Metro Nashville
DISTRICT ENERGY SYSTEM
Advisory Board Quarterly Meeting First Quarter FY10 Presented to - - PowerPoint PPT Presentation
Metro Nashville DISTRICT ENERGY SYSTEM Advisory Board Quarterly Meeting First Quarter FY10 Presented to District Energy Advisory Board November 19, 2009 Metro Nashville DISTRICT ENERGY SYSTEM Agenda 1. Call to Order 2. Review &
DISTRICT ENERGY SYSTEM
2
DISTRICT ENERGY SYSTEM
3
DISTRICT ENERGY SYSTEM
4
DISTRICT ENERGY SYSTEM
Excellent Performance – No Improvement Necessary Satisfactory Performance – Some Improvement Could Be Made Poor Performance – Much Improvement Necessary
5
DISTRICT ENERGY SYSTEM
Steam ($ millions) Chilled Water ($ millions) 10/07 –9/08 10/08- 9/09 % Diff. 10/07 –9/08 10/08- 9/09 % Diff. Private $2.350 $2.197
$3.884 $3.564
State $2.898 $2.805
$3.224 $3.213 <1% Metro $2.701 $2.636
$3.055 $3.053 <1% Aggregate $7.950 $7.638
$10.163 $9.830
*FY08 MFA = $2,193,075; FY09 MFA = $3,217,986 post-True-up; MFA not included in values shown
6
DISTRICT ENERGY SYSTEM
100 200 300 400 500 600 700 800 900 1,000 10,000,000 20,000,000 30,000,000 40,000,000 50,000,000 60,000,000 HDD P
n d s
S t e a m
Sales Sendout Losses HDD
7
DISTRICT ENERGY SYSTEM
50 100 150 200 250 300 350 400 450 1,000,000 2,000,000 3,000,000 4,000,000 5,000,000 6,000,000 7,000,000 8,000,000 9,000,000 CDD T
h r s
Sales Sendout Losses CDD
8
DISTRICT ENERGY SYSTEM
2.00 3.00 4.00 5.00 6.00 7.00 8.00 9.00 k W h r / M l b
GMQ Elec to Steam FY09-FY10 Actual Elec to Steam FY09-FY10
9
DISTRICT ENERGY SYSTEM
0.2 0.4 0.6 0.8 1 1.2 1.4 1.6 1.8 2 D k t h e r m / M l b
GMQ Fuel to Steam FY09-FY10 Actual Fuel to Steam FY09-FY10
10
DISTRICT ENERGY SYSTEM
1,000,000 1,500,000 2,000,000 2,500,000 3,000,000 3,500,000 G a l l
s
W a t e r
GMQ Water to Steam FY09-FY10 Actual Water to Steam FY09-FY10
11
DISTRICT ENERGY SYSTEM
0.00 0.20 0.40 0.60 0.80 1.00 1.20 k W h r / t
h r
GMQ Elec to CHW FY09-FY10 Actual Elec to CHW FY09-FY10
12
DISTRICT ENERGY SYSTEM
1 2 3 4 5 6 g a l / t
h r
GMQ W ater to CHW FY09
Actual W ater to CHW FY09
13
DISTRICT ENERGY SYSTEM
14
DISTRICT ENERGY SYSTEM
15
DISTRICT ENERGY SYSTEM
16
DISTRICT ENERGY SYSTEM
17
DISTRICT ENERGY SYSTEM
Actual FY10 To date (Sept 30) Budget FY10 Steam Sendout (Mlbs) 40,821 39,655 Fuel Use (Dth) 57,844 57,500 Plant Eff (Dth/Mlb) 1.413 1.450 Total Gas Cost $356,454 $564,995 Unit Cost of Fuel ($/Dth) $6.162 $9.826
18
DISTRICT ENERGY SYSTEM
$ - $2.00 $4.00 $6.00 $8.00 $10.00 $12.00 $14.00 $16.00 Actual & Projected Unit Costs Budgeted Unit Costs Market Unit Price
FY07 FY08 FY09 FY10 FY08 FY09
19
DISTRICT ENERGY SYSTEM
Item F Y10 Total E xpens es Percent of Budget to Date F Y10 Budget FOC: Bas i c 3,976,200 $ 963,043 $ 24.22% FOC: 9th Chi l l er 37,200 $ 9,024 $ 24.26% FOC: Change Order 6A 73,400 $ 17,816 $ 24.27% FOC: Change Order 6B 64,300 $ 15,597 $ 24.26% Chem i cal s 161,200 $ 37,896 $ 23.51% E ngi neeri ng 26,200 $ 3,801 $ 14.51% Ins urance 43,700 $
0.00% M arketi ng: CE PS Sal es A cti vi ty 9,800 $
0.00% M etro M arketi ng 35,000 $ 5,212 $ 14.89% Incenti ve Paym ents
n.a. Proj ect A dm i ni s trati
24,000 $
0.00% M etro Increm ental Cos t 526,400 $ 94,387 $ 17.93% FE A : Steam
14,041 $ n.a. FE A : Chi l l ed Water
113,028 $ n.a. A RFA
13,987 $ n.a. M etro Credi t
(140,933) $ n.a. Water/Sewer 689,600 $ 127,546 $ 18.50% Natural Gas /Propane 4,692,900 $ 355,953 $ 7.58% E l ectri ci ty 5,034,100 $ 1,264,600 $ 25.12% E DS Repai r & Im provem ent 176,500 $ 35,648 $ 20.20% E DS Surcharge 70,600 $
0.00% S ub-total Operations 15,641,100 $ 2,930,645 $ 18.74% 2002 Bonds 4,362,900 $ 1,090,698 $ 25.00% 2005 Bonds 627,600 $
0.00% FY07 Proj ects 227,800 $
0.00% FY08 Proj ects 220,500 $
0.00% Debt Servi ce Interes t Revenue (123,700) $ (154) $ 0.12%
ng Depos i t
n.a. S ub-total Debt S erv ice 5,315,100 $ 1,090,544 $ 20.52% Total E xpens es 20,956,200 $ 4,021,189 $ 19.19% Cus tomer Rev enues 18,512,100 $ 3,543,483 $ 19.14% Total M etro F unding Amount 2,444,100 $ 477,706 $ 19.55%
20
DISTRICT ENERGY SYSTEM
Spent to End of FY09 FY10 Spending Balance to Date (09/30/09) R&I Projects $764,130 $35,648 $485,062 2005B Bond $7,920,090 $5,604 $260,807 2007 Bond $2,620,771 $0 $237,729 2008 Bond $1,846,622 $1,023,574 $8,304 2010 Bond $0 $6,088 $2,403,912 Total $10,530,842 $1,070,914 $3,395,814
21
DISTRICT ENERGY SYSTEM
22
DISTRICT ENERGY SYSTEM
23
DISTRICT ENERGY SYSTEM
24
DISTRICT ENERGY SYSTEM
25
DISTRICT ENERGY SYSTEM
26
DISTRICT ENERGY SYSTEM
27
DISTRICT ENERGY SYSTEM
28
DISTRICT ENERGY SYSTEM
29
DISTRICT ENERGY SYSTEM