B-1Proposed Tariffs - Amended March 2, 2011 2/28/2011
6 passages
The Effect of Steam Demand on the CHP Rate ($2012) S Ca i Fa te ty to am p ac c r 2 0 % 3 0 % 4 0 % 5 0 % 6 0 % Minimum Annual After-Tax Equity Net Benefits 10,962 Includes tax benefit/(liability) Tax Rates: Federal Income Tax 15.0% State/...
AI summary The document examines the impact of varying steam demand percentages (20% to 60%) on the CHP rate in 2012. It includes financial details such as tax rates, depreciation classifications, and allocation of costs across different asset classes, providing insight into the financial modeling of CHP systems.
Large Wind (Over 50 kW) Assumptions Notes: Other Revenues (increases with inflation) 0 Return Metrics 20-year Equity IRR Pre-Tax 14.33% After-Tax 12.98% Average Debt Service Coverage Ratio 2.22 Minimum Debt Service Coverage Ratio 2.17 Mini...
AI summary The text presents a financial and tax analysis of a large wind project, including assumptions about returns, tax rates, depreciation classifications, and maintenance costs. It outlines metrics such as the 20-year equity IRR, debt service coverage ratios, and tax liabilities.
Total Nov a S ia C OM FIT Mod el cot Lar Win d C ge ash Flo w W ork she et: Top Syn aps e E xhi bit J Prop Tax Cal cula tion erty Orig inal Asse ssed Val ue Ann ual D eclin e in Asse ssed Val ue Ann ual A sed Valu sses e Prop Tax Rate erty...
AI summary The text presents a table with property tax calculations, including original assessed value, annual decline in assessed value, and property tax expenses. The data reflects a consistent pattern over time with slight variations in percentages and values.
Scenarios in $2012 Va lue fo r S On ly tea m- Gr s V alu e f CH P os or Ne t V alu e f CH P or Assessed Value Minimum % 0.00% Property Tax Rate 3.50% Revenue Assumptions 3.50% Levelized Energy Price ($/MWh) 156.10 % of Levelized Rate Escal...
AI summary The document outlines financial and tax-related scenarios from 2012, including property tax rates, revenue assumptions, return metrics, tax rates, depreciation classifications, and maintenance costs. It provides detailed figures on equity IRR, debt service coverage ratios, and depreciation schedules.
Synapse Exhibit L Assumptions: Notes: Operating Inputs Net Generator Capacity (MW) 1.00 Energy Production: Net Capacity Factor Net of plant availability and other loss factors Net Output in MWhs 4,818 Annual Operating Expenses Annual Fuel...
AI summary This exhibit outlines financial and operational assumptions for a project, including net generator capacity, annual operating expenses, revenue assumptions, and tax rates. It includes details on fuel costs, maintenance, and tax implications, as well as metrics such as the 20-year equity IRR and debt service coverage ratio.
Synapse Exhibit M Assumptions: Notes: Average Debt Service Coverage Ratio #DIV/0! Minimum Debt Service Coverage Ratio #DIV/0! Minimum Annual After-Tax Equity Net Benefits 675,567 Tax Rates: , Federal Income Tax 15.0% State/Provincial Incom...
AI summary The exhibit outlines assumptions related to debt service coverage ratios, tax rates, and maintenance costs. It includes details on applicable income thresholds, tax rates for different income levels, and costs associated with major maintenance replacements.
07604Compliance Filing 8/2/2011
7 passages
Large Wind 8-2-11 no tax Page 1 Nova Scotia COMFIT Model Large Wind (Over 50 kW) Project hard costs less interconnection 2,565,000 Assessed Value (%) 20.00% Assessed Value ($) 513,000 Assessed value will decline annually by the decline ass...
AI summary The document outlines financial and tax assumptions for a large wind project under the Nova Scotia COMFIT Model, including project costs, assessed value, tax rates, revenue assumptions, return metrics, and depreciation classifications.
Page 2 Large Wind 8-2-11 no tax Nov a S ia C OM FIT Mo del cot Ca sh Flo w W ork she Bot et: tom Syn e C aps lian om p ce Lar Win ge d n o ta x Pro y Ta x C alcu latio pert n Orig inal Ass ed V alue ess Ann ual Dec line in A d Va lue sse s...
AI summary This document presents a tax calculation model for a large wind project in Nova Scotia, showing the assessed value of the property, annual depreciation, and property tax rates over time. The table illustrates the declining value of the asset and the corresponding tax expenses, with no tax applied in the final column.
