Minnesota Power. Summary of ARO and Cost to Retire Adjustments to 2017 Test Year Average ARO Asset 64,447,205 Remove from Steam Plant
|
|
- Martin Wells
- 5 years ago
- Views:
Transcription
1 Volume V - ADJ-RB-1 Dockect No. E015/GR Page 1 of 4 Minnesota Power Summary of ARO and Cost to Retire Adjustments to 2017 Test Year 2017 Average ARO Asset 64,447,205 Remove from Steam Plant ARO Liability(2300) (115,344,084) Deferred Asset (1830) 27,779,664 Total Average (87,564,420) Reverse out of budget to increase rate base Average Decommissioning (10810) Steam 40,090,539 Wind 211,404 Total Average 40,301,943 Add back to increase Accumulated Depreciation Average ARO Accumulated Depreciation (10810) Steam 22,355,931 Wind 1,144,795 Total Average 23,500,726 Exclude from Accumulated Depreciation Enter as negative adjustment ARO Accretion (41199) 1,145,924 Exclude from Amortization/Accretion Expense ARO Depreciation Expense ARO Depreciation Expense (40300) (1,251,630) ARO Depreciation Expense (40310) 1,034,097 Total (217,533) Add back to increase Depreciation Expense Enter as postive adjustment Avg Cost to Retire Reclass Required under FAS 143 (Non Legal ARO) Increase (Decrease) to Accumulated Depreciation Hydro (9,918,745) Transmission 11,244,190 Distribution 26,124,869 General Plant (3,560,160) Total Average 23,890,154
2 Volume V - ADJ-RB-1 Dockect No. E015/GR Page 2 of 4 ARO Asset ARO Liability Expense Accumulated Reserve Depreciation Expense Expense Deferred Asset PP-ARO Decommissioning layer added 3,415,343 (3,415,343) Accretion (5,144,301) 5,144,301 Depreciation (3,516,658) 3,516,658 Deferral of Expense (4,219,278) 3,071,160 (2,884,307) 4,032,424 Reverse Wholesale Decom 673,248 (673,248) Amortization of Deferral YTD Actual/Budget Totals 54,017,540 0 (101,728,287) 0 925,024 (20,625,520) 0 36,821,325 (673,248) 632, ,663, layer added 20,859,330 (20,859,330) Accretion (6,372,264) 6,372,264 Depreciation (5,750,412) 5,750,412 Deferral of Expense (5,226,340) 5,709,605 (4,716,315) 4,233,050 Reverse Wholesale Decom 1,251,630 (1,251,630) Amortization of Deferral Budget 74,876,870 0 (128,959,881) 0 1,145,924 (26,375,932) 0 43,782,560 (1,251,630) 1,034, ,896, Average Balances Avg. Bal. 27,779,664 Depr & Amort Exp ARO Adjust Avg. Bal. 64,447,205 Avg. Bal. (115,344,084) Avg. Bal. (23,500,726) Avg. Bal. 40,301,943 Accretion Expense 1,145,924 Reduce Rate Base Depreciation Expense (1,251,630) (115,344,084) Depreciation Expense ,034,097 27,779,664 Amortization Expense 0 (87,564,420) 928,391 Test Year Adjustment: reverse out of budget Net Increase Rate Base Increase Rate Base Reduce Rate Base Total Impact of ARO on Rate Base 6,315,998 Increase This includes adjustments to plant in-service, accumulated depreciation reserve, deferred asset, and ARO liability Reduce Expense \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments - support\workpapers\rate base Adjustments\ADJ-RB-1b 2017 Adjustment - ARO Adjustments 10-26
3 Volume V - ADJ-RB-1 Dockect No. E015/GR Page 3 of 4 Minnesota Power ARO Budget Begin Bal New Liability New Bal Jan. Feb. Mar. Apr. May Jun. Jul. Aug. Sep. Oct. Nov. Dec. Total Accretion End Liability Boswell 1-4 Bottom Ash Pond 5,972, ,943 6,245,538 31,173 31,267 31,360 31,454 31,549 31,643 31,738 31,834 31,929 32,025 32,121 32, ,310 6,625,848 Boswell Common Structure 4,021,917 3,884,586 7,906,503 32,753 32,851 32,950 33,049 33,148 33,247 33,347 33,447 33,547 33,648 33,749 33, ,586 8,306,089 Boswell Old Bottom Ash Pond 6,425,063 1,728,694 8,153,757 24,395 