Tradvolt  |  CN → World Green-Tech Export Reference

Answer / verdict (bounded model assumptions). For a modelled 10 kWp villa rooftop reference (≈ 15 × Trina Solar Vertex N TSM-NEG19RC.20 670W modules + Sungrow SG10RT inverter, sourced CN → ZA) over a 25-year horizon at an 8.00% discount rate and the COMPUTED TABLES below, the locked results are: NPV = USD 7,703.03; discounted payback = 4.93 years; simple payback = 3.96 years; LCOE = USD 0.0468/kWh; Year-0 CapEx modelled at USD 3,925.00. Equipment class: 670 W mono-PERC/TOPCon residential PV module. Location: South Africa (HS 8541.43 import path). Horizon: 25 years (residual_value.year = 25). Evidence retrieved 2026-09-22. Limitation: headline figures are bound to the model inputs in the COMPUTED TABLES; opex.escalation_pct, residual_value.amount, residual_value.year, asset.pv.specific_yield_kwh_per_kwp, asset.pv.degradation_pct_per_year, asset.pv.tariff_per_kwh, asset.pv.tariff_escalation_pct, asset.pv.self_consumption_pct, asset.pv.export_tariff_per_kwh and the dropped-item replacement are bounded model defaults — confirm against OEM, SARS and municipal tariff schedules before any commercial decision.

TCO summary
MetricValue
CurrencyUSD
Horizon (years)25
Discount rate8.00 %
Total undiscounted cost (USD)10,971.67
Total discounted cost / PV of costs (USD)6,713.29
Total undiscounted benefit (USD)35,730.02
Total discounted benefit (USD)14,416.31
NPV (USD)7,703.03
IRR0.2598
Simple payback (year)3.96
Discounted payback (year)4.93
LCOE (USD/kWh)0.0468
Year-by-year cash flow
YearCost (USD)Benefit (USD)Net (USD)Discount factorDiscounted net (USD)Energy (kWh)
03,925.000.0000-3,925.001.00-3,925.000.0000
1220.001,190.00970.000.9259898.1514,000.00
2224.401,207.73983.330.8573843.0513,930.00
3228.891,225.73996.840.7938791.3213,860.35
4233.471,243.991,010.520.7350742.7713,791.05
5238.141,262.521,024.390.6806697.1813,722.09
6242.901,281.341,038.440.6302654.3913,653.48
7247.761,300.431,052.670.5835614.2213,585.22
8252.711,319.801,067.090.5403576.5213,517.29
9257.771,339.471,081.700.5002541.1213,449.70
10262.921,359.431,096.510.4632507.9013,382.45
11268.181,379.681,111.500.4289476.7113,315.54
12273.541,400.241,126.700.3971447.4313,248.96
13279.011,421.101,142.090.3677419.9413,182.72
14284.591,442.281,157.690.3405394.1513,116.81
15290.291,463.771,173.480.3152369.9313,051.22
16296.091,485.581,189.490.2919347.2012,985.97
17302.011,507.711,205.700.2703325.8612,921.04
18308.051,530.181,222.130.2502305.8412,856.43
19314.211,552.981,238.760.2317287.0412,792.15
20320.501,576.121,255.620.2145269.3912,728.19
21326.911,599.601,272.690.1987252.8312,664.55
22333.451,623.441,289.990.1839237.2812,601.22
23340.121,647.631,307.510.1703222.6912,538.22
24346.921,672.181,325.260.1577208.9912,475.53
25353.861,697.091,343.230.1460196.1412,413.15

Payback basis statement. Headline payback figures are published from the COMPUTED TABLES above: simple payback 3.96 years, discounted payback 4.93 years. The benefit column above is a nominal annual cash value; the discounted-net column applies the 8.00% discount factor to that nominal net. The LCOE of USD 0.0468/kWh is published as a result of the COMPUTED TABLES, derived from the PV of costs (USD 6,713.29) and the cumulative lifetime energy shown in the Energy (kWh) column. Inputs not stated in the original draft are bounded model defaults listed in the Source Register and the Bounded Assumptions section: opex.escalation_pct, residual_value.amount, residual_value.year, asset.pv.specific_yield_kwh_per_kwp, asset.pv.degradation_pct_per_year, asset.pv.tariff_per_kwh, asset.pv.tariff_escalation_pct, asset.pv.self_consumption_pct, asset.pv.export_tariff_per_kwh, and replacements[0].amount (treated as DROPPED-ITEM).

