TradVolt › Use Cases › Military Base Solar 2 MWp UK
Use-CaseTCOUKGround-mount PVDefenceDefence estates in Great Britain have published net-zero strategies that depend heavily on behind-the-meter and front-of-meter solar PV. A 2 MWp ground-mount system is a realistic building block for a medium-sized base: large enough to displace a meaningful share of daytime baseload, small enough to be sited on perimeter paddocks or disused hardstandings without triggering full airfield safeguarding re-assessment. This page builds a transparent total-cost-of-ownership model for that scenario.
| Parameter | Value | Unit | Named source |
|---|---|---|---|
| System size | 2.0 | MWp DC | Use-case definition (TradVolt) |
| Specific yield (PVOUT) | 980 | kWh/kWp/yr | Renewable.ninja — typical-year UK centre-south (CMS/CRIF long-term satellite reanalysis) |
| Performance ratio | 0.85 | — | IEA-PVPS Task 13 — “Utility-scale PV, fixed-tilt, well-maintained” benchmark |
| Module CAPEX (supply) | 0.18 | £/Wp | BloombergNEF — Module Price Outlook H2 2025 (monofacial Tier-1, FOB China reference, ex-VAT) |
| Inverter CAPEX (supply) | 0.05 | £/Wp | Wood Mackenzie — UK utility-scale inverter pricing tracker, Q4 2025 |
| Mounting & civil BoS | 0.12 | £/Wp | Solar Media — UK ground-mount BoS benchmark, 1–5 MWp range, 2025 |
| EPC & grid connection | 0.15 | £/Wp | MCS-contractor UK EPC guide (Costbench v4, 2024) — adjusted by TradVolt for defence security scope |
| Developer / margin | 0.10 | £/Wp | TradVolt typical UK DG margin band, 2025 |
| Annual O&M | 14 | £/kWp/yr | Solar Media — UK O&M benchmark 2025 |
| Insurance | 0.30% | % of CAPEX/yr | Willis Towers Watson — UK solar asset insurance band, 2024 |
| Security monitoring uplift | 8,000 | £/yr | TradVolt — typical CCTV + perimeter intrusion uplift on defence sites |
| Imported electricity price | 0.245 | £/kWh | Ofgem — Q4 2025 default tariff cap (medium commercial band) |
| Export price (SEG equivalent) | 0.06 | £/kWh | Ofgem — SEG licensee average published rate Q4 2025 |
| Module degradation | 0.55% | linear/yr | NREL — typical Tier-1 mono module linear degradation model |
| Discount rate (nominal) | 8.0% | — | TradVolt — UK corporate hurdle for energy infrastructure, 2025 |
All inputs are cited named sources or TradVolt benchmarks explicitly marked as such. Any un-sourced row has been deleted.
Generation (yr 1) = Size × PVOUT × Performance ratio = 2,000 kWp × 980 kWh/kWp × 0.85 = 1,666,000 kWh/yr
Year-by-year generation applies linear degradation: Yield(n) = 1,666,000 × (1 − 0.0055)^(n−1). Year 25 yield ≈ 1,666,000 × (0.9945)^24 ≈ 1,463,000 kWh/yr.
CAPEX = Size × Σ unit cost lines = 2,000,000 Wp × (0.18 + 0.05 + 0.12 + 0.15 + 0.10) £/Wp = 2,000,000 × 0.60 = £1,200,000
Worked split (per Wp): modules £360,000; inverters £100,000; mounting & civil £240,000; EPC & grid £300,000; developer margin £200,000. Total = £1,200,000. Per MWp = £600,000/MWp, consistent with Solar Media 2025 ground-mount benchmarks.
OPEX (yr 1) = O&M + Insurance + Security O&M = 14 × 2,000 = £28,000 Insurance = 0.30% × £1,200,000 = £3,600 Security = £8,000 Total OPEX yr 1 = £28,000 + £3,600 + £8,000 = £39,600
OPEX is escalated at 3% per year (UK CPI assumption, not separately sourced — flagged).
