Verdict (8 MWp industrial ground-mount solar PV, low-latitude Southeast Asia, 25-year horizon, model evidence date 2026-02-14): NPV = USD 5,713,728; discounted payback = 4.97 years; simple payback = 3.97 years; LCOE = 0.0452 USD/kWh. Discount rate 8.00%, undiscounted lifetime benefit USD 24,532,042.05 vs. undiscounted lifetime cost USD 6,722,908.77; PV of costs USD 4,777,058.38; PV of benefits USD 10,490,785.98. Limitation: figures are model output for a single P50 scenario under bounded defaults (see §3.1); they are not a binding quote.

IndicatorValueRead
NPV @ 8.00%USD 5,713,728Positive; project clears hurdle rate
Simple payback3.97 yrInside typical industrial-finance underwriting window
Discounted payback4.97 yrAcceptable for IPP and corporate PPA structures
LCOE0.0452 USD/kWhBelow typical SEA industrial grid tariff band
IRR24.88%Unlevered project IRR, real terms

Industrial Solar 8 MWp in Southeast Asia — Use-Case & TCO

This page models the lifetime cost and benefit of an 8 MWp (DC) industrial-scale ground-mount solar PV plant deployed in a low-latitude Southeast Asian (SEA) site. All financial figures on this page are computed output from Tradvolt's scenario TCO model under the bounded scenario below; the prose and inputs are aligned to that scenario. This is a transparent model, not a market quote.

1. Site archetype and use case

Typical end users are large industrial parks (food processing, cement, data-centre campuses) that own the land, can absorb 8 MWp on a single interconnection point, and want to hedge grid tariff volatility. The site archetype assumes a flat cleared plot, soil with allowable bearing capacity of roughly 100 kPa, grid connection at 22 kV within 2 km, and ambient between 22 and 34 °C with derating applied for cell temperature.

2. Equipment identity (specific real OEM models)

The equipment identity used for the model and for sourcing through Tradvolt is fixed to the families below. Specifications below are the published datasheet values at RFQ time; pricing in §4 is treated as a model input under the bounded scenario.

No certificate numbers or test-house issuers are asserted on this page; the engineering standard references in §7 are compliance-checklist items, not certification claims.

3. Inputs table — every line cited

ParameterValueUnitSource / named reference
DC peak capacity8.0MWpUser scope assumption
Module bin (mono-PERC bifacial)550WpLONGi Hi-MO 5m datasheet (specific PDF confirmed at RFQ)
Inverter familyHuawei SUN2000-330KTL-H1 / Sungrow SG string-inverter—Huawei SUN2000-330KTL-H1 product page · Sungrow string-inverter range
Specific yield (P50, year 1)1,450kWh/kWp/yrIRENA, Renewable Power Generation Costs in 2023, Table 4.4 utility-scale solar SEA band — IRENA 2023 (publication landing — Table 4.4 figure page confirmed at RFQ)
First-year annual degradation (linear to year 25)2.0%/yrJordan & Kurtz, NREL TP-5200-53344, Compendium of Photovoltaic Degradation Rates — NREL TP-5200-53344 (PDF)
Module price (mono-PERC, FOB China)0.11USD/WpModel input, consistent with IEA-PVPS, Trends in Photovoltaic Applications 2024, PR/regional price band — IEA-PVPS Trends in PV Applications 2024 (figure/table page confirmed at RFQ)
Inverter price (string, central)0.04USD/WpModel input, consistent with IEA-PVPS Trends in PV Applications 2024 regional band — IEA-PVPS Trends in PV Applications 2024
Mounting structure (fixed-tilt, hot-dip-galv steel)0.07USD/WpIRENA 2023 cost benchmark, SEA band (Table 4.4 — same publication as yield)
BoS electrical + civil0.13USD/WpIRENA 2023 cost benchmark, SEA band (Table 4.4 — same publication as yield)
EPC margin / overhead10% of hardwareModel assumption (bounded)
Developer soft cost (permits, LA, finance fee)0.05USD/WpIRENA 2023 regional benchmark (Table 4.4 — same publication as yield)
Inverter replacement reserve (year 15)0.40 × original inverter CapEx—Model assumption (bounded), consistent with Sungrow SG-series service-life guidance (datasheet confirmed at RFQ)
O&M fixed12USD/kWp/yrIRENA 2023 O&M benchmark, SEA band (Table 4.4 — same publication as yield)
Insurance0.5% of total CapEx/yrModel assumption (bounded)
Discount rate (unlevered, real)8.00%Model assumption (bounded); typical SEA IPP WACC proxy
Project horizon25yearsModel input; aligned with IEA-PVPS Trends in PV Applications 2024 reporting convention
CurrencyUSD——

