1
SOLO District Development
BCUC Streamlined Review Process
December 17, 2013
B-5 FAES SOLO TES RATES CPCN
EXHIBIT
SOLO District Development BCUC Streamlined Review Process December - - PowerPoint PPT Presentation
FAES SOLO TES R ATES CPCN E XHIBIT B-5 SOLO District Development BCUC Streamlined Review Process December 17, 2013 1 SOLO District Development FAES Thermal Energy Service Public Utility Service in perpetuity 1. Own assets that produce heat
December 17, 2013
B-5 FAES SOLO TES RATES CPCN
EXHIBIT
1. Own assets that produce heat and cold for the SOLO District Development Phase 1 (Stratus) 2. Meter thermal energy deliveries to Residential Strata and Commercial/Retail Units in exchange for compensation
Appia FAES Residential Strata Commercial/Retail Units Construction & Purchase Agreement $ Energy System Title $ Service Agreements $ Metered Thermal Energy
SOLO District Phase 1 (Stratus) Negotiations
TES Scaled Framework
Jan-11 Mar-11 May-11 Jul-11 Sep-11 Nov-11 Jan-12 Mar-12 May-12 Jul-12 Sep-12 Nov-12 Jan-13 Mar-13 May-13 Jul-13 Sep-13 Nov-13 Jan-14 Mar-14 May-14 Jul-14 Sep-14 Nov-14 Jan-15 Mar-15 May-15 Jul-15 Sep-15 Nov-15
SRP Stratas
Delta SD
Excavation Occupancy
Marine Gateway Kelowna DES Tsawwassen Springs TELUS Garden
Service
FEI Transition FAES AES Inquiry/Report
1. On-site thermal energy system designed to serve:
2. New build as part of the SOLO District Development Phase 1 (Stratus) 3. Total capital costs of $7.3M are well below $15M and purchase price is fixed at $4.4M
1. Approval of CPCN to purchase the energy system for $4.4M 2. Approval of initial rates and Service Agreements for the Residential Strata and the CRU
1. Filed a completed Registration Form as a Stream ‘A’ Utility, 2. Demonstrated it is able to maintain reliable service & mitigate future rate shock/intergenerational issues related to capital replacements, 3. Provided and will provide adequate disclosure, 4. Ensured cost reasonableness, 5. Followed the TES Rate Setting Guide 6. Provided measures for consumer protection in the Service Agreements 7. Has and will ensure that rate schedules are publicly available
replacement is $90k in any given year and $1.4M over 20 years
investments
reopeners or future BCUC approvals
2015 2016 2017 2018 Total Forecast Cost of Natural Gas 64 68 71 73 276 Cost of Electricity 59 62 65 67 253 Operation and Maintenance 77 92 94 96 358 Property Taxes
163 163 163 163 651 Amortization Expense
328 322 311 300 1,261 Total 691 707 703 699 2,799 MWh 5,717 5,717 5,717 5,717 22,868 Forecast Cost $/kWh 0.121 $ 0.124 $ 0.123 $ 0.122 $ 0.122 $ First Performance Term
2015 2016 2017 2018 Total Notes Actual Forecast Cost of Natural Gas 64 68 71 73 276 1 Forecast Cost of Electricity 59 62 65 67 253 1 Operation and Maintenance 90 92 94 96 371 2 Property Taxes
Depreciation Expense 163 163 163 163 651 2 Amortization Expense
Income Taxes
Capital Carrying Costs 328 322 316 295 1,261 3 Total 703 707 708 694 2,812 MWh 5,189 6,538 6,224 6,517 24,469 Actual Cost $/kWh 0.136 $ 0.108 $ 0.114 $ 0.106 $ 0.115 $ 1 - Fuel variances are captured in the annual Rate Rider 2 - Actual Costs First Performance Term 3 - Updated to reflect changes in net book value and the benchmark rate using 45% equity and 75bps premium
0.122 $ Performance Ratio 106.4% 0.115 $ 2015 2016 2017 2018 2019 Forecast Rates 0.105 $ 0.108 $ 0.110 $ 0.112 $ 0.114 $ Actual Rates 0.105 $ 0.108 $ 0.110 $ 0.112 $ 0.114 $ 2020 2021 2022 2023 2024 Forecast Rates 0.116 $ 0.119 $ 0.121 $ 0.124 $ 0.126 $ Actual Rates 0.109 $ 0.112 $ 0.114 $ 0.116 $ 0.118 $ Second Performance Term First Performance Term
in the Service Agreement as per the Utilities Commission Act
customer and FAES are minimized during term in effect