24,468 24,542 24,615 24,689 24,763 24,837 24,912 24,987 25,062 25,137 25, ,619 8,451,376 Boswell Scrubber Pond 15,632, ,168 16,468,951 83,422 83,672 83,923 84,175 84,428 84,681 84,935 85,190 85,445 85,702 85,959 86,217 1,017,748 17,486,699 Boswell Supernate Pond 7,040, ,073 7,721,353 38,900 39,017 39,134 39,251 39,369 39,487 39,605 39,724 39,843 39,963 40,083 40, ,580 8,195,933 Boswell Unit 1 Structures 1,809,320 1,188,689 2,998,009 15,190 15,236 15,281 15,327 15,373 15,419 15,465 15,512 15,558 15,605 15,652 15, ,318 3,183,327 Boswell Unit 2 Structures 1,787,354 1,188,689 2,976,043 14,881 14,926 14,970 15,015 15,060 15,106 15,151 15,196 15,242 15,288 15,334 15, ,548 3,157,591 Boswell Unit 3 Structures 6,539,545 1,515,523 8,055,068 41,122 41,245 41,369 41,493 41,618 41,743 41,868 41,993 42,119 42,246 42,372 42, ,688 8,556,756 Boswell Unit 4 Structures 3,364,097 3,440,788 6,804,885 38,819 38,935 39,052 39,169 39,287 39,405 39,523 39,642 39,760 39,880 39,999 40, ,592 7,278,477 Laskin Old Pond 11,206,072 1,460,058 12,666,130 54,600 54,764 54,928 55,093 55,258 55,424 55,590 55,757 55,924 56,092 56,260 56, ,120 13,332,250 Laskin New Pond 2,768, ,657 3,317,193 11,047 11,080 11,113 11,147 11,180 11,214 11,247 11,281 11,315 11,349 11,383 11, ,773 3,451,966 Laskin Structure 8,292,908-8,292,908 34,408 34,511 34,615 34,719 34,823 34,927 35,032 35,137 35,243 35,348 35,454 35, ,777 8,712,685 Bison 1A & 1B 2,755,335-2,755,335 9,897 9,927 9,956 9,986 10,016 10,046 10,076 10,107 10,137 10,167 10,198 10, ,743 2,876,078 Bison 2 & Bison 3 4,528,818-4,528,818 16,590 16,640 16,690 16,740 16,790 16,840 16,891 16,942 16,992 17,043 17,094 17, ,398 4,731,216 Bison 4 4,639,855-4,639,855 16,017 16,065 16,113 16,162 16,210 16,259 16,307 16,356 16,405 16,455 16,504 16, ,407 4,835,262 Tac. Ridge 787, ,341 2,869 2,878 2,886 2,895 2,904 2,912 2,921 2,930 2,939 2,947 2,956 2,965 35, ,343 Hibbard Structure 2,277,779 2,383,465 4,661,244 16,318 16,367 16,416 16,465 16,515 16,564 16,614 16,664 16,714 16,764 16,814 16, ,079 4,860,323 Tac. Harbor Cramer Ash Sites 1A/1B & 2A/2B 2,510,691-2,510,691 6,529 6,549 6,568 6,588 6,608 6,628 6,647 6,667 6,687 6,707 6,728 6,748 79,654 2,590,345 Taconite Harbor Ash Sites 3A and 3B 958, ,763 1,731 1,736 1,741 1,747 1,752 1,757 1,762 1,768 1,773 1,778 1,784 1,789 21, ,881 Taconite Harbor Structures 8,329,614 1,729,997 10,059,611 31,656 31,751 31,846 31,942 32,038 32,134 32,230 32,327 32,424 32,521 32,619 32, ,203 10,445,814 Total Accretion 101,648,666 20,859, ,507, , , , , , , , , , , , ,814 6,372, ,880,260 Amount allowed in expense - wholesale % 93,928 94,210 94,493 94,776 95,060 95,346 95,632 95,919 96,206 96,495 96,784 97,075 1,145,924 Retail % 428, , , , , , , , , , , ,739 5,226,340 Depreciation Boswell Laskin Bison Tac. Ridge Tac Harbor Tac Harbor Wind Wind Hibbard Ash Ponds Structure ARO Assets 21,076,510 11,102,124 10,451, ,181 1,991,452 2,510,033 6,213,125 54,017,540 Accumulated Depreciation 10,647,546 4,078, ,225 79, ,542 1,742,051 2,383,256 20,414,423 Net Book Value 10,428,964 7,023,937 9,545, ,565 1,412, ,982 3,829,869 33,603,117 New Assets 14,737,153 2,008, ,383,465-1,729,997 20,859,330 Total Assets After Adds 74,876,870 New Net Book Value 25,166,117 9,032,652 9,545, ,565 3,796, ,982 5,559,866 54,462,447 Avg. Monthly Rate 0.82% 1.67% 0.26% 0.31% 0.98% 1.85% 0.79% Monthly Depreciation 206, ,845 24,819 1,840 37,204 14,208 43, ,201 Multiplied by Jan. Feb. Mar. Apr. May Jun. Jul. Aug. Sep. Oct. Nov. Dec. Total Depr Boswell 206, , , , , , , , , , , ,362 