+ All Categories
Home > Documents > oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™...

oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™...

Date post: 22-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
4
SUNRAIL SRB™ LOW-COST FLAT ROOF RACKING FEATURES > Low cost, starting below 0.099 US$/W. > Landscape modules, tilt between 3 to 30 degrees. > Height and row spacing can be designed as required. > No wind deflector - lower cost and better thermal management. DETAILS Lowest Cost System by Opsun: by removing crossrails, Opsun’s extremely durable system maintains high structural integrity, at a much reduced price point. No Sacrifice in Quality: Opsun’s SRB offers solid all-aluminum extrusions and stainless components, leading to high reliability and durability. Wind tunnel & software tested, rugged system. 20 years warranty. Clicloc Module Clamp: quick and easy to use. Clilocs click in the rails, slide in place, and are torqued down. UL 2703 listed. Adjustable System: all components can be moved along the channels in the rails to avoid obstacles and unevenness on roof. Inter-row spacing and elevation from the roof can be de- signed as per requirements. Roof Protection: thick rubber pads compatible with roof’s warranty included in price.
Transcript
Page 1: oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™ low-CoSt Flat RooF RaCking FeatuReS > Low cost, starting below 0.099 US$/W. > Landscape

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.

Page 2: oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™ low-CoSt Flat RooF RaCking FeatuReS > Low cost, starting below 0.099 US$/W. > Landscape

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

Page 3: oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™ low-CoSt Flat RooF RaCking FeatuReS > Low cost, starting below 0.099 US$/W. > Landscape

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

Page 4: oSt Flat RooF RaCkingopsun.com/wp-content/uploads/2017/08/Opsun-SRB-US-2017.pdf · SunRail SRB™ low-CoSt Flat RooF RaCking FeatuReS > Low cost, starting below 0.099 US$/W. > Landscape

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


Recommended