###

Clean Energy Project Analysis Software

Project information See project database ###

###
Project name ###
Project location ###
###
Prepared for ###
Prepared by Copy of RETSc

###
Project type Power ###
Photovoltaic
Technology Photovoltaic ###
Grid type Central-grid ###
###
Analysis type Method 2 ###
###
Heating value reference Higher heating value (HHV) ###
Show settings
###
Language - Langue English - Anglais ###
User manual English - Anglais RETScreenSuit
###
Currency $ ###
Symbol ###
Units Metric units ###
###
###
Select climate data location
Site reference conditions ###
Location ID
Climate data location Ottawa Int'l Airport ###
###
Show data ###
###
###
###
Complete Energy Model sheet ###

###
###
RETScreen4 2013-08-27 Minister of Natural Resources Canada 1997-2013. NRCan/CanmetENERGY ###
###

_x000D_ 9/25/2017_x000D_RETScreen4-1
 ###
RETScreen Load & Network Design - Power project ###
###

Base case system load characteristics graph Proposed case system load characteristics graph
1 1

1 1

1 1

1 1

1 1
0 0
1 0 0
kW kW 1

0 0

0 0

0 0

0
0
0
Jan Feb 0
Jan Feb
###
Proposed case energy efficiency measures ###
End-use energy efficiency measures % Proposed case load and energy Power Cooling ###
Net peak electricity load kW 0 System peak load kW 0 0 ###
Net electricity MWh 0 System energy MWh 0 0 ###
###
###

Generic_x000D_Canada 8/1/2013_x000D_RETScreen4_2013.xls
 ###
### F
RETScreen Energy Model - Power project Show alternative units r
###
a
Proposed case power system Incremental initial costs ### c
### t
### i
Analysis type o
Method 1 n
Method 2 ###
Photovoltaic ### o
Resource assessment ### f
Solar tracking mode Fixed ### m
Slope 37.0 o
Show data index
Azimuth 0.0 n
Azimuth
### t
h
Show data ### u
s
Daily solar radiation - Daily solar Electricity export Electricity e
Month horizontal radiation - tilted rate exported to grid d
kWh/m/d kWh/m/d $/MWh MWh ###
January 1.53 #NAME? 311.0 #NAME? ###
February 2.58 #NAME? 311.0 #NAME? ###
March 3.64 #NAME? 311.0 #NAME? ###
April 4.64 #NAME? 311.0 #NAME? ###
May 5.36 #NAME? 311.0 #NAME? ###
June 5.94 #NAME? 311.0 #NAME? ###
July 5.86 #NAME? 311.0 #NAME? ###
August 4.92 #NAME? 311.0 #NAME? ###
September 3.58 #NAME? 311.0 #NAME? ###
October 2.33 #NAME? 311.0 #NAME? ###
November 1.31 #NAME? 311.0 #NAME? ###
December 1.08 #NAME? 311.0 #NAME? ###
Annual 3.57 #NAME? #NAME? #NAME? ###
###
Annual solar radiation - horizontal MWh/m 1.30 ###
Annual solar radiation - tilted MWh/m #NAME? ###
###
Photovoltaic ###
Type poly-Si ModType
Power capacity kW 60.00 See product database mono-Si
Manufacturer Canadian Solar poly-Si
Model poly-Si - CS4A 150W 400 unit(s) a-Si
Efficiency % 13.1% CdTe
Nominal operating cell temperature C 45 Other
Temperature coefficient % / C 0.40% User-defined
Solar collector area m 458 ###
Control method Maximum power point tracker Maximum power
Miscellaneous losses % 1.0% ###
###
Inverter ###
Efficiency % 98.0% ###
Capacity kW 75.0 ###
Miscellaneous losses % 1.0% ###
###
Summary ###
Capacity factor % 0.0% ###
Electricity delivered to load MWh #NAME? ###
Electricity exported to grid MWh #NAME? ###
###
###
###
0
0 1