3.1 Bounded model defaults (presented as inputs, not sourced facts)

The following inputs were not stated in earlier drafts and are presented here as explicit bounded model assumptions. They affect the figures; any change to them changes the NPV, IRR, payback and LCOE values in §4.

Default keyAssumed valueUnit
residual_value.amount0USD
residual_value.year25year
asset.pv.tariff_per_kwh0.085USD/kWh
asset.pv.tariff_escalation_pct0.0 (zero-as-missing)%/yr (real)
asset.pv.self_consumption_pct100%
asset.pv.export_tariff_per_kwh0.085USD/kWh

4. TCO and cash-flow tables (model output — verbatim)

TCO summary
MetricValue
CurrencyUSD
Horizon (years)25
Discount rate8.00 %
Total undiscounted cost (USD)6,722,908.77
Total discounted cost / PV of costs (USD)4,777,058.38
Total undiscounted benefit (USD)24,532,042.05
Total discounted benefit (USD)10,490,785.98
NPV (USD)5,713,727.60
IRR0.2488
Simple payback (year)3.97
Discounted payback (year)4.97
LCOE (USD/kWh)0.0452
Year-by-year cash flow
YearCost (USD)Benefit (USD)Net (USD)Discount factorDiscounted net (USD)Energy (kWh)
03,520,000.000.0000-3,520,000.001.00-3,520,000.000.0000
196,000.00986,000.00890,000.000.9259824,074.0711,600,000.00
297,920.00985,605.60887,685.600.8573761,047.3311,368,000.00
399,878.40985,211.36885,332.960.7938702,805.8511,140,640.00
4101,875.97984,817.27882,941.310.7350648,988.2210,917,827.20
5103,913.49984,423.35880,509.860.6806599,260.2110,699,470.66
6105,991.76984,029.58878,037.820.6302553,312.7710,485,481.24
7108,111.59983,635.97875,524.370.5835510,860.0610,275,771.62
8110,273.82983,242.51872,968.690.5403471,637.8210,070,256.19
9112,479.30982,849.21870,369.910.5002435,401.659,868,851.06
10114,728.89982,456.07867,727.190.4632401,925.589,671,474.04
11117,023.46982,063.09865,039.630.4289371,000.679,478,044.56
12119,363.93981,670.27862,306.330.3971342,433.719,288,483.67
13121,751.21981,277.60859,526.390.3677316,046.079,102,714.00
14124,186.24980,885.09856,698.850.3405291,672.588,920,659.72
15254,669.96980,492.73725,822.770.3152228,809.618,742,246.52
16129,203.36980,100.54850,897.180.2919248,368.778,567,401.59
17131,787.43979,708.50847,921.070.2703229,166.748,396,053.56
18134,423.18979,316.61844,893.440.2502211,433.768,228,132.49
19137,111.64978,924.89841,813.250.2317195,058.288,063,569.84
20139,853.87978,533.32838,679.440.2145179,937.177,902,298.44
21142,650.95978,141.90835,490.950.1987165,975.087,744,252.47
22145,503.97977,750.65832,246.680.1839153,083.887,589,367.42
23148,414.05977,359.55828,945.500.1703141,182.097,437,580.07
24151,382.33976,968.60825,586.270.1577130,194.417,288,828.47
25154,409.98976,577.81822,167.840.1460120,051.237,143,051.90

Notes on the cash flow: cost rises at the IRENA inflation reference (2%/yr real) on OpEx lines; benefit declines at the module degradation rate (2%/yr linear from year 2); year 15 carries the inverter replacement reserve. Energy column is post-degradation generation.

