s ground bifacial - opsun · and product details (array design, tilt, shading angle, height, rails...
TRANSCRIPT
SunGround Bifacial™featured Product
featureS
> Low cost, starting below 0.19 US$/W (laminate or framed bifacial PV modules). > Fast installation, with preassembly possible, one tool required, no crane necessary. > No rail under the solar cells blocking the light.
> Maximized energy gain from bifacial PVs (up to 25-30%).
detailS
Optimized for bifacial PVs: Opsun’s expertise
help make bifacial PV projects more profitable
than standard PV projects.
Preassembly: 80% of the components of the
structure can be preassembled in chain in a
factory at lower cost.
Ultra-fast installation: Two bolts fasten the
racking on each ground post. Crossrails are
inserted and locked in place with a simple turn
of the wrist.
Strong PV Clamps: laminate or framed clamps,
included in price. Fast, easy assembly. UL 2703
listed.
Most Aluminum per Watt: wind tunnel & soft-
ware tested, rugged system. 20 years warranty.
Adjustable system: all components can be
moved along the channels in the rails to avoid
obstacles on roof (vertical or horizontal).
other ServiceS availaBle
Standard Layout and System Design (free): ask
for anything, and we will provide a simple layout
and product details (array design, tilt, shading
angle, height, rails type, installation, etc.).
Premium Layouts and System Design: impres-
sive 3D layouts, and color rendering on location
available to boost project’s sale.
Bifacial Energy Gain Simulations: we have
special expertise allowing us to anticipate the
gain from bifacial PVs, based on racking design.
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.
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 Foundation Assessment: engineers
verify design and ground type. Array is adap-
ted to available soil appropriate foundation is
proposed. 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 bifacial ground-mounted structure design and engineering services. > We provide solutions to problems and optimize designs for bifacial PVs. > Industry leading custom plans. We deliver all stamped construction plans to make project easier. > Unique optimization process: we find ways to increase ROI.
enGineerinG
SunGround Bifacial™featured ServiceS
ProductS & ServiceS
Low Prices, Starting Below 0.19US$/W, incl.
Module Clamps
Custom Structure with Any Tilt, Any Row and
Column design, for Any Project
Standard Layouts
Premium Layouts, 3D Color Renderings
Energy Simulations
Financial Models
Optimization
Detailed, Custom Installation Plans
Electrical Plans & Stamp
Foundation Design, Assessment & Stamp
Procurement
Installation
Installation Support
Contracts, Other Permits
Financing
oPSun
checkliSt
> Price adapted to your needs.
> Modular Opsun Total Support™ - we provide the services you need. > Specialized knowledge about bifacial PV modules. > Industry-leading design and engineering services.
otherS
(free)
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
Title
PRESENTATION
Savona Mill-layout
Tilt Angle(
Savona, BC
Savona Mill
ONE-160205-1
Project Info
05/02/2016DateProject ID
PV01-1/31:925
FGGPLLPage NO.Scale :
Check :Draft :
# Review/Issue Date
7273 Kamloops Lake Dr
) : 30-55Qty Panels: 2784 panels
www.opsun.com
155 Gordon Baker Road, Suite 301
1901 Forbes Street
Type of mounting : Ground Mount Variable TiltArray Information
Modules : 60 Cells / 260W
Client Info
(416) 444-4848
ONEnergy Inc.
Contact :
Toronto, ON
Whitby, Ontario L1N 9A7
Sandro Costa
PLL
Notewith, the above statement.