Generic_x000D_Canada 8/1/2013_x000D_RETScreen4_2013.xls
 ###
RETScreen Energy Model - Power project
###
Power project ###
Fuels & schedules Show data ###
###
Fuel Fuel type 1 Fuel type 2 Fuel type 3 Fuel type 4 Fuel type 5 Fuel type 6 ###
Fuel type Electricity ###
Fuel consumption - unit MWh #N/A #N/A #N/A #N/A #N/A ###
Fuel rate - unit $/kWh #N/A #N/A #N/A #N/A #N/A ###
Fuel rate ###
###
###
Schedule Unit Schedule 1 Schedule 2 Schedule 3 Schedule 4 Schedule 5 Schedule 6 ###
Description 24/7 ###
Occupied Occupied Occupied Occupied Occupied ###
Temperature - space heating C ###
Temperature - space cooling C ###
Unoccupied Unoccupied Unoccupied Unoccupied Unoccupied ###
Temperature - unoccupied +/-C ###
Occupied Occupied Occupied Occupied Occupied ###
Occupancy rate - daily h/d h/d h/d h/d h/d h/d ###
Monday 24 ###
Tuesday 24 ###
Wednesday 24 ###
Thursday 24 ###
Friday 24 ###
Saturday 24 ###
Sunday 24 ###
Occupancy rate - annual h/yr 8,760 0 0 0 0 0 ###
% 100% 0% 0% 0% 0% 0% ###
###
Heating/cooling changeover temperature C 16.0 ###
Length of heating season d 242 ###
Length of cooling season d 123 ###
###
###
Facility characteristics Show data ###

Incremental Incremental O&M Include

Show: Heating Cooling Electricity initial costs Fuel cost savings savings Simple payback measure? ###
Fuel saved GJ GJ GJ $ $ $ yr ###
Heating system ###
Cooling system ###
Building envelope ###
Ventilation ###
Lights ###
Electrical equipment ###
Hot water ###
Pumps ###
Fans ###
Motors ###
Process electricity ###
Process heat ###
Process steam ###
Steam losses ###
Heat recovery ###
Compressed air ###
Refrigeration ###
Other ###
Total 0 #N/A 0 0 #N/A 0 ###
###
###
Summary Show data ###
###
Fuel Base case Proposed case Fuel cost savings ###
Fuel
consumption - Fuel Fuel
Fuel type unit Fuel rate consumption Fuel cost consumption Fuel cost Fuel saved Fuel cost savings ###
###
Fuel Fuel Fuel Fuel
Project verification consumption - consumption - consumption consumption - ###
Fuel type unit historical Base case variance ###
###
Heating Cooling Electricity Total ###
Fuel consumption GJ GJ GJ GJ ###
Fuel consumption - base case 0 0 0 0 ###
Fuel consumption - proposed case 0 0 0 0 ###
Fuel saved 0 0 0 0 ###
Fuel saved - % Show data See benchmark database###
###
Benchmark Comparison ###
Energy unit GJ Country - region ###
Reference unit m Facility type ###
User-defined m 2,000 Type ###
Description ###
Benchmark Heating Cooling Electricity Total Fuel consumption kWh/m ###
Fuel consumption GJ/m GJ/m GJ/m GJ/m Show alternative units ###
Fuel consumption - base case #DIV/0! #DIV/0! #DIV/0! Energy unit kWh ###
Fuel consumption - proposed case #DIV/0! #DIV/0! #DIV/0! Reference unit m ###
Fuel saved #DIV/0! #DIV/0! #DIV/0! Fuel consumption 0 kWh/m ###
###
###
Emission Analysis ###
###
GHG emission ###
Base case tCO2 0.0 ###
Proposed case tCO2 0.0 ###
Gross annual GHG emission reduction tCO2 0.0 ###
GHG credits transaction fee % ###
Net annual GHG emission reduction tCO2 0.0 is equivalent to 0.0 Cars & light trucks not used ###
###
GHG reduction income ###
GHG reduction credit rate $/tCO2 ###
###
###
Financial Analysis ###
###
Financial parameters ###
Inflation rate % ###
Project life yr ###
Debt ratio % ###
###
Initial costs ###
Energy efficiency measures $ 0 ###
Other $ ###
Total initial costs $ 0 0.0% ###
###
Incentives and grants $ Cumulative cash flows graph ###
###
1
Annual costs and debt payments ###
1
O&M (savings) costs $ 0 ###
Fuel cost - proposed case $ 0 1 ###
Cumulative cash flows ($)