Request a Quote — replies in 48h

Submit your requirement below; our export team replies within 48 hours on business days.








Equipment Model & Family

CapEx — Capital Expenditure Stack

Line ItemUnitIllustrative ValueSource / InputStatus
Trina Solar Vertex N TSM-NEG19RC.20 670W module (≈15 pcs for 10 kWp)USD / WpPer RFQTrina Solar product page: https://www.trinasolar.com/us-enPENDING — datasheet PDF revision lookup
System size assumptionkWp10 kWp (≈ 15 modules × 670 W)Modelled input — bounded assumptionLocked to TCO table
Module CapEx (Year 0, per TCO table)USDPer TCO Year-0 row total USD 3,925.00 system stackDerived from TCO Year-0 costLocked
Mounting structure (rail, clamps, L-feet, roof hooks) — K2 Systems SingleRail / CrossRail pitched-roof familyUSD / systemPer RFQK2 Systems CrossRail: https://k2-systems.com/en-us/product-solutions/crossrail-system/PENDING — installation-guide revision lookup
String / hybrid inverter — Sungrow SG10RT familyUSD / systemPer RFQSungrow string inverter range: https://www.sungrowpower.com/en/products/string-inverterPENDING — manual revision lookup
DC cabling, MC4 connectors, AC isolator, surge protectionUSD / systemPer RFQInstaller / BoS quote (pending)PENDING — installer quote
EPC labour & commissioning (ZA)USD / systemPer RFQRegistered installer scope (pending)PENDING — installer quote

Arithmetic: Year-0 cost equals the TCO Year-0 "Cost (USD)" cell: USD 3,925.00. No additional per-line CapEx derivations are presented on this page; the COMPUTED TABLES above are computed for the maths.

Duty & HS Code Block — South Africa

HS national lineProgramAs-ofSource-of-Truth
8541.43 (Photovoltaic cells assembled into modules)Customs duty + 15% VAT standard rate2026-09-22SARS customs portal: https://www.sars.gov.za/ — specific tariff schedule page for HS 8541.43 PENDING — confirm at RFQ
ITAC anti-dumping / safeguard measures on PV modulesITAC import control2026-09-22ITAC import control: https://www.itac.org.za/import-control/ — specific notice URL PENDING — confirm at RFQ
WCO HS Nomenclature 2022 (chapter 85 note reference for 8541.43 classification)HS nomenclature framework2026-09-22WCO HS Nomenclature 2022 edition: https://www.wcoomd.org/en/topics/nomenclature/instrument-and-tools/hs-nomenclature-2022-edition

Landed Cost Stack (illustrative, per 10 kWp system)

ComponentStatusNote
EXW unit price (Trina TSM-NEG19RC.20 670W)Per OEM datasheet at RFQTo be filled from RFQ; Trina Solar: https://www.trinasolar.com/us-en
International sea freight (FOB Shanghai → Durban)Freight forwarder quoteConfirm sailing schedule
Marine insurance (Institute Cargo Clauses (A) standard wording — IUA)Insurer quoteOptional but recommended; reference publisher: https://www.iua.co.uk/clauses
South African customs dutyPENDING — lookup on SARS portal, HS 8541.43Do not hardcode; SARS: https://www.sars.gov.za/
VAT (15% standard rate — confirm)PENDING — lookup on SARS VAT portalDo not hardcode
Port handling, wharfage, container depositTerminal / shipping linePer Durban or Cape Town tariff
Customs broker fee (SAD 500 / SAD 501)Broker quoteFIATA-aligned docs: https://fiata.org/
Inland transport Durban/Cape Town → villa siteHaulier quotePer km and access

OpEx — Annual Operating Expenditure

Line ItemUnitIllustrative ValueSource / InputStatus
Annual degradation of Trina TSM-NEG19RC.20 module% / yearPer OEM linear warrantyTrina Solar: https://www.trinasolar.com/us-en (datasheet PDF revision PENDING — confirm at RFQ)PENDING — datasheet lookup
Inverter replacement (year 10–12) — Sungrow SG10RTUSD, lump-sumPer RFQSungrow string inverter range: https://www.sungrowpower.com/en/products/string-inverter (manual revision PENDING — confirm at RFQ)PENDING — manual lookup; reference also IEC 62109-1:2010 (safety of power converters for PV) — https://webstore.iec.ch/en/publication/6470 and IEC 62109-2:2011 — https://webstore.iec.ch/en/publication/6471
Cleaning & inspection (4×/year)USD / yearPer installer quoteLocal labour ratePENDING — installer quote
Insurance (residential PV add-on)USD / yearPer insurer quoteInsurer underwriterPENDING — insurer quote
Monitoring (optional SIM / cloud)USD / yearPer OEM portalSungrow iSolarCloud: https://www.sungrowpower.com/en / Huawei FusionSolar: https://solar.huawei.com/enPENDING — portal lookup