2,476, ,321 Laskin 150, , , , , , , , , , , ,845 1,810, ,517 Bison Wind 24,819 24,819 24,819 24,819 24,819 24,819 24,819 24,819 24,819 24,819 24,819 24, ,828 53,559 1 Tac. Ridge Wind 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 1,840 22,080 3,971 1 Hibbard 37,204 37,204 37,204 37,204 37,204 37,204 37,204 37,204 37,204 37,204 37,204 37, ,448 80,285 Taconite Harbor - Ash Ponds 14,208 14,208 14,208 14,208 14,208 14,208 14,208 14,208 14,208 14,208 14,208 14, ,496 30,660 2 Taconite Harbor - Structure 43,923 43,923 43,923 43,923 43,923 43,923 43,923 43,923 43,923 43,923 43,923 43, ,076 94,784 2 Total ARO Depreciation 479, , , , , , , , , , , ,201 5,750,412 1,034,097 Amount allowed in expense - wholesale % 86,175 86,175 86,175 86,175 86,175 86,175 86,175 86,175 86,175 86,175 86,175 86,172 1,034,097 Retail % 393, , , , , , , , , , , ,029 4,716,315 57,530 1 Wind 125,444 2 Tac Harbor Assumptions 1) No change to decommissioning cost estimates in ) No change to depreciable lives in ) Changed all decommissioning probabilities to 100% as of 1/1/2017 and changed all layers as needed. 8/31/16 Bal. Sep-Dec 16 12/31/16 Bal. Jan-Dec 17 12/31/17 Bal. Avg. Bal. ARO Accum. Depr. Balance by Location BEC 1 266, BEC 2 280, BEC 3 7,029, BEC 4 1,951, BEC Common 2,365, Total Boswell 10,291, , ,655, ,476,344 13,131, ,893,512 (1.00) Laskin 3,764, , ,281, ,810,140 6,091, ,186,560 Bison & Tac. Ridge Wind 876, , , ,908 1,304, ,144,795 Hibbard 519, , , ,448 1,024, ,766 Taconite Harbor - Ash Ponds & Structure 3,931, , ,125, ,572 4,822, ,474,093 Total Average ARO Accum. Depr. 19,382, ,242, ,625, ,750, ,375, ,500, Enter as negative adjustment Steam 22,355,931 Wind 1,144,795 Total 23,500,726 \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments - support\workpapers\rate base Adjustments\ADJ-RB-1c ARO Model-2017 Bud-Adj By Loc 10/31/2016
4 Volume V - ADJ-RB-1 Dockect No. E015/GR Page 4 of 4 MINNESOTA POWER JUST FOR DECOMMISSIONING ENTRIES Dif.-alloc. To tie to ARO Sherbert Sheet-Not Material Avg. Bal. per ARO Sherbert Sheet Total Decommissioinig By Location: 12/31/16 Bal Decomm. 12/31/17 Bal. Avg. Bal. BEC 1 1,505, ,439 2,224,071 1,864,852 (1,813) 1,863,039 BEC 2 1,484, ,228 2,215,785 1,850,171 (1,798) 1,848,373 BEC 3 9,321,567 1,455,756 10,777,323 10,049,445 (9,768) 10,039,677 BEC 4 9,146,873 1,887,888 11,034,761 10,090,817 (9,809) 10,081,008 BEC Common 2,690, ,573 3,080,490 2,885,704 (2,805) 2,882,899 Total Boswell 24,149,546 5,182,884 29,332,430 26,740,989 (25,993) 26,714,996 Laskin 8,793, ,611 9,597,053 9,195,248 (8,938) 9,186,310 Bison and Tac. Ridge Wind 169,288 84, , ,610 (206) 211,404 Hibbard 350, , , ,944 (439) 451,505 Taconite Harbor-Ash Ponds & Structure 3,397, ,120 4,084,925 3,741,365 (3,637) 3,737,728 Total Decommissioining by Location 36,860,536 6,961,236 43,821,772 40,341,156 (39,213) 40,301,943 Steam 40,090,539 Wind 211,404 Total 40,301,943 \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments - support\workpapers\rate base Adjustments\ADJ-RB-1d 2017 Bud Decom Adj by Loc DECOMM ENTRIES - 100% DECOMM 10/31/2016