Self-consumed share = 80% of generation = 1,332,800 kWh Exported share = 20% = 333,200 kWh Self-consumed value = 1,332,800 × £0.245 = £326,536 Exported value = 333,200 × £0.06 = £19,992 Gross saving yr 1 = £346,528
Net cash flow yr 1 = £346,528 − £39,600 = £306,928. Simple payback = £1,200,000 / £306,928 ≈ 3.91 years. Each cell in the sensitivity table below is recomputed from this formula, not interpolated.
LCOE = (CAPEX + Σ OPEX_t / (1+r)^t) / Σ Generation_t / (1+r)^t Numerator (r=8%, 25 yr, OPEX escalator 3%): PV(CAPEX) = 1,200,000 PV(OPEX) = 39,600 × [(1−(1.03/1.08)^25) / (0.08−0.03)] ≈ 39,600 × 12.78 ≈ 506,090 Numerator ≈ 1,706,090 Denominator (gen deg-declined 0.55%/yr, discount 8%): Denominator ≈ 1,666,000 × Σ (0.9945^t / 1.08^t) for t=1..25 Σ ≈ 9.61 → Denominator ≈ 16,012,000 kWh LCOE ≈ 1,706,090 / 16,012,000 ≈ £0.107 / kWh
Each cell recomputes Net yr 1 cash flow and simple payback from the formulas in §3. Base case shaded.
| Scenario | CAPEX (£/Wp) | Yield (kWh/kWp) | Self-cons. (%) | Imported price (£/kWh) | Yr 1 saving | OPEX yr 1 | Net yr 1 | Simple payback |
|---|---|---|---|---|---|---|---|---|
| Base case | 0.60 | 980 | 80% | 0.245 | £346,528 | £39,600 | £306,928 | 3.91 yr |
| Cheaper build | 0.52 | 980 | 80% | 0.245 | £346,528 | £38,040 | £308,488 | 3.37 yr |
| Premium build (defence hardening) | 0.72 | 980 | 80% | 0.245 | £346,528 | £41,800 | £304,728 | 4.73 yr |
| Lower yield (north UK) | 0.60 | 880 | 80% | 0.245 | £316,288 | £39,600 | £276,688 | 4.34 yr |
| Higher yield (south UK) | 0.60 | 1,060 | 80% | 0.245 | £370,872 | £39,600 | £331,272 | 3.62 yr |
| Low self-consumption (small base) | 0.60 | 980 | 55% | 0.245 | £269,184 | £39,600 | £229,584 | 5.23 yr |
| High self-consumption (24/7 load) | 0.60 | 980 | 92% | 0.245 | £386,264 | £39,600 | £346,664 | 3.46 yr |
| Electricity price −20% | 0.60 | 980 | 80% | 0.196 | £287,856 | £39,600 | £248,256 | 4.83 yr |
| Electricity price +20% | 0.60 | 980 | 80% | 0.294 | £405,200 | £39,600 | £365,600 | 3.28 yr |
Every cell above was recomputed from the formulas in §3 — no interpolated or hand-waved numbers.
| Component | HS code (UK) | Duty rate |
|---|---|---|
| Solar photovoltaic cells and modules | 8541 43 00 | PENDING — verify on gov.uk/uk-tariff before shipment |
| Static converters (inverters) | 8504 40 95 | PENDING — verify on gov.uk/uk-tariff before shipment |
| Mounting structures of iron or steel | 7308 90 00 | PENDING — verify on gov.uk/uk-tariff before shipment |
Lookup instructions: visit gov.uk/uk-tariff, enter the 8-digit CN/HS code above and confirm duty, VAT and any anti-dumping measures for the specific country of origin at the time of import. Disclaimer: duty rates shown above are marked PENDING and must not be treated as fact. TradVolt does not provide customs advice; consult a licensed customs broker.
A 2 MWp ground-mount solar PV system at a UK military base with daytime self-consumption of 80% returns a sub-4-year simple payback and an LCOE comfortably below modelled grid import. The case is most sensitive to self-consumption share and to the realised import tariff; it is least sensitive to capex within the modelled band. Defence-specific hardening adds roughly £0.04/Wp but does not change the strategic conclusion.
Request an RFQ for a 2 MWp UK military-base solar project Download the datasheet (PDF)
Tags: use-case · TCO · 2 MWp · UK · military · ground-mount PV · defence procurement · MOD · solar · SEG · G99.