Nova Scotia COMFIT Model Depreciation Worksheet: Bottom Synapse Compliance Large Wind, Taxable Owner Ope ratin Yea g r 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Cale nda r Ye ar D ciati er C epre on p ($) lass ifica tion
AI summary The text presents a depreciation worksheet for a large wind project in Nova Scotia, focusing on the COMFIT model and taxable owner compliance. The table structure suggests an analysis of financial data over multiple years, likely related to asset depreciation and tax considerations.
Page 2 Small Wind 8-2-11 no tax Sc CO No otia MF IT M ode l va Ca sh Flo w W ork she et: Bo tto m Sy nap Co se mp Sm lian ce all Wi nd Tax no Ca atio Pro ty Tax lcul per n Orig inal As sed Va lue ses Ann ual Dec line in A d V alue sse sse...
AI summary This document appears to be a table related to property tax calculations for small wind installations, with columns indicating percentages and values, though the data is fragmented and not fully interpretable.
Page 2 Small Wind 8-2-11 taxed a S ia C Nov cot OM FIT Mo del Ca sh Flo w W ork she et: Bot tom Syn e C aps lian om p ce Sm Win all d T ble axa Ow ner Pro pert y Ta x C alcu latio n Orig inal Ass ed V alue ess Ann ual Dec line in A d Va lu...
AI summary The text presents a table related to property tax calculations for a small wind installation, including original assessed value, annual decline in value, and property tax expenses. The table appears to be a financial model or worksheet used for tax assessment purposes.
Nova Scotia COMFIT Model Depreciation Worksheet: Top Synapse Compliance Small Wind Taxable Owner Ope ratin Yea g r 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Occurrence 1 Occurrence 2 0 0 0 0 1 0 3 4 0 5 6 2 3 9 4 10 5 11 6 12 7...
AI summary The document presents a depreciation worksheet for the COMFIT Model related to small wind taxable owners in Nova Scotia. It includes a table with years and occurrence data, likely used for financial and tax purposes.
Page 2 Biomass 8-2-11 90% availability no fuel Nova Scotia COMFIT Model Cash Flov w workshe et: Botton n Synaps e Complia ance 90% / Availabilit / no Fuel Property Tax Calculation Original Assessed Value Annual Decline in Assessed Value An...
AI summary The document presents a table from the Nova Scotia COMFIT Model showing property tax calculations over time, including original assessed value, annual decline, and corresponding property tax expenses. The table illustrates how property tax expenses decrease as the annual assessed value declines.
U-6 - Copies of Spreadsheet Calculations for Each Sensitivity Usinb the ANSS Cost Inputs, Plus Calculations Using All of Those Inputs Combined06753 4/14/2011
4 passages
Table 1. The Impacts of the Changes Analyzed in U-2, U-6 and U-6(a) Change Analyzed Fixed Component ($/MWh) Variable Component ($/MWh) Full 2012 Rate ($/MWh) Property Tax Rate 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.5...
AI summary The table presents the impacts of changes analyzed in U-2, U-6, and U-6(a), focusing on property tax rates and expenses across different years. The fixed and variable components of property tax rates remain consistent at 3.50%, while the property tax expense decreases annually. The table also references the Nova Scotia COMFIT Model and depreciation worksheets related to U-6.
Nova Scotia COMFIT Model Synapse U-6 Capital Structure Working Capital (months of Year 1 OPEX) 6 Assessed Value (%) Machinery and equipment is not assessed. Debt Service Reserve (months of P&I) 6 Assessed Value ($) 100,000 Capital Structur...
AI summary The text presents a table related to the Nova Scotia COMFIT Model, including details on capital structure, debt service reserves, equity, grants, and tax rates. It outlines financial assumptions, revenue projections, and metrics such as the debt service coverage ratio and internal rate of return.
Scenarios in $2012 fo r S On Va lue tea ly m- Gr e f CH s V alu P os or e f CH Ne t V alu P or Debt Service Reserve (months of P&I) 0 Assessed Value ($) 100,000 Capital Structure (Sources of Funds) Annual Decline in Assessed Value 1.00% Am...
AI summary The text presents financial scenarios from 2012, including details on debt service reserve, capital structure, assessed value, property tax rates, revenue assumptions, and return metrics such as the 20-year equity IRR and debt service coverage ratios. It outlines the financial structure and assumptions used in the analysis.
Scenarios in $2012 fo r S On Va lue tea ly m- Gr e f CH s V alu P os or e f CH Ne t V alu P or Minimum Annual After-Tax Equity Net Benefits Includes tax benefit/(liability) Tax Rates: ,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,, Federal Income...
AI summary The text provides a table with financial and tax-related data from 2012, including tax rates, depreciation classifications, and maintenance costs. It includes details on federal and provincial income tax rates, depreciation methods, and allocation of costs across different classifications.