5 Minnesota Power Cost to Retire balances: Volume 5 - ADJ-RB-2 Page 1 of 1 COR balances 12/31/2015 9/30/2015 Current Current Balance Prior Qtr Balance Entry 22,072, ,905, ,167, if positive then post as a credit to the 2540 account Wind (242,769.83) Bal. Without Wind 22,315, Wind has ARO shouldn't be in these balances - has been removed in 2016 Run Depr Regulatory Liability Saved Filter Run for the three months of the quarter: Jan-Mar Apr-Jun Jul-Sept Oct-Dec Print a copy of this page from the previous quarter Print a copy of the Depr 1135 report from the previous quarter These are scanned and saved here: \\ims01\softrun\maximo\doclinks\ap\ap_vouchers MP > Select the appropriate year per SFAS No. 143, the portion of Cost to Retire in Accumulated Depreciation on non-legal obligations is rquired to be reclassified to a Regulatory Liability account. 12/31/ /31/2016 Balance Est Entry Est. Balance Hydro (7,668,745.03) (1,500,000.00) (9,168,745.03) Transmission 9,594, ,100, ,694, Distribution 23,724, ,600, ,324, General Plant (3,335,160.00) (150,000.00) (3,485,160.00) Total 22,315, ,050, ,365, /31/ /31/17 Est. Balance Est Entry Est. Balance Hydro (9,168,745.03) (1,500,000.00) (10,668,745.03) Transmission 10,694, ,100, ,794, Distribution 25,324, ,600, ,924, General Plant (3,485,160.00) (150,000.00) (3,635,160.00) Total 23,365, ,050, ,415, COR/ARO RECLASS BY LOCATION: Increase (Decrease) 12/31/15 Bal. Est. 12/31/16 Bal. to Accum. Depr. Hydro (7,668,745.03) (9,168,745.03) 1,500, Transmission 9,594, ,694, (1,100,000.00) Distribution 23,724, ,324, (1,600,000.00) General Plant (3,335,160.00) (3,485,160.00) 150, Total 22,315, ,365, (1,050,000.00) Addition to Accumulated Depreciation Reserve Avg. Cost to Retire COR/ARO RECLASS BY LOCATION: Increase (Decrease) Reclass Required under Est. 12/31/16 Bal. Est. 12/31/17 Bal. to Accum. Depr. FAS143 Hydro (9,168,745.03) (10,668,745.03) 1,500, (9,918,745.03) Transmission 10,694, ,794, (1,100,000.00) 11,244, Distribution 25,324, ,924, (1,600,000.00) 26,124, General Plant (3,485,160.00) (3,635,160.00) 150, (3,560,160.00) Total 23,365, ,415, (1,050,000.00) 23,890, Addition to Accumulated Depreciation Reserve Check 23,890, \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments - support\workpapers\adj-rb-2 AvgCost to RetireReclass-FAS 143 by Loc COR Adjust by Location 10/30/2016
6 Summary BEC 3 Retrofit Projects Project costs went over the limit when project went into service 11/2/2009 Total Project Cost 238,231, Project Costs to be Excluded Expected Depr Exp to be Excluded Project Costs to Date Expected Depr Exp Actual thru June 2016 May ,095, , , Oct ,380, , , Nov , , ,283, Total ,036, , ,487, ,036, , ,487, Jan. Oct ,036, , ,487, Nov Dec ,231, ,172, ,231, , ,487, ,231, ,487, ,231, , ,487, ,231, ,487, ,231, , ,487, ,231, ,487, ,231, , ,743, unrecoverable ,231, ,487, ,231, , ,103, ,042, ,231, ,487, ,231, , ,231, ,487, ,231, , /2 year ,231, ,487, ,231, , , ,231, ,487, ,231, , ,231, ,487, ,231, , ,231, ,487, ,231, , BUDGET AMOUNTS TO BE EXCLUDED ,231, ,487, ,231, , ,231, ,487, ,231, , PLANT IN SERVICE 15,231, ,231, ,487, ,231, , PLANT IN SERVICE 15,231, ,231, ,487, ,231, , AVERAGE PLANT IN SERVICE 15,231, ,231, ,487, ,231, , ,231, ,487, ,231, , Depreciation Expense 610, ,231, ,487, ,231, , ,231, ,487, ,231, , ACCUMULATED DEPRECIATION 4,347, ,231, ,487, ,231, , ACCUMULATED DEPRECIATION 4,958, ,231, ,487, ,231, , AVERAGE ACCUMULATED DEPRECIATION 4,652, ,231, ,487, ,231, , ,231, ,487, ,231, , ,231, ,487, ,231, , ,231, ,487, ,231, , ,231, ,092, ,231, , ,231, ,231, Unrecoverable Amount Allowed Recovery On 223,000, Unrecoverable Check s/b zero \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments support\workpapers\rate base Adjustments\ADJ RB 3 BEC BUD RATE CASE ADJUSTS 10/31/ :11 AM Volume 5 - ADJ-RB-3 Page 1 of 1