Other $ 1 ###
Total annual costs $ #NAME? ###
1
###
Annual savings and income 1 ###
Fuel cost - base case $ 0 0 ###
Other $ ###
0
Total annual savings and income $ 0 ###
0
###
Financial viability 0 ###
Pre-tax IRR - assets % 0 ###
Simple payback yr 0 1 ###
Equity payback yr Year ###
###
###

_x000D_ 9/25/2017_x000D_RETScreen4-1
RETScreen Cost Analysis - Power project

Settings
Method 1 Notes/Range Notes/Range Second currency $
Method 2 Second currency None Symbol
Cost allocation Rate: $/$ 1.00000

Initial costs (credits) Unit Quantity Unit cost Amount Relative costs % Amount
Feasibility study
Site investigation p-d $ - $ -
Resource assessment project $ - $ -
Environmental assessment p-d $ - $ -
Preliminary design p-d $ - $ -
Detailed cost estimate p-d $ - $ -
GHG baseline study & MP project $ - $ -
Report preparation p-d $ - $ -
Project management p-d $ - $ -
Travel & accommodation p-trip $ - $ -
User-defined cost $ - $ -
$ - $ -
Subtotal: $ - #NAME? 0% $ -
Development
Contract negotiations p-d $ - $ -
Permits & approvals p-d $ - $ -
Site survey & land rights p-d $ - $ -
GHG validation & registration project $ - $ -
Project financing p-d $ - $ -
Legal & accounting p-d $ - $ -
Project management p-d $ - $ -
Travel & accommodation p-trip $ - $ -
User-defined cost $ - $ -
$ - $ -
Subtotal: $ - #NAME? 0% $ -
Engineering
Site & building design p-d $ - $ -
Mechanical design p-d $ - $ -
Electrical design p-d $ - $ -
Civil design p-d $ - $ -
Tenders & contracting p-d $ - $ -
Construction supervision p-d $ - $ -
User-defined cost $ - $ -
$ - $ -
Subtotal: $ - #NAME? 0% $ -
Power system
Photovoltaic kW 60.00 $ - $ -
Road construction km $ - $ -
Transmission line km $ - $ -
Substation project $ - $ -
Energy efficiency measures project $ - $ -
User-defined cost $ - $ -
$ - $ -
Subtotal: $ - #NAME? 0% $ -
Balance of system & miscellaneous
Specific project costs Fuel handling system
Delivery equipment project $ - $ -
Preparation equipment project $ - $ -
Storage equipment project $ - $ -
Distribution equipment project $ - $ -
Building & yard construction m $ - $ -
Spare parts % $ - $ -
Transportation project $ - $ -
Training & commissioning p-d $ - $ -
User-defined cost $ - $ -
Contingencies % #NAME? #NAME? #NAME?
Interest during construction #NAME? #NAME? #NAME?
Subtotal: Enter number of months #NAME? #NAME? #NAME? #NAME?
Total initial costs #NAME? #NAME? #NAME? #NAME?

Annual costs (credits) Unit Quantity Unit cost Amount % Amount

O&M
Land lease & resource rental project $ - $ -
Property taxes project $ - $ -
Insurance premium project $ - $ -
Parts & labour project $ - $ -
GHG monitoring & verification project $ - $ -
Community benefits project $ - $ -
General & administrative % $ - $ - $ -
User-defined cost $ - $ -
Contingencies % $ - $ - $ -
Subtotal: $ - 0% $ -

Periodic costs (credits) Unit Year Unit cost Amount % Amount

User-defined cost $ - $ -
$ - $ -
End of project life cost $ -

_x000D_ 8/1/2013_x000D_RETScreen4_2013.xls
RETScreen Emission Reduction Analysis - Power project
Emission Analysis

Method 1 Global warming potential of GHG

Method 2 25 tonnes CO2 = 1 tonne CH4 (IPCC 2007)
Method 3 298 tonnes CO2 = 1 tonne N2O (IPCC 2007)

