Comprehensive Energy Projects Cep and Innovative Financing
Comprehensive Energy Projects Cep and Innovative Financing
6
Sonoma County – CEP history
CEP Process
– Phase I – Inventory County
Facilities (1 year)
• Prepared Investment Grade Audit
• 180 Energy Efficiency Measures
(EEM) assessed
• 101 EEM’s recommended
38 EEMs at 24 buildings
Lighting retrofits, 20 buildings, 1.3 MWh savings
HVAC replace or rebuild in 4 buildings
HVAC Motors & Controls MADF
Central Mechanical Plant (CMP) upgrade
Water retrofits, including detention, 20 M gallons/yr.
Ozonator for Detention Laundry Water
1.4MW Fuel Cell Cogeneration Power Plant
9
1.4 MW Fuel Cell Power Plant
10
1.4 MW Fuel Cell Power Plant
8
1.4 MW Fuel Cell Power Plant
SPECIAL ISSUES:
• Interconnection to utility was difficult
• Fuel cell module on-site August 2010
• Turned “on” in December 2010
• Digital Metering desired per building–
• First meter $25k with software
• Subsequent meters $15k
• Metering Load –
• Net generation output meter at the fuel cell
• No meter at the connection of12kV loop to PGE
• Maintenance –
• No problems yet with seamless electric supply
• Demand charges are severe when FC drops out
15
Financing
Financing Plan
Project Cost $22,272,029
Incentives, Grants, and Rebates ($3,941,226)
Financed Amount $18,730,803
Estimated Interest Rate* 4.98%
Repayment Term 16 years
Assumed Closing/Funding Date 1/1/09
Assumed Annual Energy Cost Escalation* 5%
First year of positive cash flow Year 12
Total payments $31,794,615
Total cumulative positive cash flow after 25 years
$38,404,231
(estimate life of equipment)
* Rates are estimates and are subject to change. 5.4 was max rate 17
Rebates
Comprehensive
Projected Cost Savings
Energy Project - Phase 2 Projected Projected
EnergyEnergy
& Water Cost
and Water Cost
Energy and Water Savings Projection Total Financing
Total Financing and Maintenance Costs
& Maintenance Costs
$6,000,000
$5,000,000
$4,000,000
Dollars
Dollars
$3,000,000
$2,000,000
$1,000,000
$-
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
Year
Year 19
CEP Results
www.sonoma-county.org/gs/energy/index.htm
21
State of California Trending