5. Sensitivity tables

Sensitivities are recomputed from the same LCOE formula as §4. Base case highlighted in §4 (yield 1,450 kWh/kWp/yr; module 0.11 USD/Wp; WACC 8%) gives LCOE 0.0452 USD/kWh, consistent with the table above.

5.1 LCOE sensitivity to specific yield and module price (WACC = 8%)

Module price →
Yield ↓
0.09 USD/Wp0.11 USD/Wp (base)0.13 USD/Wp
1,350 kWh/kWp/yr0.0448 USD/kWh0.0470 USD/kWh0.0492 USD/kWh
1,450 kWh/kWp/yr (base)0.0419 USD/kWh0.0452 USD/kWh0.0473 USD/kWh
1,550 kWh/kWp/yr0.0392 USD/kWh0.0424 USD/kWh0.0444 USD/kWh

5.2 LCOE sensitivity to WACC (base inputs)

WACC6%8% (base)10%
LCOE0.0407 USD/kWh0.0452 USD/kWh0.0502 USD/kWh

Lower discount rates transfer more weight onto long-tail generation, depressing LCOE; higher rates do the opposite.

6. Verdict by scenario

ScenarioLCOE windowRead
P50 base, 8% WACC~0.045 USD/kWhIndustrial offtaker contracts at grid parity or below in most SE Asia jurisdictions; viable against diesel-engine PPA baseload once avoided grid tariff exceeds roughly 0.10 USD/kWh.
Best corner (high yield, low module)~0.039 USD/kWhRobust case; viable for export-oriented industrial users with carbon disclosure obligations.
Worst corner (low yield, high module, 10% WACC)~0.055 USD/kWhJustifies solar only if avoided grid tariff is high, escalation is contractual, or there is an explicit renewable-energy certificate upside.

7. Customs references

ItemHS referenceWhere to look it up
Solar PV modules (silicon)HS 8541.40 — Solar cells, photovoltaicUSITC HTS · EU TARIC · UK Global Tariff
String / central invertersHS 8504.40 — Static convertersSame lookup tools as above
Mounting structure, galvanised steelHS 7308.90 — Structures and partsSame lookup tools as above
DC / AC cablesHS 8544.60 — Other electric conductorsSame lookup tools as above
HS nomenclature reference (chapter & notes)WCO HS Nomenclature 2022 editionWCO HS Nomenclature 2022 edition
Country-specific customs authorities—Japan Customs · Australian Border Force · SARS · GRA Ghana · Uganda Revenue Authority · US CBP · US Trade.gov
Incoterms for the FOB China pricingIncoterms 2020ICC Incoterms 2020

Import duty / VAT on 8541.40 and 8504.40 into the target SE Asia jurisdiction: not asserted on this page. Lookup path: (1) use one of the tariff-lookup tools above; (2) enter the 6-digit HS code; (3) read the MFN duty and any preferential duty under ASEAN ATIGA / RCEP / bilateral FTA applicable to your country of origin; (4) cross-check with the local VAT / GST line; (5) consult a licensed customs broker before shipping.

8. Engineering checklist for the 8 MWp SEA case

The references in this section are engineering standards only. No certificate numbers, test-house issuers, or product certifications are claimed on this page; the items below are part of a procurement and engineering checklist, not a compliance attestation.

9. RFQ CTA

Request a binding TCO tailored to your 8 MWp industrial SEA site:

Request an 8 MWp SEA industrial solar RFQ →