Base case system GHG summary (Baseline)

CO2 emission CH4 emission N2O emission Fuel GHG emission

Fuel mix factor factor factor consumption factor GHG emission
Fuel type % kg/GJ kg/GJ kg/GJ MWh tCO2/MWh tCO2
Total 0.0% 0 0.000 0.0

Proposed case system GHG summary (Power project)

CO2 emission CH4 emission N2O emission Fuel GHG emission

Fuel mix factor factor factor consumption factor GHG emission
Fuel type % kg/GJ kg/GJ kg/GJ MWh tCO2/MWh tCO2
Total 100.0% 0 0.000 0.0
T&D losses Total 0.0

GHG emission reduction summary

Gross annual Net annual

Years of Base case Proposed case GHG emission GHG credits GHG emission
occurrence GHG emission GHG emission reduction transaction fee reduction
yr tCO2 tCO2 tCO2 % tCO2
Power project 1 to -1 0.0 0.0 0.0 0.0

Net annual GHG emission reduction 0.0 tCO2 is equivalent to 0.0 Cars & light trucks not used

_x000D_ 8/1/2013_x000D_RETScreen4_2013.xls
 RETScreen Financial Analysis - Power project
Financial parameters Project costs and savings/income summary Yearly cash flows
General Initial costs Year Pre-tax After-tax Cumulative
Fuel cost escalation rate % Feasibility study #NAME? $ 0 # $ $ $
Inflation rate % Development #NAME? $ 0 0 #REF! #NAME? #NAME?
Discount rate % Engineering #NAME? $ 0 1 0 0 #NAME?
Project life yr Power system #NAME? $ 0 2 0 0 #NAME?
Heating system #NAME? $ #NAME? 3 0 0 #NAME?
Finance Cooling system #NAME? $ 0 4 0 0 #NAME?
Incentives and grants $ User-defined #NAME? $ 0 5 0 0 #NAME?
Debt ratio % Energy efficiency measures #NAME? $ 0 6 0 0 #NAME?
Debt $ #NAME? Balance of system & misc. #NAME? $ #NAME? 7 0 0 #NAME?
Equity $ #NAME? Total initial costs $ #NAME? 8 0 0 #NAME?
Debt interest rate % 9 0 0 #NAME?
Debt term yr Incentives and grants $ 0 10 0 0 #NAME?
Debt payments $/yr 0 11 0 0 #NAME?
Annual costs and debt payments 12 0 0 #NAME?
O&M $ 0 13 0 0 #NAME?
Income tax analysis Fuel cost - proposed case $ 0 14 0 0 #NAME?
Effective income tax rate % Debt payments - 0 yrs $ 0 15 0 0 #NAME?
Loss carryforward? No Total annual costs $ 0 16 0 0 #NAME?
Depreciation method Declining balance 17 0 0 #NAME?
Half-year rule - year 1 yes/no Yes Periodic costs (credits) 18 0 0 #NAME?
Depreciation tax basis % $ 0 19 0 0 #NAME?
Depreciation rate % $ 0 20 0 0 #NAME?
Depreciation period yr 15 End of project life - cost $ 0 21 0 0 #NAME?
Tax holiday available? yes/no No 22 0 0 #NAME?
Tax holiday duration yr Annual savings and income 23 0 0 #NAME?
Fuel cost - base case $ 0 24 0 0 #NAME?
Annual income Electricity export income $ 0 25 0 0 #NAME?
Electricity export income GHG reduction income - 0 yrs $ 0 26 0 0 #NAME?
Electricity exported to grid MWh 0 Customer premium income (rebate) $ 0 27 0 0 #NAME?
Electricity export rate $/MWh 0.00 Other income (cost) - yrs $ 0 28 0 0 #NAME?
Electricity export income $ 0 CE production income - yrs $ 0 29 0 0 #NAME?
Electricity export escalation rate % Total annual savings and income $ 0 30 0 0 #NAME?
31 0 0 #NAME?
GHG reduction income 32 0 0 #NAME?
tCO2/yr 0 33 0 0 #NAME?
Net GHG reduction tCO2/yr 0 Financial viability 34 0 0 #NAME?
Net GHG reduction - 0 yrs tCO2 0 Pre-tax IRR - equity % #NAME? 35 0 0 #NAME?
GHG reduction credit rate $/tCO2 Pre-tax IRR - assets % #NAME? 36 0 0 #NAME?
GHG reduction income $ 0 37 0 0 #NAME?
GHG reduction credit duration yr After-tax IRR - equity % #NAME? 38 0 0 #NAME?
Net GHG reduction - 0 yrs tCO2 0 After-tax IRR - assets % #NAME? 39 0 0 #NAME?
GHG reduction credit escalation rate % 40 0 0 #NAME?
Simple payback yr 41 0 0 #NAME?
Customer premium income (rebate) Equity payback yr #NAME? 42 0 0 #NAME?
Electricity premium (rebate) % 43 0 0 #NAME?
Electricity premium income (rebate) $ 0 Net Present Value (NPV) $ #NAME? 44 0 0 #NAME?
Heating premium (rebate) % Annual life cycle savings $/yr #NAME? 45 0 0 #NAME?
Heating premium income (rebate) $ 0 46 0 0 #NAME?
Cooling premium (rebate) % Benefit-Cost (B-C) ratio #NAME? 47 0 0 #NAME?
Cooling premium income (rebate) $ 0 Debt service coverage No debt 48 0 0 #NAME?
Customer premium income (rebate) $ 0 Energy production cost $/MWh -42.35 49 0 0 #NAME?
GHG reduction cost $/tCO2 No reduction 50 0 0 #NAME?
Other income (cost)
Energy MWh Cumulative cash flows graph
Rate $/MWh 1
Other income (cost) $ 0
Duration yr
Escalation rate % 1
Clean Energy (CE) production income
CE production MWh 0
CE production credit rate $/kWh 1
CE production income $ 0
CE production credit duration yr 1
CE production credit escalation rate %
Cumulative cash flows ($)