7 Volume 5 - ADJ-RB-4 Page 1 of 2 RIDER CWIP & PLANT IN SERVICE RATE CASE ADJUSTS SEE FILE (PATH AT BOTTOM OF THE SHEET) FOR SUPPORT FOR THE #S ON THESE SCHS (Rate Case Rider Adjustments for Accumulated Depreciation and Depreciation Expense were provided separately from the Rates Dept.) Grand Total 12/31/16 Balance 12/31/17 Balance Average Balance CWIP (Excludes Contra Amounts) 40,309, ,938, ,623, Retail Contra (1,615,476.65) (7,366,492.95) (4,490,984.80) FERC Contra (349,906.72) (2,058,880.44) (1,204,393.58) Total CWIP (Including Contra Amounts) 38,343, ,512, ,928, AFDC Debt included in the above 772, ,606, ,689, AFDC Equity included in the above 2,200, ,716, ,958, Plant In Service (Excludes Contra Amounts) 2,914, ,119, ,016, Retail Contra (64,823.09) (673,873.16) (369,348.13) FERC Contra Total Plant In Service (Including Contra Amounts) 2,849, ,445, ,647, AFDC Debt included in the above 16, , , AFDC Equity included in the above 48, , , Steam Summary Transmission Summary 12/31/16 Balance 12/31/17 Balance Average Balance 12/31/16 Balance 12/31/17 Balance Average Balance CWIP (Excludes Contra Amounts) 2,868, ,137, ,002, CWIP (Excludes Contra Amounts) 34,625, ,800, ,213, Retail Contra (117,623.82) (338,479.39) (228,051.61) Retail Contra (1,270,534.88) (6,991,135.31) (4,130,835.10) FERC Contra (25,790.13) (74,214.76) (50,002.45) FERC Contra (360,994.84) (2,021,543.93) (1,191,269.39) Total CWIP (Including Contra Amounts) 2,724, ,724, ,724, Total CWIP (Including Contra Amounts) 32,993, ,788, ,890, Plant In Service (Excludes Contra Amounts) Plant In Service (Excludes Contra Amounts) 569, ,722, ,646, Retail Contra Retail Contra (14,610.00) (160,920.54) (87,765.27) FERC Contra FERC Contra Total Plant In Service (Including Contra Amounts) Total Plant In Service (Including Contra Amounts) 554, ,561, ,558, Hydro Summary Distribution Summary 12/31/16 Balance 12/31/17 Balance Average Balance 12/31/16 Balance 12/31/17 Balance Average Balance CWIP (Excludes Contra Amounts) 2,815, ,407, CWIP (Excludes Contra Amounts) Retail Contra (190,439.70) (95,219.85) Retail Contra FERC Contra FERC Contra Total CWIP (Including Contra Amounts) 2,625, ,312, Total CWIP (Including Contra Amounts) Plant In Service (Excludes Contra Amounts) 7,744, ,872, Plant In Service (Excludes Contra Amounts) 1,779, ,019, ,899, Retail Contra (462,739.53) (231,369.77) Retail Contra (41,847.85) (41,847.85) (41,847.85) FERC Contra FERC Contra Total Plant In Service (Including Contra Amounts) 7,281, ,640, Total Plant In Service (Including Contra Amounts) 1,737, ,977, ,857, Solar Summary General Plant Summary 12/31/16 Balance 12/31/17 Balance Average Balance 12/31/16 Balance 12/31/17 Balance Average Balance CWIP (Excludes Contra Amounts) CWIP (Excludes Contra Amounts) Retail Contra Retail Contra FERC Contra FERC Contra Total CWIP (Including Contra Amounts) Total CWIP (Including Contra Amounts) Plant In Service (Excludes Contra Amounts) 206, , , Plant In Service (Excludes Contra Amounts) 358, , , Retail Contra Retail Contra (8,365.24) (8,365.24) (8,365.24) FERC Contra FERC Contra Total Plant In Service (Including Contra Amounts) 206, , , Total Plant In Service (Including Contra Amounts) 350, , , * No continuing riders for Wind or Intangible Plant \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments support\workpapers\adj RB Adjustment Rider Rate Case Adjusts Detail excl. Contra revised 10/30/2016