Notice
document, the client understands, and is in full agreement racking. Do not scale this drawing. By accepting this suitability of the roof to support the installation of such warranty, ballasting or anchoring of the racking, and longevity or leak-resistance of the roof, validity of any roof regards to, and Opsun shall not be held responsible for, the
Canada
All rights reserved. All information contained in this document remains the sole property of Opsun. This document may not be copied, photographed or in any way, including by any electronic mean, reproduced, in whole or in part, without express written permission from Opsun. Installer and/or Contractor has to notify in writing Opsun if any changes is made to the present information, or if any missing information is detected. Opsun does not offer any warranty concerning the structural integrity of the building, the integrity of which lies solely on behalf of the Structural Engineer. Any modifications or alterations made to the approved design layout and/or specification herein will nullify any warranty offered by Opsun. Any and all proposed changes must first be reviewed, and approved in writing, by Opsun. No warranty is provided or implied by Opsun with
Project Manager : Frederic MartineauPhone : 1 (416)-800-1614E-mail : [email protected]
Azimut ( ): 0
Array Size (kW): 723.8 kW DC (603.2 kW AC)
Title
LAYOUT 2
NNNN
591in15000mm
TYP. ALL AROUND
longevity or leak-resistance of the roof, validity of any roof
FGG
Whitby, Ontario L1N 9A7Canada
Project Info
PLL
Savona Mill
155 Gordon Baker Road, Suite 301
ONE-160205-105/02/2016
Toronto, ON
with, the above statement.
Project ID
regards to, and Opsun shall not be held responsible for, the
Date
Sandro Costa
PV01-3/3
) : 30-55
1:700
PLLPage NO.
Contact :
warranty, ballasting or anchoring of the racking, and
Qty Panels: 2784 panels
1901 Forbes Street
Note
Check :
racking. Do not scale this drawing. By accepting this
Savona Mill-layout
7273 Kamloops Lake Dr
document, the client understands, and is in full agreement
Type of mounting : Ground Mount Variable Tilt
Savona, BC
Tilt Angle(
Modules : 60 Cells / 260W
Client Info
Review/Issue Date
Array Information
Draft :
Scale :
ONEnergy Inc.
(416) 444-4848
Notice
www.opsun.com
suitability of the roof to support the installation of such
#
All rights reserved. All information contained in this document remains the sole property of Opsun. This document may not be copied, photographed or in any way, including by any electronic mean, reproduced, in whole or in part, without express written permission from Opsun. Installer and/or Contractor has to notify in writing Opsun if any changes is made to the present information, or if any missing information is detected. Opsun does not offer any warranty concerning the structural integrity of the building, the integrity of which lies solely on behalf of the Structural Engineer. Any modifications or alterations made to the approved design layout and/or specification herein will nullify any warranty offered by Opsun. Any and all proposed changes must first be reviewed, and approved in writing, by Opsun. No warranty is provided or implied by Opsun with
Project Manager : Frederic MartineauPhone : 1 (416)-800-1614E-mail : [email protected]
Azimut ( ): 0
Array Size (kW): 723.8 kW DC (603.2 kW AC)
Project ITEM NO. PART NUMBER DESCRIPTION QTY.
Archer Drive Kirkland Lake 2 GM for layout Ground Mount 2x6 60M 232
A
1 : 250 SCALEDETAIL A
Ground Mount 2x6 60M
7461mm
9398mm 294in 370in
564mm
22in
BIFACIAL ENERGY FINANCIALS PLANS
ENERGY PRODUCTION ANALYSIS
