###

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 - ###
###

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 - 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
 Energy Model

RETScreen Energy Model -

0
Fuels & schedules 0

Fuel 1 2 3
0 0
Fuel consumption - unit #N/A #N/A #N/A
Fuel rate - unit #N/A #N/A #N/A
0

Schedule 0 Schedule 1 Schedule 2 Schedule 3

0 24/7
Occupied Occupied
Temperature - C
Temperature - C
Unoccupied Unoccupied
Temperature - +/-C
Occupied Occupied
Occupancy rate - daily h/d h/d h/d
Monday 24
Tuesday 24
Wednesday 24
Thursday 24
Friday 24
Saturday 24
Sunday 24
Occupancy rate
h/yr 8760 0 0
0 1 0 0

Heating/cooli C 16
Length of heatd 20
Length of coold 345

Facility characteristics 0
Show: 0 0 0 0 Fuel cost savi
Fuel saved GJ GJ GJ $ $
Heating system
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
Cooling system
- #N/A - 0 0
- #N/A - 0 0
- #N/A - 0 0

Page 4
 Energy Model

- #N/A - 0 0
- #N/A - 0 0
Building envelope
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
Ventilation
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
#N/A #N/A - 0 0
Lights
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Electrical equipment
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Hot water
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
Pumps
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Fans
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Motors
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0

Page 5
 Energy Model

- - #N/A 0 0
Process electricity
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Process heat
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
Process steam
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
Steam losses
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
#N/A - - 0 0
Heat recovery
#N/A #N/A - 0 #N/A
#N/A #N/A - 0 #N/A
#N/A #N/A - 0 #N/A
#N/A #N/A - 0 #N/A
#N/A #N/A - 0 #N/A
Compressed air
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
- - #N/A 0 0
Refrigeration
- #N/A - 0 0
- #N/A - 0 0
- #N/A - 0 0
- #N/A - 0 0
- #N/A - 0 0
0
#N/A #N/A #N/A 0 0
#N/A #N/A #N/A 0 0
#N/A #N/A #N/A 0 0
#N/A #N/A #N/A 0 0
#N/A #N/A #N/A 0 0

Page 6
 Energy Model

Total #N/A #N/A #N/A 0 #N/A

0 0

Fuel 0 0
0 Fuel consumpti 0 0 0 0
#N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A 0 0 0
#N/A #N/A #N/A 0 0 0
Total 0

Project verificaFuel consumptiFuel consumptio 0 Fuel consumption - variance

0 Base case
#N/A #N/A 0
#N/A #N/A 0
#N/A #N/A 0

Page 7
 Energy Model

4 5 6

#N/A #N/A #N/A

#N/A #N/A #N/A

Schedule 4 Schedule 5 Schedule 6

Occupied Occupied Occupied

Unoccupied Unoccupied Unoccupied

Occupied Occupied Occupied

h/d h/d h/d

0 0 0
0 0 0

Incremental O 0 Include measure?

$ 0

0-
0-
0-
0-
0-

0-
0-
0-

Page 8
 Energy Model

0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-

Page 9
 Energy Model

0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

0-
0-
0-
0-
0-

Page 10
 Energy Model

Fuel cost savings

0 Fuel saved Fuel cost savings
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0

on - variance

Page 11
RETScreen Cost Analysis -

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 Financial Analysis -
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 0 $ 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?
0 $ 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?
Net GHG reduction - yr 1 to -1 tCO2/yr 0 33 0 0 #NAME?
Net GHG reduction - yr + beyond 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 -
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 -
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 -
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