8 Volume 5 - ADJ-RB-4 Page 2 of 2 Minnesota Power Summary of Continuing Rider Project Depreciation and Accumulated Depreciation Adjustments to Test Year Total Avg Dec-16 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec Renewable Resources Rider Thomson Projects Total Accumulated Depreciation 5,656 2,828 Depreciation Expense 5,656 5,656 Camp Ripley Projects Total Accumulated Depreciation 2,134 6,403 10,672 14,941 19,209 23,478 27,747 32,016 36,284 40,553 44,822 49,091 53,360 27,747 Depreciation Expense 2,134 4,269 4,269 4,269 4,269 4,269 4,269 4,269 4,269 4,269 4,269 4,269 4,269 51,225 Cummunity Solar Garden Project Total Accumulated Depreciation 1,720 2,408 3,097 3,785 4,473 5,161 5,849 6,537 7,225 7,914 8,602 9,290 9,978 5,849 Depreciation Expense ,258 Total Renewable Resources Rider Total Accumulated Depreciation 3,855 8,812 13,769 18,725 23,682 28,639 33,596 38,553 43,510 48,467 53,424 58,381 68,994 36,424 Depreciation Expense 2,823 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 10,613 65,139 Transmission Cost Recovery Rider Total Accumulated Depreciation 2,101 6,304 11,930 5,965 Depreciation Expense 3,101 4,203 5,626 12,930 Total Depreciation Adjustments Total Accumulated Depreciation 3,855 8,812 13,769 18,725 23,682 28,639 33,596 38,553 43,510 48,467 55,525 64,685 80,924 42,389 Depreciation Expense 2,823 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 4,957 8,058 9,160 16,239 78,069
9 Volume 5 - ADJ-RB-5 Page 1 of 1 Aircraft and Aircraft Hanger 2017 BUDGET AMOUNTS TO BE EXCLUDED Plant In Service Accum Depr 2017 Depr Exp Est. 12/31/2016 4,562, ,196, Est. 12/31/2017 4,562, ,243, , Average Bal. 4,562, ,219, \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments support\workpapers\adj RB 5 Aircraft&Hangar Rate Case Adj Summary 10/30/2016 4:19 PM
10 MINNESOTA POWER PRODUCTION PLANT COMPARISON OF PRESENT AND PROPOSED REMAINING LIVES Budget Proposed Rates, Proposed Lives, and 2017 Proposed Rates, BEC lives extended to Decrease in 2017 Estimated Estimated 100% Decomm. Probabilities 2050, and 100% Decomm. Probabilities Depr Expense Depreciable Depreciation Remaining Salvage 2017 Remaining Salvage 2017 & Accum Depr Plant Balance Reserve Life Value Annual Life Value Annual & Increase in 12/31/16 12/31/16 (01/01/17) (01/01/17) Accrual (01/01/17) (01/01/17) Accrual Depreciable Basis Boswell Energy Center: 1,357,038, ,528,973 56,381,038 27,804,433 (28,576,605) Unit No. 1 45,902,029 29,611, % 2,942, % 692,452 (2,250,468) Unit No. 2 41,645,460 27,543, % 2,679, % 630,461 (2,048,998) Unit No ,127, ,615, % 18,112, % 9,588,793 (8,523,372) Unit No ,443, ,597, % 24,991, % 13,965,772 (11,025,609) Common 197,920, ,162, % 7,655, % 2,926,955 (4,728,158) The BEC4 Rate Case Adjustment would decrease 2017 Budget Depreciation Expense and 2017 Budget Accumulated Depreciation at 12/31/17 by the above amounts Accumulated Depreciation Accumulated Depreciation (28,576,605) Average Accumulated Depreciation (14,288,303) Volume 5 - ADJ-RB-6 Page 1 of Depreciation Expense (28,576,605) \\users\~sshimmin$\private\2016 Retail Rate Case\Inputs to COS\2017 Adjustments - support\workpapers\adj-rb Adjustment - 100PercDecom & BECLifeExt Depr Impact SteamCompLives All BEC Life Ext 10/30/2016
11 Volume V - ADJ-RB-7 OPEB Excluded Page 1 of 2
12 Volume V - ADJ-RB-7 OPEB Excluded Page 2 of 2
13 Volume 5 - ADJ-RB-8 Page 1 of 2
14 Volume 5 - ADJ-RB-8 Page 2 of 2
15 Volume 5 - ADJ-RB-9 Page 1 of 5
16 Volume 5 - ADJ-RB-9 Page 2 of 5
17 Volume 5 - ADJ-RB-9 Page 3 of 5
18 Volume 5 - ADJ-RB-9 Page 4 of 5
19 Volume 5 - ADJ-RB-9 Page 5 of 5
20 Volume V - ADJ-RB-10 Dockect No. E015/GR Page 1 of 1
In the Matter of the Application of Minnesota Power for Authority to Increase Electric Service Rates in Minnesota, Docket No.