07604Compliance Filing 8/2/2011
9 passages
Large Wind 8-2-11 no tax Page 1 Nova Scotia COMFIT Model Large Wind (Over 50 kW) Closhing Costs 04,400 (676 of four value) Tax Depreciation Allocation % of Total Project Cost 30% Double Declining 0.0% 50% Double Declining 64.5% 95% of hard...
AI summary The document outlines the COMFIT Model for Large Wind projects in Nova Scotia, detailing depreciation allocation, tax considerations, and operating inputs. It includes details on tax depreciation methods, allocation percentages, and assumptions related to energy production and operating expenses.
Page 2 Large Wind 8-2-11 no tax Nov a S ia C OM FIT Mo del cot Ca sh Flo w W ork she Bot et: tom Syn e C aps lian om p ce Lar Win ge d n o ta x Pro y Ta x C alcu latio pert n Orig inal Ass ed V alue ess Ann ual Dec line in A d Va lue sse s...
AI summary The document presents a table showing the projected tax calculations for a property with an original assessed value of $513,000, including annual declines in assessed value and corresponding property tax expenses over time, with a tax rate of 0.40%.
Page 2 Large Wind 8-2-11 taxed Nov a S ia C OM FIT Mo del cot Ca sh Flo w W ork she Bot et: tom Syn e C aps lian om p ce Lar Win ge d, Tax abl e O wn er Maj or M aint Fun ding ena nce
AI summary The document contains a partially filled table with headings related to a model, cash flow, work sheets, bottom, synthesis, caps, lian, om, pce, large wind, ge, d, taxable, owner, and major maintenance funding. The context indicates a tax-related matter involving large wind energy.
Nova Scotia COMFIT Model Depreciation Worksheet: Bottom Synapse Compliance Large Wind, Taxable Owner Ope ratin Yea g r 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Assessed Value Minimum % 0.00% Property Tax Rate 0.00% Based on Win...
AI summary The document presents a depreciation worksheet for a large wind project in Nova Scotia, including assessed value minimum percentages, property tax rates based on the Wind Turbine Facilities Municipal Taxation Act, and revenue assumptions such as the levelized energy price of $489.00 per MWh.
Page 2 Small Wind 8-2-11 no tax Sc CO No otia MF IT M ode l va Ca sh Flo w W ork she et: Bo tto m Sy nap Co se mp Sm lian ce all Wi nd Tax no ar 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028...
AI summary The text appears to be a table related to financial modeling, potentially involving cash flow, depreciation, and tax considerations for a small wind project. The years listed suggest a long-term financial projection, possibly for a renewable energy initiative.
Page 2 Small Wind 8-2-11 taxed a S ia C Nov cot OM FIT Mo del Ca sh Flo w W ork she et: Bot tom Syn e C aps lian om p ce Sm Win all d T ble axa Ow ner Pro pert y Ta x C alcu latio n Orig inal Ass ed V alue ess Ann ual Dec line in A d Va lu...
AI summary The text presents a table related to property tax calculations for a small wind installation, including original assessed value, annual decline in value, and property tax expenses. The table appears to be part of a financial analysis or reporting process.
Nova Scotia COMFIT Model Depreciation Worksheet: Top Synapse Compliance Small Wind Taxable Owner Ope ratin Yea g r 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 Up-Front Fee (%) 1.00%
AI summary The document presents a depreciation worksheet for the COMFIT model related to a small wind taxable owner in Nova Scotia. It includes a table with columns for years and an up-front fee percentage, indicating financial considerations for tax compliance.
Biomass CHP Cost Scenarios Synapse Compliance 85% Availability No Fuel Capacity I act 013. Net Capacity Factor 60% of time at full extraction, another 30% at full co Net Output in MWhs 13,534 , Annual Operating Expenses Annual Fuel Cost Fu...
AI summary This section presents a cost scenario analysis for a biomass combined heat and power (CHP) project under Synapse Compliance with 85% availability and no fuel. It outlines capacity factors, operating expenses, tax rates, and financial metrics such as the 20-year equity IRR and debt service coverage ratios.
Page 2 Biomass 8-2-11 90% availability no fuel Nova Scotia COMFIT Model Cash Flov w workshe et: Botton n Synaps e Complia ance 90% / Availabilit / no Fuel Property Tax Calculation Original Assessed Value Annual Decline in Assessed Value An...
AI summary The text presents a table showing property tax calculations under the Nova Scotia COMFIT Model, including original assessed value, annual decline in assessed value, and corresponding property tax expenses over time.