Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
SunRail SRB™low-CoSt Flat RooF RaCking
FeatuReS
> Low cost, starting below 0.099 US$/W. > Landscape modules, tilt between 3 to 30 degrees. > Height and row spacing can be designed as required. > No wind deflector - lower cost and better thermal management.
DetailS
Lowest Cost System by Opsun: by removing
crossrails, Opsun’s extremely durable system
maintains high structural integrity, at a much
reduced price point.
No Sacrifice in Quality: Opsun’s SRB offers
solid all-aluminum extrusions and stainless
components, leading to high reliability and
durability. Wind tunnel & software tested,
rugged system. 20 years warranty.
Clicloc Module Clamp: quick and easy to use.
Clilocs click in the rails, slide in place, and are
torqued down. UL 2703 listed.
Adjustable System: all components can be
moved along the channels in the rails to avoid
obstacles and unevenness on roof. Inter-row
spacing and elevation from the roof can be de-
signed as per requirements.
Roof Protection: thick rubber pads compatible
with roof’s warranty included in price.
otheR SeRviCeS availaBle
Standard Layout and System Design: ask for
anything, and we will provide a simple layout
and product details (tilt, shading angle, height,
rails type, installation, etc.).
Premium Layouts and System Design: impres-
sive 3D layouts, and color rendering on actual
building roof available to boost project’s sale.
Roof mapping available on request.
Energy Simulations: we have all expertise and
software to produce trutable energy produc-
tion simulations.
Financial Models: compare different financial
scenarios and designs to find the best ROI or
maximize revenues.
Optimization: our team of experts will tweak all
details of the system to either install as much
power as possible, or reach highest ROI.
Stamped Building Permit Plans: state-of-the-
art engineer stamped building permit plans can
be crafted and delivered quickly, for the lowest
cost. Accelerates permit delivery time.
Complete Custom, Detailed Installation Plans: highly detailed project plans help anticipate
difficulties and save time to the installer.
Stamped Electrical Plans: single line diagram,
optimized electrical design, inverter choice and
optimized string design with the layout, stam-
ped by an electrical engineer available in option.
Stamped Structural Assessment: engineers
verify building structural integrity. Array is
adapted to available loads. We find solutions.
Installation Support: our experts can super-
vise your installation site. Delivery logistics.
We supervise DC and AC connection. Avoid
costly mistakes.
opSun total SuppoRt™ > We offer unique solar array design and engineering services. > We provide solutions to problems and optimize designs for rooftop PVs. > Industry leading custom plans. We deliver all stamped plans required for building permit. > Unique optimization process: we find ways to increase ROI.
engineeRing
SunRail SRB™low-CoSt Flat RooF RaCking
pRoDuCtS & SeRviCeS
Low prices, starting at 0.099 US$/W, incl. groun-
ding module clamps and rubber pads
Custom structure up to 30 degrees tilt, for
any project
Standard Layouts
Premium Layouts, 3D Color Renderings
Energy Simulations
Financial Models
Optimization
Building Permit Plans
Detailed, custom installation plans
Electrical Plans & Stamp
Building Structural Assessment & Stamp
Procurement
Installation
Installation support
Contracts, other permits
Financing
opSun
CheCkliSt
> Price adapted to your needs
> Modular Opsun Total Support™ > Among the most solid system on the market > Industry-leading design and engineering services
otheRS
Project Name:Building Street Address:
City:State/Country:
Roof Area (sq.ft.)Estimated possible coverageYearly consumption [kWh]
avg. Rate [$/kWh]
DESIGN PARAMETERS RESULTS (Providence)Type of PV panels: SEI‐BIFACIAL‐60 Cells‐260W BEG of proposed config.: 24.20%
70%310,0560.000
*Based on simulation values from PVsyst 6.38 with database: MeteoNorm.
Agawam270 Main StAgawamMA/USA107,765
*not to scale.
Considering a yearly consumption of 310,056 kWh in Providence with an array azimut of 40°, the following system configuration is proposed: SRS‐SRS4‐HP‐20D‐L‐072IN.
N
Array Azimut: 40°
PROPOSED CONFIGURATION
BIFACIAL DESIGN SUMMARY
BEG‐DT‐V1_5
Roof clearence: 20.26 inShading Limit: 21.04°
Tilt: 20°
Pitch: 72inORIENTATION: LANDSCAPE
Quantity of PV panels: 1,996 panels PV Power STC + BEG: 323 WDC Array Power (STC) 519 kW DC Array Power STC + BEG: 645 kWMembrane: Carlisle SpectroWeld Production set goal: 99%Membrane Reflectivity: 88% Array production/yr.: 832,328 kWhOccupation ratio 0.547 Prod./Consump Ratio : 271.2%Inverter Model Fronius Symo 20.0‐3 480 AC Array Power 500 kWInverter P Nominal Ratio 1.20 Estimated Inverter QTY 25.0Environmental loss 0% (add. estimated)
NOTE: Provided values are for design purposes only. No guarantee is given on accuracy of any provided data, including but not limited to energy generation of bifacial PV modules, or any financial calculation based on such data. ANY PERSON OR CORPORATION USING SUCH INFORMATION IS SOLELY RESPONSIBLE TO PROCEED TO PROPER TESTING AND TO VALIDATE THE ABOVE VALUES, OR HAVE A THIRD PARTY CERTIFY THEM.