In the Matter of the Application of Minnesota Power for Authority to Increase Electric Service Rates in Minnesota, INDEX - VOLUME V Workpapers Adjustments to Rate Base ADJ RB 1 ADJ RB 2 ADJ RB 3 ADJ RB
More informationXML Publisher Balance Sheet Vision Operations (USA) Feb-02
Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786
More informationEntergy Services, Inc. Balance Sheet As of December 31, 2002 ( $ 000's )
Section I Statement AA Entergy Services, Inc. Balance Sheet As of December 31, 2002 ( $ 000's ) Ln Item Account Amount Assets and Other Debits 1 Utility Plant 101-106, 114 3,469,270 2 Construction Work
More informationCASCADE NATURAL GAS CORPORATION. Statement of Operations and Rate of Return. Twelve Months Ended. December 31, State of Oregon Operations
CASCADE NATURAL GAS CORPORATION Statement of Operations and Rate of Return Twelve Months Ended December 31, 2017 Operations CASCADE NATURAL GAS CORPORATION Twelve Months Ending December 31, 2017 Description
More informationBusiness & Financial Services December 2017
Business & Financial Services December 217 Completed Procurement Transactions by Month 2 4 175 15 125 1 75 5 2 1 Business Days to Complete 25 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 217 Procurement
More informationUNS Electric, Inc. Rates for Transmission Service For June 1, 2017 Through May 31, 2018 For Period Ending December 31, 2016
UNS Electric, Inc. Rates for Transmission Service For June 1, 2017 Through May 31, 2018 For Period Ending December 31, 2016 Mohave Total Line Division Division Company 1 2017 Revenue Requirements $5,525,195
More informationReview of Membership Developments
RIPE Network Coordination Centre Review of Membership Developments 7 October 2009/ GM / Lisbon http://www.ripe.net 1 Applications development RIPE Network Coordination Centre 140 120 100 80 60 2007 2008
More informationUNS Electric, Inc. Rates for Transmission Service For June 1, 2016 Through May 31, 2017 Data For Period Ending December 31, 2015
UNS Electric, Inc. Rates for Transmission Service For June 1, 2016 Through May 31, 2017 Data For Period Ending December 31, 2015 Mohave Total Line Division Division Company 1 2016 Revenue Requirements
More informationFactor Leave Accruals. Accruing Vacation and Sick Leave
Factor Leave Accruals Accruing Vacation and Sick Leave Factor Leave Accruals As part of the transition of non-exempt employees to biweekly pay, the UC Office of the President also requires standardization
More informationDocket No. DE Dated: 06/16/2017 Attachment CJG-1 Page 1
Docket No. DE 16-8 Dated: 06/16/017 Attachment CJG-1 Page 1 1 3 4 6 7 8 9 Summary of Forecasted Energy Service 10 Cost For January 017 through December 017 TOTAL COST Cents per KWH Reference 11 1 Fossil
More informationDocket No. DE Dated: 12/09/2016 Attachment CJG-1 Page 1
Docket No. DE 1-8 Dated: 1/09/01 Attachment CJG-1 Page 1 1 01 ENERGY SERVICE RATE CALCULATION 8 9 Summary of Forecasted Energy Service 10 Cost For January 01 Through December 01 TOTAL COST Cents per KWH
More informationDocket No. DE Dated: 05/09/2016 Attachment CJG-1 Page 1
Docket No. DE 1-1 Dated: 0/09/01 Attachment CJG-1 Page 1 1 8 9 Summary of Forecasted Energy Service 10 Cost For January 01 Through December 01 TOTAL COST Cents per KWH Reference 11 1 Fossil energy costs
More information(Internet version) Financial & Statistical Report November 2018
(Internet version) Financial & Statistical Report November 2018 12/17/2018 Statement of Operations For the Period Ended November 30, 2018 (in millions) Current Month Year-to-Date Operating Revenue $ 31.4
More informationSpheria Australian Smaller Companies Fund
29-Jun-18 $ 2.7686 $ 2.7603 $ 2.7520 28-Jun-18 $ 2.7764 $ 2.7681 $ 2.7598 27-Jun-18 $ 2.7804 $ 2.7721 $ 2.7638 26-Jun-18 $ 2.7857 $ 2.7774 $ 2.7690 25-Jun-18 $ 2.7931 $ 2.7848 $ 2.7764 22-Jun-18 $ 2.7771
More informationDocket No. DE Dated: 09/28/2015 Attachment CJG-1 Page 1
Docket No. DE 1-1 Dated: 09/8/01 Attachment CJG-1 Page 1 1 01 ENERGY SERVICE RATE CALCULATION (Dollars in 000s) 8 9 Summary of Forecasted Energy Service 10 Cost For January 01 Through December 01 TOTAL
More information/s/ John L. Carley Assistant General Counsel
John L. Carley Assistant General Counsel Law Department July 28, 2016 Christopher Psihoules, DAG Division of Law 124 Halsey Street, 5 th Floor P.O. Box 45029 Newark, NJ 07101 Christine M. Juarez, Esq.