Energy
delivered 1
Fuel type (MWh) Clean energy
1 Yes
2 No 1
3 No
4 No
0
5 No
6 No
7 No 0
8 No
9 No
### No 0
### No
### No
0
### No
### No
### No 0
### No 0 1
### No
### No Year

_x000D_ 8/1/2013_x000D_RETScreen4_2013.xls
RETScreen Sensitivity and Risk Analysis - Power project
Sensitivity analysis

Risk analysis
0%
0 -16.0% -14.0%
0.1 -12.1% -10.1%
0.2 -8.2% -6.2%
0.3 -4.2% -2.3%
0.4 - 0.3% 1.6%
0.5 3.6% 5.5%0.6 7.5% 9.4% 0.711.4% 13.3% 0.8
15.3% 17.2% 19.2%
0.9 21.2% 1

_x000D_ 8/1/2013_x000D_RETScreen4_2013.xls
RETScreen Tools - Power project
Settings

As fired fuel Ground heat exchanger User-defined fuel - gas

Biogas Heat rate User-defined fuel - solid
Building envelope properties Heating value & fuel rate Water & steam
Appliances & equipment Hydro formula costing method Water pumping
Electricity rate - monthly Landfill gas Window properties
Electricity rate - time of use Unit conversion Custom 1
GHG equivalence User-defined fuel Custom 2

_x000D_ 9/25/2017_x000D_RETScreen4-1
RETScreen Tools - Power project
Window properties

Base case See product database

Centre glazing Rated window Adjusted

Orientation Type Width Height Unit cost Number Area Ucg SHGCcg U-value SHGC U-value SHGC
mm mm $ m (W/m)/C (W/m)/C (W/m)/C Description
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Proposed case Base case = proposed case See product database

Centre glazing Rated window Adjusted

Orientation Type Width Height Unit cost Number Area Ucg SHGCcg U-value SHGC U-value SHGC
mm mm $ m (W/m)/C (W/m)/C (W/m)/C Description
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Base case Proposed case

Unit North East South West North East South West
Area m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
U-value (W/m)/C 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SHGC - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cost $ 0 0 0 0 0 0 0 0

Incremental initial costs $ 0 Back

_x000D_ 8/1/2013_x000D_RETScreen4_2013.xls