‐
10
20
30
40
50
60
70
[MWh] Consumption
0100200300400500600700800900[MWh] Sum of Consumption
Estimated average production Consumption
FINANCIAL MODELSv. 4.0 - © Opsun Systems inc. 2016-01-05
The present document aims at giving general evaluation of the profitability of a project, based on simulations and assumptions. It shall not be used directly to make an investment decision
General information AssumptionsProject location Blind River Hospital Interest rate on loan 4.95%
Type of modules 310 W Leasing ($/year) $9,000Project size 475,410 W DC O&M, insurance, admin ($/year) $7,665
Firm's Tax Rate 26.5%Equity (% of project cost) 25%
PPA Rate ($/W) $0.329Revenue escalation (add. %/year) 0.0%
All energy simulations done with PV Syst 6, Canadian Solar (of bifacial) PV modules and Fronius inverters.
Scenarios A B CPV tilt angle 10D 10D 10D
Type of module (W) 310 345 325PV Orientation / Type Portrait w/ standard PV Portrait w/ standard PV Landsc. w/ bifiacial PV
Total Cost ($/W) $2.75 $2.67 $3.13Racking Cost $0.29 $0.26 $0.37
Module Cost ($/W) $0.90 $0.975 $1.31
Energy generation
Financial information
IRR (Discounted Cash Flow Internal Rate of Return) 8.84% 9.34% 9.74%ROE(Discounted Cash Flow Return on Equity) 20.53% 22.51% 24.12%
485
513
599
- 100 200 300 400 500 600 700
10D
10D
10D
AB
C
MWh/y
Energy Generated by Each Scenario
1078
1080
1295
0 200 400 600 800 1000 1200 1400
10D
10D
10D
AB
C
kWh/kWp Generated by Each Scenario
$200
$208
$242
$- $50 $100 $150 $200 $250 $300
10D
10D
10D
AB
C
Thousands $
Net Cash Flow - 1st Year(After leasing, insurance, admin and O&M)
$116
$123
$144
$0 $20 $40 $60 $80 $100 $120 $140 $160
10D
10D
10D
AB
C
Thousands $
Average Net Cash Flow(Accounting for modules degradation)
FINANCIAL PROJECTIONS
CASH FLOW PROJECTIONSCash Flow
Investment evolution, accounting for both the roof cost (if applicable) and the solar cost.
SCENARIO A Year Annual cash flow0 -$1,240,267.801 $199,936.122 $279,535.403 $194,291.114 $109,054.065 $107,542.266 $106,037.587 $104,539.978 $103,049.379 $101,565.72
10 $100,088.9611 $98,619.0512 $97,155.9213 $95,699.5314 $94,249.8115 $92,806.7216 $91,370.2017 $89,940.2018 $88,516.6619 $87,099.5420 $85,688.79
SCENARIO B Year Annual cash flow0 -$1,267,168.031 $208,436.342 $289,635.333 $202,509.394 $115,391.115 $113,814.276 $112,244.967 $110,683.138 $109,128.709 $107,581.64
10 $106,041.8711 $104,509.3312 $102,983.9813 $101,465.7514 $99,954.5815 $98,450.4216 $96,953.2217 $95,462.9118 $93,979.4419 $92,502.7620 $91,032.81
SCENARIO C Year Annual cash flow0 -$1,446,652.291 $241,811.972 $334,420.083 $234,929.634 $135,448.125 $133,624.496 $131,809.657 $130,003.538 $128,206.069 $126,417.17
10 $124,636.7911 $122,864.8512 $121,101.2913 $119,346.0314 $117,599.0215 $115,860.1816 $114,129.4617 $112,406.7818 $110,692.0719 $108,985.2920 $107,286.36
DISCLAIMER: This model does not account for tax effects, such as amortization and depreciation. The present analysis represents Opsun's best knowledge and is not intended for use to make an investment decision and clients are strongly urged to proceed to their own financial projections and assumptions. Opsun gives no warranty regarding the reliability of the present data, and assumes no responsibility in any decision taken on the account of the above numbers, namely, but not limited to, financial return on investment and energy generation. The present analysis relies on past experience and software simulations, and many elements hereby accounted for can change from one project to another.
-$1,240,267.80
$1,086,519
-$1,500,000.00
-$1,000,000.00
-$500,000.00
$0.00
$500,000.00
$1,000,000.00
$1,500,000.00
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Solar Investment Evolution
-$1,267,168.03
$1,185,594
-$1,500,000.00
-$1,000,000.00
-$500,000.00
$0.00
$500,000.00
$1,000,000.00
$1,500,000.00
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Solar Investment Evolution
-$1,446,652.29
$1,424,927
-$2,000,000.00
-$1,500,000.00
-$1,000,000.00
-$500,000.00
$0.00
$500,000.00
$1,000,000.00
$1,500,000.00
$2,000,000.00
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Solar Investment Evolution
ENERGY FINANCIALS PLANS
ENERGY PRODUCTION ANALYSIS
MANUFACTURING
SunRail SRB™low-CoSt Flat RooF RaCking
QUEBEC 4780 Saint-Félix Street
Saint-Augustin-de-Desmaures, Qc
Canada, G3A 2J9
Tel: +1.581.981.9996
Email: [email protected]: www.opsun.com
ONTARIO1901 Forbes Street
Whitby, Ontario
Canada, L1N 9A7
Tel: +1.416.800.1614
Email: [email protected]: www.opsun.com
FOR MORE INFORMATION ABOUT OUR PRODUCTS AND SERVICES PLEASE VISIT
WWW.OPSUN.COM