Retail Park Solar 900 kWp — EU Use-Case TCO

Verdict (scenario model, base scenario, EU retail park, 25-year horizon, evidence date 2026-09-22): A 900 kWp rooftop PV system on an EU retail park using LONGi Hi-MO 5m modules, Huawei SUN2000-330KTL-H1 string inverters and a K2 Systems N-Rack mounting configuration is a strong investment at base assumptions. NPV = EUR 1,625,414.84; IRR = 21.47 %; simple payback = 4.95 years; discounted payback = 5.98 years; LCOE = EUR 0.0803/kWh. Limitations: capex, specific yield, self-consumption share, retail price, export price, opex escalation, retail tariff escalation and WACC are bounded model assumptions (see §2), not measurements; figures depend on the discount rate (6.00 %), 25-year horizon, 0.5 %/yr module degradation and the residual-value treatment stated in §2. Equipment identity is fixed to named product models (LONGi Hi-MO 5m family, Huawei SUN2000-330KTL-H1, K2 Systems N-Rack); specific torque limits, MPPT voltage windows and OEM manual revision are confirmed at RFQ. The computed tables below are computed.

Decision table (base scenario)

MetricValue
NPVEUR 1,625,414.84
IRR21.47 %
Simple payback (undiscounted)4.95 years
Discounted payback5.98 years
LCOE (discounted basis, EUR/kWh)0.0803
Total undiscounted costEUR 1,010,031.79
PV of costs (discounted)EUR 883,142.98
Total undiscounted benefitEUR 5,277,361.08
PV of benefits (discounted)EUR 2,508,557.81
Horizon25 years
Discount rate (WACC)6.00 %
Equipment (named configuration)900 kWp DC rooftop PV — LONGi Hi-MO 5m modules + Huawei SUN2000-330KTL-H1 string inverters + K2 Systems N-Rack mounting + BoS
LocationEU retail park (multi-tenant, flat-roof, daytime load)
Evidence date2026-09-22
LimitationAll financial figures are computed model outputs; capex, yield, retail/export price, self-consumption share, opex escalation, retail tariff escalation and discount rate are bounded model assumptions (§2).

1.0 TCO summary (computed — verbatim from scenario model)

TCO summary
MetricValue
CurrencyEUR
Horizon (years)25
Discount rate6.00 %
Total undiscounted cost (EUR)1,010,031.79
Total discounted cost / PV of costs (EUR)883,142.98
Total undiscounted benefit (EUR)5,277,361.08
Total discounted benefit (EUR)2,508,557.81
NPV (EUR)1,625,414.84
IRR0.2147
Simple payback (year)4.95
Discounted payback (year)5.98
LCOE (EUR/kWh)0.0803

Time basis: LCOE and discounted payback in this page are computed on the discounted cash-flow basis; simple payback is undiscounted. Year-1 onward cash flows in §3 use the same horizon and discount rate as inputs in §2.

2.0 Inputs and assumptions

The financial figures above are the computed output of the model for the stated scenario. The input values below are the model's own scenario inputs; opex escalation, retail tariff escalation and residual value are stated explicitly as bounded assumptions.

ParameterValueUnitClassSource / note
DC capacity900kWpScenario inputSystem specification (this use-case)
Specific yield (P50)1,000kWh/kWp/yrBounded model assumptionYear-1 generation 900,000 kWh; consistent with EU rooftop PV typical range per EU PVGIS photovoltaic calculator (JRC PVGIS-SARAH2)
Module degradation0.5%/yrBounded model assumptionApplied to generation each year
Installed capex (turnkey)850EUR/kWpBounded model assumptionScenario midpoint; C&I rooftop range 750–950 EUR/kWp
Annual opex (year-1)1.0% of capexBounded model assumptionC&I rooftop O&M benchmark
Opex escalation2.0%/yrModel default (bounded)Applied to year-1 opex; not a sourced fact
Retail electricity price (blended, year-1)0.22EUR/kWhBounded model assumptionEU non-household blended; compare to Eurostat Data Browser — electricity prices for non-household consumers
Feed-in tariff / export price (year-1)0.06EUR/kWhBounded model assumptionIndicative EU surplus-export range; verify per country
Self-consumption share70%Bounded model assumptionRetail park daytime load assumption; 30 % exported
Retail tariff escalation3.0%/yrModel default (bounded)Applied to the 0.22 EUR/kWh retail price
Discount rate (WACC)6.0%Bounded model assumptionEU corporate WACC reference
Project horizon25yearsScenario inputIndustry-standard PV asset life assumption
Residual value0EURModel default (bounded)No salvage assumed at horizon end
Residual value year25year indexModel default (bounded)Applied at end of horizon
Capex timingYear 0—Scenario inputFull capex at t = 0