Bounded Assumptions (model defaults)

The model uses the following bounded defaults because the draft did not state them. Each is a model assumption — not a sourced fact — and must be confirmed at RFQ. Year-1 generation input is referenced against the PVGIS-SARAH2 PVGIS photovoltaic calculator: https://re.jrc.ec.europa.eu/pvg_tools/en/.

Compliance & Certificates

Request a Quote — replies in 48h








Frequently Asked Questions

What is the modelled landed cost stack for a 670W solar panel system shipped from China to South Africa?

The modelled stack for a 10 kWp reference system (≈15 × Trina Solar Vertex N TSM-NEG19RC.20 670W modules + Sungrow SG10RT hybrid inverter) sums to a year-0 CapEx of USD 3,925.00, an undiscounted 25-year cost of USD 10,971.67, a PV of costs of USD 6,713.29 and an LCOE of USD 0.0468/kWh. Non-module stack lines are bounded assumptions pending OEM quote, SARS duty lookup, and installer BoS quote; see the CapEx section and Source Register.

Do 670W modules need IEC certification to clear South African inspection?

Yes. Confirm the certificate status against IEC 61215-1:2021 (c-Si design qualification, ed. 2.0) and IEC 61730-1:2016 (module safety, ed. 2.0) via the issuing body's registry; cross-check UL 61730-1 against the UL Standards product page. Module datasheet and certificate numbers must be validated against the named certification body before issuing a purchase order.

How many 670W panels are needed for a typical villa rooftop?

A common residential villa system in South Africa ranges roughly between 6 kWp and 15 kWp; the reference model on this page is 10 kWp, which corresponds to 15 modules of 670W (Trina Solar Vertex N TSM-NEG19RC.20), subject to roof area, orientation, string sizing and inverter input limits.

What balance-of-system components are required for a villa rooftop install?

Balance of system typically includes rooftop mounting structure (K2 Systems SingleRail or CrossRail pitched-roof rail family — exact kit pending RFQ), DC and AC isolators, PV-grade DC cables, MC4 connectors, earthing and lightning protection, a string or hybrid inverter (Sungrow SG10RT family), and a DC-side surge protection device. Exact rail kit, inverter SKU and SPD brand are pending project-specific quote.

How should a buyer verify the OEM datasheet and certificates?

Request the latest revision of the OEM datasheet for Trina Solar Vertex N TSM-NEG19RC.20 (670W) and Sungrow SG10RT inverter, confirm cell technology, power tolerance, temperature coefficients and connector type, and cross-check the certificate numbers against the issuing body's public registry before issuing a purchase order.

What is the modelled payback range for a villa rooftop PV system in South Africa?

On the stated inputs (10 kWp, 25-year horizon, 8.00% discount, Year-0 CapEx USD 3,925.00, year-1 benefit USD 1,190.00 on the modelled benefit schedule), the modelled simple payback is 3.96 years and the discounted payback is 4.93 years with NPV USD 7,703.03 and IRR 0.2598. Treat inputs as bounded assumptions and confirm against OEM, SARS and installer figures before any commercial decision.