MANUFACTURING
SunGround Bifacial™featured cuStomized ProductS and modular ServiceS
Project ITEM NO. PART NUMBER DESCRIPTION WEIGHT BY UNIT
WEIGHT (LBS)
WEIGHT (KG) QTY. Material
SRS4-Rail 1 SRS4-126IN SRS-4"x4", length 126 in (STD) 24.98 149.88 68.1 6 6005-T5
SRS3-Rail 2 SRS3-282IN SRS-2.5x3.5; length 282in 36.32 435.84 198.1 12 6005-T5
SR 3 SR-HC SunRail Hook Clamp 0.31 7.44 3.4 24 6005-T5
SR 4 SR-SC SunRail Structure Side Clamp 0.23 5.52 2.5 24 6005-T5
SG 5 GM-JC SunGround Junction Clamp 1.08 12.96 5.9 12 6005-T5
SG 6 GM-JC-4.5 SunGround Junction Clamp 0.98 11.76 5.3 12 6005-T5
SG 7 GM-CC4 GM Corner Clamp, Type 4 0.96 11.52 5.2 12 6061-T6 (SS)
SG 8 RT2x4-44in Rectangle Tube 44.00 in 9.04 54.24 24.7 6 6005-T5
PV-Panel 9 PV-Panel Bi60-351 60 Cell Frameless Bifacial Module 63.75 2295 1043.2 36 STD
Other Manufacturer 10 Laminated End Clamp Laminated End Clamp 85.16 4087.68 1858.0 48 6063-T6
Other Manufacturer 11 Laminated Mid Clamp Laminated Panel Mid Clamp 116.98 5615.04 2552.3 48 6005-T5
Other Hardware 12 UB-ZC-3/8-16-5.5IN ZC U-Bolt; 3/8-16 x 5.5'' OD 1.76 21.12 9.6 12 Alloy Steel
Components-SRS 13 SRS-RL3 SRS3 Rail Linker 0.88 7.04 3.2 8 6005-T5
Bolt&Nuts 14 BL-SS-3/8-16-0.75IN SS Hex Bolt; 3/8"-16 x 3/4" with Loctite 0.04 1.92 0.9 48 AISI 304
Bolt&Nuts 15 LN1-AL Lock Nut; 0.5''x 0.5'' 0.03 2.88 1.3 96 6061-T6 (SS)
Bolt&Nuts 16 SH-SS-M8-1.25-30MM Socket Head Screw M8-1.25x30mm 0.042 4.032 1.8 96 AISI 304
Bolt&Nuts 17 FN1-AL Lock Nut for Laminated Clamp; M8x1.25 0.01 0.96 0.4 96 6061-T6 (SS)
Bolt&Nuts 18 SDS-SS-12-1IN Self Drilling Screw #12, 1 inches long 0.018 0.288 0.1 16 AISI 410 Stainless Steel
Bolt&Nuts 19 BL-SS-3/8-16-1IN SS Hex Bolt; 3/8-16 x 1'' with Loctite 0.05 2.4 1.1 48 AISI 304
Bolt&Nuts 20 B-SS-1/2-13-3.5IN SS Hex Bolt; 1/2"-13 x 3.5" 0.2493 2.9916 1.4 12 AISI 304
Bolt&Nuts 21 B-SS-1/2-13-6.5IN SS Hex Bolt; 1/2-13 x 6.5'' 0.4299 2.5794 1.2 6
Bolt&Nuts 22 FW-SS-1/2 Flat Washer 1/2" 0.017 0.714 0.3 42 AISI 304
Bolt&Nuts 23 LW-SS-1/2 Lock Washer 1/2" 0.017 0.306 0.1 18 AISI 304
Bolt&Nuts 24 N-SS-1/2-13 SS Hex Nut; 1/2"-13 0.044 0.792 0.4 18 AISI 304
TOTAL WEIGHT (WITHOUT BALLAST) 12734.903 5788.5
Note
BILL OF MATERIAL
Title
Roof Type: Ground
Configuration :GM-SRS3-FRMLESS-L-3x12-6F-D5.5IN
Array InformationType of mounting : SunGround
Project Manager : Frederic Martineau1 (416)[email protected] Forbes StreetWhitby, Ontario L1N 9A7Canada
All information in this document is the property of Opsun. No reproductions of this document are permitted. Photocopying, duplication, written, photographing and/or others electronic transfer is not permitted (All rights reserved). If there are any changes or missing information, Installer/Contractor has to advice Opsun immediately. Every failure or structural integrity of the building is the responsibility of others (Structural Engineer). Opsun will not held responsible for any modifications or alterations made to the approved design layout and/or specification. Any and all proposed changes must first be reviewed, and approved in writing by Opsun’s Engineering team. No warranty is provided or implied by Opsun, with regards to the longevity or leak-resistance of the roof, validity of any roof warranty, ballasting or anchoring of the racking, suitability of the roof to support the installation of such racking, or otherwise. Do not scale this drawing. By acceptance of this document, the client is in full agreement with the above statement.
NOTICE
1:50SCALE :
FGGFMCHECK:DRAFT :
PV-1/6PAGE NO.
CAT-GM-SRS3-FRMLESS-L-3x12-6F-D4.5IN
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