3.0 Year-by-year cash flow (computed — verbatim from scenario model)

Year-by-year cash flow
YearCost (EUR)Benefit (EUR)Net (EUR)Discount factorDiscounted net (EUR)Energy (kWh)
0765,000.000.0000-765,000.001.00-765,000.000.0000
17,650.00154,800.00147,150.000.9434138,820.75900,000.00
27,803.00158,646.78150,843.780.8900134,250.43895,500.00
37,959.06162,589.15154,630.090.8396129,830.41891,022.50
48,118.24166,629.49158,511.250.7921125,555.76886,567.39
58,280.61170,770.24162,489.630.7473121,421.70882,134.55
68,446.22175,013.88166,567.660.7050117,423.63877,723.88
78,615.14179,362.97170,747.830.6651113,557.06873,335.26
88,787.45183,820.14175,032.700.6274109,817.68868,968.58
98,963.19188,388.07179,424.880.5919106,201.31864,623.74
109,142.46193,069.51183,927.060.5584102,703.91860,300.62
119,325.31197,867.29188,541.990.526899,321.57855,999.12
129,511.81202,784.29193,272.480.497096,050.50851,719.12
139,702.05207,823.48198,121.430.468892,887.06847,460.53
149,896.09212,987.90203,091.810.442389,827.70843,223.22
1510,094.01218,280.65208,186.630.417386,869.01839,007.11
1610,295.89223,704.92213,409.030.393684,007.67834,812.07
1710,501.81229,263.99218,762.180.371481,240.49830,638.01
1810,711.85234,961.20224,249.350.350378,564.37826,484.82
1910,926.08240,799.98229,873.900.330575,976.31822,352.40
2011,144.61246,783.86235,639.260.311873,473.43818,240.64
2111,367.50252,916.44241,548.950.294271,052.93814,149.43
2211,594.85259,201.42247,606.570.277568,712.08810,078.69
2311,826.74265,642.57253,815.830.261866,448.29806,028.29
2412,063.28272,243.79260,180.510.247064,259.00801,998.15
2512,304.54279,009.05266,704.500.233062,141.78797,988.16

Net columns are undiscounted; the "Discounted net" column applies the 6.00 % discount factor stated in §2. Discounted payback (5.98 years) and the LCOE (0.0803 EUR/kWh) above are derived from this discounted series; simple payback (4.95 years) is derived from the undiscounted Net column. The basis is stated for each metric.

4.0 Reference equipment models (named, real, publicly marketed)

The base configuration is fixed to one named inverter model, one named module family and one named mounting system. Specific torque limits, MPPT voltage windows, maximum DC voltage and OEM manual revision are confirmed at RFQ against the OEM documentation.

Equipment classNamed product (public)Product / family page
PV modules (mono-PERC, bifacial)LONGi Hi-MO 5m family — LR5-72HBD / LR5-54HTH bifacial mono-PERCLONGi Hi-MO 5m module family
String inverter (C&I, 3-phase, 1500 V DC, 8 MPPT)Huawei SUN2000-330KTL-H1 — 330 kW 3-phase string inverterHuawei SUN2000-330KTL-H1
Mounting system (flat-roof / ground, driven-pile compatible)K2 Systems N-Rack ground-mount system with S-Rack railK2 Systems N-Rack ground-mount system

4.1 Alternative inverter models at RFQ (real, publicly marketed)

The following additional string-inverter models are real, publicly marketed and may be substituted at RFQ. Specific datasheets and manual revisions are confirmed at procurement.

4.2 Optional DC-coupled BESS (future scope, not in base TCO)

BESS is out of scope for the base PV-only scenario and is not included in the computed tables above. Real, publicly marketed commercial-industrial products for a future add-on:

5.0 Certifications and standards

6.0 HS / duty lookup (TARIC consultation)

Duty rates are time-bound and country-specific. Verify the exact 10-digit TARIC code, country of origin and any suspensions / anti-dumping measures before procurement. The WCO HS Nomenclature 2022 edition is the underlying reference — WCO HS Nomenclature 2022 edition.

HS code (candidate)DescriptionEU import duty
8541.43Photovoltaic cells assembled in modules or made up into panelsVerify in TARIC per consignment
8504.40Static converters (inverters)Verify in TARIC per consignment
7616.99Other articles of aluminium (mounting structures)Verify in TARIC per consignment

How to verify duty rates: Use the European Commission's TARIC consultation (EC TARIC consultation (HS/duty lookup)) or your national customs authority's tariff tool. Enter the exact 10-digit TARIC code, select the country of origin, and confirm the applicable third-country duty, any suspensions, and any anti-dumping / countervailing measures (e.g., on Chinese-origin modules, which are time-bound and frequently updated). Preferential origin (GSP, FTA, EU-Vietnam etc.) can zero-rate eligible consignments.

For non-EU import pathways: US (USITC Harmonized Tariff Schedule search); UK (UK Global Tariff lookup); Japan (Japan Customs (English)); Australia (Australian Border Force); South Africa (South African Revenue Service); Ghana (Ghana Revenue Authority); Uganda (Uganda Revenue Authority).

Cross-border terms and freight documents reference ICC Incoterms 2020 (official rules page), IATA Dangerous Goods (DGR) programme (for any lithium-battery shipments), IPPC ISPM standards list (incl. ISPM 15 wood packaging), FIATA (freight forwarding documents), and broader market data IEA.

Disclaimer: TradVolt does not assert any duty rate as fact. Duty regimes change, preferential origin (GSP, FTA, EU-Vietnam etc.) can zero-rate eligible consignments, and anti-dumping / safeguard measures on solar modules from specific countries are subject to active EU trade-defence proceedings. Always verify the duty treatment with a licensed customs broker or the competent national authority before procurement.

7.0 Call to action

Request a formal RFQ for a 900 kWp EU retail park system using LONGi Hi-MO 5m modules, Huawei SUN2000-330KTL-H1 inverters and K2 Systems N-Rack mounting against the computed inputs above. The TradVolt RFQ form is the only site path used for buyer enquiries.

Request RFQ — 900 kWp retail park solar (EU) → TradVolt RFQ form