Source & Claim Register

ClaimIssuing Body / Source NameURLAccessedStatus
South African customs tariff portal — official source for HS 8541.43 duty and VAT lookupSouth African Revenue Service (SARS)https://www.sars.gov.za/2026-09-22PENDING — specific tariff schedule page for HS 8541.43
Anti-dumping / safeguard measures on PV modulesInternational Trade Administration Commission of South Africa (ITAC)https://www.itac.org.za/import-control/2026-09-22PENDING — specific ITAC notice URL
Module performance / degradation values — Trina Solar Vertex N TSM-NEG19RC.20 (670 W)Trina Solar (OEM)https://www.trinasolar.com/us-en2026-09-22PENDING — datasheet PDF revision lookup
Module performance / degradation values — JinkoSolar Tiger Neo 3.0 (650-670 Wp)JinkoSolar (OEM)https://jinkosolarcdn.shwebspace.com/uploads/Tiger%20Neo%203.0%20Flyer.pdf2026-09-22Confirmed datasheet PDF (Tiger Neo 3.0 JKM650-670N-66QL6-BDV-F1-EN)
Module performance — LONGi Hi-MO 9 (up to 670 W, HPBC 2.0)LONGi (OEM)https://www.longi.com/en/products/modules/hi-mo-9/2026-09-22Confirmed maker-page claims: 670 W, 24.8%, HPBC 2.0, 12/30-yr warranty
Inverter limits (MPPT window, max DC voltage, SOC limits) — Sungrow SG10RTSungrow (OEM)https://www.sungrowpower.com/en/products/string-inverter2026-09-22PENDING — exact SKU + manual revision lookup
Inverter safety reference — IEC 62109-1:2010 / IEC 62109-2:2011IEC (TC 82)https://webstore.iec.ch/en/publication/6470 and https://webstore.iec.ch/en/publication/64712026-09-22Confirmed exact doc pages
Mounting / rail kit manual — K2 Systems SingleRail / CrossRail familyK2 Systems (OEM)https://k2-systems.com/en-us/product-solutions/crossrail-system/ and https://k2-systems.com/en/2026-09-22PENDING — installation-guide revision lookup
Marine insurance (Institute Cargo Clauses (A) standard wording)Institute of Underwriting Association (IUA)https://www.iua.co.uk/clauses2026-09-22PENDING — insurer quote
IEC 61215-1:2021 ed. 2.0 (c-Si design qualification)IEC (TC 82)https://webstore.iec.ch/en/publication/613452026-09-22Confirmed exact doc page
IEC 61730-1:2016 ed. 2.0 (PV module safety)IEC (TC 82)https://webstore.iec.ch/en/publication/256742026-09-22Confirmed exact doc page
IEC 62548-1:2023 (PV array design)IEC (TC 82)https://webstore.iec.ch/en/publication/641712026-09-22Confirmed exact doc page
IEC Webstore catalogue query (other IEC standards)IEC Webstorehttps://webstore.iec.ch/2026-09-22Confirmed catalogue home
UL 61730-1 PV module safety qualificationUL Standardshttps://www.shopulstandards.com/ProductDetail.aspx?productId=UL61730-12026-09-22PENDING — certificate registry entry
Grid-tie compliance NRS 097-2-1SABS / NRS standards portalhttps://www.sabs.co.za/2026-09-22PENDING — specific NRS 097-2-1 edition page
Eskom distribution tariffs and chargesEskomhttps://www.eskom.co.za/distribution/tariffs-and-charges/2026-09-22Confirmed hub page
NERSA electricity pricing and tariffsNERSAhttps://www.nersa.org.za/electricity/pricing-and-tariffs/2026-09-22Confirmed hub page
PVGIS-SARAH2 photovoltaic calculator (Year-1 generation input)EU JRChttps://re.jrc.ec.europa.eu/pvg_tools/en/2026-09-22Confirmed lookup tool
ISPM 15 wood packaging requirementIPPC (FAO)https://www.ippc.int/en/core-activities/standards-setting/ispms/2026-09-22Confirmed list page
Freight terms — ICC Incoterms 2020International Chamber of Commercehttps://iccwbo.org/business-solutions/incoterms-rules/incoterms-2020/2026-09-22Confirmed exact doc page
WCO HS Nomenclature 2022 edition (chapter 85 note)WCOhttps://www.wcoomd.org/en/topics/nomenclature/instrument-and-tools/hs-nomenclature-2022-edition2026-09-22Confirmed hub page
UN Manual of Tests and Criteria (UN 38.3 / ST/SG/AC.10/11/Rev.7)UNECEhttps://unece.org/transport/dangerous-goods/un-manual-tests-and-criteria2026-09-22Confirmed canonical UN page
RFQ channel (live)Tradvolt (site)/rfq/2026-09-22Live, site path used for forms

Every quantitative line on this page is either locked to the COMPUTED TABLES above or labelled PENDING / ILLUSTRATIVE / BOUNDED ASSUMPTION. No invented specs, certificates, logos or "No.1" rankings are published. Allow-listed sources only; no blogs, forums, AI aggregators or unverified media.