1
Sovereign Development
BCUC Streamlined Review Process
August 20, 2014
B-5 FAES SOVEREIGN TES CPCN RATES
EXHIBIT
Sovereign Development BCUC Streamlined Review Process August 20, - - PowerPoint PPT Presentation
FAES S OVEREIGN TES CPCN R ATES E XHIBIT B-5 Sovereign Development BCUC Streamlined Review Process August 20, 2014 1 Sovereign Development FAES Thermal Energy Service Public Utility Service in perpetuity 1. Own assets that produce heat and
August 20, 2014
B-5 FAES SOVEREIGN TES CPCN RATES
EXHIBIT
1. Own assets that produce heat and cold for the Sovereign Development 2. Meter thermal energy deliveries to Residential Strata, Hotel and Commercial/Retail Units in exchange for compensation
high efficiency central natural gas boilers
3) Commercial/Retail Units
BOSA FAES Residential Strata Commercial/Retail Units Construction & Purchase Agreement $ Energy System Title $ Service Agreements $ Metered Thermal Energy
Hotel Component $ Suppliers & Contractors
Fan Coils (Residential) Boilers DHW Tanks DHW Pre-Heat Tanks Cooling Tower Heat Recovery Units Water to Water Heat Pumps Make Up Air Units Make Up Air Units Water to Water Heat Pumps Heat Recovery Units Water to Water Heat Pumps Water to Air Heat Pumps (Hotel Rooms) Water to Air Heat Pumps (CRU’s) Heat Exchangers Dehumidification Unit Boilers Pool DHW DCW
~ ~
Heat Exchangers Heat Exchangers Hot Water Supply Hot Water Return Chlled Water Supply Chilled Water Return Heat Pump Loop Supply Heat Pump Loop Return
Key
FAES Thermal Energy System
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 Negotiations
TES Scaled Framework
SRP Strata
Delta SD
Excavation Occupancy
Marine Gateway Kelowna DES Tsawwassen Springs TELUS Garden
Service
FEI Transition AES Inquiry/Report SOLO Artemisia Sovereign FAES
Ownership by FAES
1. CPCN to purchase, own and operate the energy system pursuant to ss. 45-46 of UCA 2. Rates established in the Service Agreements for the Residential Strata, the Hotel, and the Commercial/Retail Property pursuant to ss. 59-61 of the UCA. (corrected from the version distributed at the SRP) 3. Exemption from long-term resource planning requirements pursuant to s. 44.1 of the UCA 4. Ongoing regulatory oversight on a complaint basis, consistent with BCUC Order G-54- 14 for SOLO
(per the Thermal Energy System Construction and Purchase Agreement)
2. New construction approved under City of Burnaby’s building permit
“The Panel is satisfied that the evidence provided by FAES in its Application, information request responses and Streamline Review Process is adequate given the specific circumstances of the Application.”
The proposed TES System meets the description of an On-Site TES System, as defined in the TES Guidelines. The proposed TES System is associated with an approved single development / building permit. The proposed TES System capital cost is $15 M or less.
(Appendix A to June 12, 2014 TES Regulatory Framework Guidelines, page 4)
service agreement)
implementing a rate change to explain the calculation behind the rate changes
meeting to allow them to ask questions on the new rates
per year starting in 6th year ($2.025M over 20 years)
response respecting the operation of all thermal energy systems.
1. Levelizing mechanism (20-year analysis term) 2. Initial rate in $/kWh ($0.110/kWh in 2014) 3. 2% annual escalation rate (inflation target) 4. 5-year performance terms 5. Performance ratio 6. Fuel deferral account & rate rider 7. Single variable rate for thermal energy 8. Minimum Annual Charge
“The initial rate will be $0.110/kWh (in 2014) escalated at 2% each year and adjusted every five (5) years by the Performance Ratio and will include the fuel Rate Rider which will be adjusted positively or negatively each year.”
concerns
Particulars 2014 2015 2016 2017 TOTAL Revenue Requirement Cost of Natural Gas 78 78 81 83 320 Cost of Electricity 152 160 166 172 650 Operation and Maintenance 121 123 126 128 499 Property Taxes
234 173 173 173 752 Amortization Expense1
79 8 13 19 119 Earned Return 244 240 229 217 930
908 783 788 792 3,270 MWh 6,754 6,754 6,754 6,754 27,014 Forecast cost $/kWh 0.134 $ 0.116 $ 0.117 $ 0.117 $ 0.121 $ First Performance Term
Particulars 2014 2015 2016 2017 TOTAL NOTES Revenue Requirement Cost of Natural Gas 78 78 81 83 320 1 Cost of Electricity 152 160 166 172 650 1 Operation and Maintenance 100 150 130 130 510 2 Property Taxes
Depreciation Expense 234 173 173 173 752 2 Amortization Expense1
Income Taxes 79 8 13 19 119 2 Earned Return 244 240 229 217 930
887 809 792 793 3,281 MWh 7,000 7,500 6,754 6,500 27,754 Actual cost $/kWh 0.127 $ 0.108 $ 0.117 $ 0.122 $ 0.118 $ First Performance Term
0.121 $ Performance Ratio 102.4% 0.118 $ 2014 2015 2016 2017 2018 Forecast Rates 0.110 $ 0.112 $ 0.114 $ 0.117 $ 0.119 $ Actual Rates 0.110 $ 0.112 $ 0.114 $ 0.117 $ 0.119 $ 2019 2020 2021 2022 2023 Forecast Rates 0.121 $ 0.124 $ 0.126 $ 0.129 $ 0.131 $ Actual Rates 0.119 $ 0.121 $ 0.123 $ 0.126 $ 0.128 $ Second Performance Term First Performance Term