a sourced figure) |
| Self-consumption (%) | asset.pv.self_consumption_pct — model default | Model assumption (not a sourced figure) |
| Displaced tariff (USD/kWh) | Model default — confirm against CFE GDMTH/DAC schedule | Model assumption (not a sourced figure) |
| Export tariff (USD/kWh) | asset.pv.export_tariff_per_kwh — model default | Model assumption (not a sourced figure) |
| Residual value (USD, year) | residual_value.amount + residual_value.year — model default | Model assumption (not a sourced figure) |
[Claim | Src: CFE (Comisión Federal de Electricidad) — GDMTH/DAC industrial tariff schedule portal | URL: https://app.cfe.gob.mx/Aplicaciones/CCFE/Tarifas/ | accessed 2026-09-21] — official Mexican state utility tariff portal (confirmation source; specific schedule PENDING).
The figures below are the verbatim output of the scenario TCO model on the scenario as supplied (USD, 25-year horizon, 8.00% discount). All CapEx and OpEx line items were empty in the scenario file, so payback, IRR, and LCOE are reported as n/a — CapEx not populated (see §0 verdict). The model's energy and benefit cash flows are reproduced verbatim from the computed run.
| Metric | Value |
|---|---|
| Currency | USD |
| Horizon (years) | 25 |
| Discount rate | 8.00 % |
| Total undiscounted cost (USD) | 0.0000 |
| Total discounted cost / PV of costs (USD) | 0.0000 |
| Total undiscounted benefit (USD) | 2,261,800.03 |
| Total discounted benefit (USD) | 912,589.06 |
| NPV (USD) | 912,589.06 |
| IRR | n/a |
| Simple payback (year) | n/a — CapEx not populated |
| Discounted payback (year) | n/a — CapEx not populated |
| LCOE (USD/kWh) | n/a — CapEx not populated |
| Year | Cost (USD) | Benefit (USD) | Net (USD) | Discount factor | Discounted net (USD) | Energy (kWh) |
|---|---|---|---|---|---|---|
| 0 | 0.0000 | 0.0000 | 0.0000 | 1.00 | 0.0000 | 0.0000 |
| 1 | 0.0000 | 75,330.00 | 75,330.00 | 0.9259 | 69,750.00 | 1,116,000.00 |
| 2 | 0.0000 | 76,452.42 | 76,452.42 | 0.8573 | 65,545.63 | 1,110,420.00 |
| 3 | 0.0000 | 77,591.56 | 77,591.56 | 0.7938 | 61,594.68 | 1,104,867.90 |
| 4 | 0.0000 | 78,747.67 | 78,747.67 | 0.7350 | 57,881.89 | 1,099,343.56 |
| 5 | 0.0000 | 79,921.01 | 79,921.01 | 0.6806 | 54,392.90 | 1,093,846.84 |
| 6 | 0.0000 | 81,111.84 | 81,111.84 | 0.6302 | 51,114.22 | 1,088,377.61 |
| 7 | 0.0000 | 82,320.40 | 82,320.40 | 0.5835 | 48,033.16 | 1,082,935.72 |
| 8 | 0.0000 | 83,546.98 | 83,546.98 | 0.5403 | 45,137.83 | 1,077,521.04 |
| 9 | 0.0000 | 84,791.83 | 84,791.83 | 0.5002 | 42,417.02 | 1,072,133.44 |
| 10 | 0.0000 | 86,055.22 | 86,055.22 | 0.4632 | 39,860.22 | 1,066,772.77 |
| 11 | 0.0000 | 87,337.45 | 87,337.45 | 0.4289 | 37,457.53 | 1,061,438.91 |
| 12 | 0.0000 | 88,638.77 | 88,638.77 | 0.3971 | 35,199.68 | 1,056,131.71 |
| 13 | 0.0000 | 89,959.49 | 89,959.49 | 0.3677 | 33,077.92 | 1,050,851.05 |
| 14 | 0.0000 | 91,299.89 | 91,299.89 | 0.3405 | 31,084.06 | 1,045,596.80 |
| 15 | 0.0000 | 92,660.26 | 92,660.26 | 0.3152 | 29,210.38 | 1,040,368.81 |
| 16 | 0.0000 | 94,040.90 | 94,040.90 | 0.2919 | 27,449.64 | 1,035,166.97 |
| 17 | 0.0000 | 95,442.10 | 95,442.10 | 0.2703 | 25,795.04 | 1,029,991.13 |
| 18 | 0.0000 | 96,864.19 | 96,864.19 | 0.2502 | 24,240.17 | 1,024,841.18 |
| 19 | 0.0000 | 98,307.47 | 98,307.47 | 0.2317 | 22,779.03 | 1,019,716.97 |
| 20 | 0.0000 | 99,772.25 | 99,772.25 | 0.2145 | 21,405.96 | 1,014,618.39 |
| 21 | 0.0000 | 101,258.86 | 101,258.86 | 0.1987 | 20,115.65 | 1,009,545.30 |
| 22 | 0.0000 | 102,767.61 | 102,767.61 | 0.1839 | 18,903.13 | 1,004,497.57 |
| 23 | 0.0000 | 104,298.85 | 104,298.85 | 0.1703 | 17,763.69 | 999,475.08 |
| 24 | 0.0000 | 105,852.90 | 105,852.90 | 0.1577 | 16,692.93 | 994,477.71 |
| 25 | 0.0000 | 107,430.11 | 107,430.11 | 0.1460 | 15,686.72 | 989,505.32 |
| Parameter | Value | Source / Status |
|---|---|---|
| Installed DC capacity | 744 kWp | 1,200 panels × 620 W (LONGi Hi-MO 7 LR7-66HGD-620M) |
| Annual specific yield (year-1) | 1,500 kWh/kWp | Model assumption — confirm via PVsyst site-specific simulation |
| Annual energy produced (year-1) | 1,116,000 kWh | 744 × 1,500 (computed run) |
| CFE industrial displaced tariff (year-1) | Model default — bounded assumption | Confirm via CFE GDMTH/DAC schedule |
| Module cost | DROPPED-ITEM | CapEx input not supplied |
| Freight CN→MX | DROPPED-ITEM | CapEx input not supplied |
| Import duty | PENDING — lookup SIAVI | CapEx input not supplied |
| Discount rate | 8.00 % | Model parameter |
| Horizon | 25 years | Model parameter |
Year-1 energy produced = 744 kWp × 1,500 kWh/kWp = 1,116,000 kWh
Year-1 benefit (computed) = USD 75,330.00
Net CapEx = Gross CapEx + Duty + IVA + Freight + Broker − Incentives (all DROPPED-ITEM)
Simple payback (years) = Net CapEx ÷ Year-1 benefit — n/a — CapEx not populated
The sensitivity below shows the year-1 benefit (kWh × tariff) across a tariff × yield range using the computed 1,500 kWh/kWp base yield. Payback years are intentionally omitted — they require CapEx inputs that the scenario did not supply.
| Tariff (USD/kWh) ↓ \ Yield (kWh/kWp) → | Year-1 benefit (USD) — bounded model assumption tariffs | ||
|---|---|---|---|
| 1,350 | 1,500 (base) | 1,650 | |
| 0.060 | 60,372.00 | 67,080.00 | 73,788.00 |
| 0.0675 (model default — bounded) | 67,801.50 | 75,330.00 | 82,858.50 |
| 0.075 | 75,438.00 | 83,820.00 | 92,202.00 |
| 0.085 | 85,496.40 | 94,860.00 | 104,562.00 |
Tariff column 0.0675 USD/kWh is the model's bounded default used to reproduce the computed Year-1 benefit (USD 75,330.00 = 1,116,000 kWh × 0.0675). Other tariff columns are bracketing values for sensitivity only and are not a sourced CFE tariff quote. Confirm displaced tariff against the live CFE GDMTH/DAC schedule before procurement.
Compliance scope depends on the project offtaker, the Mexican NOM framework, and the buyer's downstream certification requirements. Tradvolt does not publish third-party logos or certificate numbers without authorization. The LONGi Hi-MO 7 LR7-66HGD-620M is typically offered with IEC 61215 / IEC 61730 and UL 61730 certificates issued by accredited certification bodies — confirm the specific certificate number against the OEM-issued certificate document accompanying each shipment.
[Claim | Src: IEC webstore — IEC 61215-1:2021, IEC 61215-1-1:2021, IEC 61730-1:2016, IEC 62446-1:2016, IEC 62109-1:2010, IEC 62109-2:2011 (TC 82) | URLs above | accessed 2026-09-21] — international PV-module and inverter safety/qualification standards. [Claim | Src: UL Solutions — UL 61730-1 (PV module safety) | URL: https://www.shopulstandards.com/ProductDetail.aspx?productId=UL61730-1 | accessed 2026-09-21] — North-American PV-module safety certification. [Claim | Src: Secretaría de Economía (SE), Mexico — NOM catalogue | URL: https://www.gob.mx/se/acciones-y-programas/compra-venta-y-contratacion-de-normas-oficiales-mexicanas-nom | accessed 2026-09-21] — Mexican mandatory standards. Specific certificate numbers and issuers must be confirmed against the OEM-issued certificate document accompanying each shipment.
Submit the form below for a LONGi Hi-MO 7 LR7-66HGD-620M module and BoS package priced CIF or DAP to your Mexican site. Tradvolt replies within 48 hours. Use the RFQ to lock the inputs in §1, §2, and §4 above.
The LONGi Hi-MO 7 LR7-66HGD-620M (620 Wp HPDC bifacial mono, 1500 V DC max) product page is the canonical OEM source for module spec and datasheet pack.
Open LONGi Hi-MO 7 product pageDatasheet pack contents, certificate references, and BoS sizing inputs are provided with each RFQ response and are not publicly redistributed.