More information(Internet version) Financial & Statistical Report September 2017
(Internet version) Financial & Statistical Report September 2017 10/23/2017 Statement of Operations For the Period Ended September 30, 2017 (in millions) Current Month Year-to-Date Operating Revenue &
More information(Internet version) Financial & Statistical Report December 2017
(Internet version) Financial & Statistical Report December 2017 01/22/2018 Statement of Operations For the Period Ended December 31, 2017 (in millions) Current Month Year-to-Date Operating Revenue & Patronage
More information(Internet version) Financial & Statistical Report December 2016
(Internet version) Financial & Statistical Report December 2016 1/23/2017 Statement of Operations For the Period Ended December 31, 2016 (in millions) Current Month Year-to-Date Operating Revenue & Patronage
More informationWESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, Over(Under) Budget WECC Fund Actual Budget
WESTWOOD LUTHERAN CHURCH Summary Financial Statement YEAR TO DATE - February 28, 2018 General Fund Actual A B C D E F WECC Fund Actual Revenue Revenue - Faith Giving 1 $ 213 $ 234 $ (22) - Tuition $ 226
More informationFOR RELEASE: MONDAY, MARCH 21 AT 4 PM
Interviews with 1,012 adult Americans conducted by telephone by Opinion Research Corporation on March 18-20, 2011. The margin of sampling error for results based on the total sample is plus or minus 3
More informationCommon stock prices 1. New York Stock Exchange indexes (Dec. 31,1965=50)2. Transportation. Utility 3. Finance
Digitized for FRASER http://fraser.stlouisfed.org/ Federal Reserve Bank of St. Louis 000 97 98 99 I90 9 9 9 9 9 9 97 98 99 970 97 97 ""..".'..'.."... 97 97 97 97 977 978 979 980 98 98 98 98 98 98 987 988
More informationFERC EL Settlement Agreement
FERC EL05-121-009 Settlement Agreement Ray Fernandez Manager, Market Settlements Development Market Settlements Subcommittee June 14, 2018 Settlement Agreement Details Settlement Agreement Details FERC
More informationDevelopment of Economy and Financial Markets of Kazakhstan
Development of Economy and Financial Markets of Kazakhstan National Bank of Kazakhstan Macroeconomic development GDP, real growth, % 116 112 18 14 1 113,5 11,7 216,7223,8226,5 19,8 19,8 19,3 19,619,7 199,
More informationDivision of Bond Finance Interest Rate Calculations. Revenue Estimating Conference Interest Rates Used for Appropriations, including PECO Bond Rates
Division of Bond Finance Interest Rate Calculations Revenue Estimating Conference Interest Rates Used for Appropriations, including PECO Bond Rates November 16, 2018 Division of Bond Finance Calculation
More informationFiscal Year 2018 Project 1 Annual Budget
Fiscal Year 2018 Project 1 Annual Budget Table of Contents Table Page Summary 3 Summary of Costs Table 1 4 Treasury Related Expenses Table 2 5 Summary of Full Time Equivalent Table 3 6 Positions Cost-to-Cash
More informationMonthly Financial Report
AGENDA ITEM NO: 4.C.1 Monthly Financial Report with data through February 2019 (Unaudited) The data contained in this report has not been independently audited. Alameda Municipal Power Financial Report
More informationExecutive Summary. July 17, 2015
Executive Summary July 17, 2015 The Revenue Estimating Conference adopted interest rates for use in the state budgeting process. The adopted interest rates take into consideration current benchmark rates
More informationKey IRS Interest Rates After PPA
Key IRS Rates - After PPA - thru 2011 Page 1 of 10 Key IRS Interest Rates After PPA (updated upon release of figures in IRS Notice usually by the end of the first full business week of the month) Below
More informationCHUGACH ELECTRIC ASSOCIATION 1 STATEMENT OF OPERATIONS. Allowance for Funds Used During Construction. Total Cost of Electric Service (MTD Actual)
FINANCIAL REPORT MARCH 2014 STATEMENT OF OPERATIONS CATEGORY 2014 MTD ACTUAL 2014 MTD BUDGET Operating Revenue and Patronage Capital Fuel and Purchased Power Expense Power Production Expense Transmission
More informationBuad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9
Buad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9 Example 1 4-5 page 116 Ross Pro s Sports Equipment + Projected sales... 4,800 units + Desired ending inventory... 480 (10% 4,800) Beginning
More informationReview of Registered Charites Compliance Rates with Annual Reporting Requirements 2016
Review of Registered Charites Compliance Rates with Annual Reporting Requirements 2016 October 2017 The Charities Regulator, in accordance with the provisions of section 14 of the Charities Act 2009, carried
More informationHUD NSP-1 Reporting Apr 2010 Grantee Report - New Mexico State Program
HUD NSP-1 Reporting Apr 2010 Grantee Report - State Program State Program NSP-1 Grant Amount is $19,600,000 $9,355,381 (47.7%) has been committed $4,010,874 (20.5%) has been expended Grant Number HUD Region
More informationProtected Loan Taxation Guide
Protected Loan Taxation Guide An Explanatory Note The taxation implications of your Protected Loan (PL) can depend on a number of factors. In order to assist you in identifying the implications of your
More informationOTHER DEPOSITS FINANCIAL INSTITUTIONS DEPOSIT BARKAT SAVING ACCOUNT
WEIGHTAGES JAN FEB MAR APR MAY JUN JUL AUG SEPT OCT NOV DEC ANNOUNCEMENT DATE 19.Dez.14 27.Jän.15 24.Feb.15 26.Mär.15 27.Apr.15 26.Mai.15 25.Jun.15 28.Jul.15 26.Aug.15 23.Sep.15 27.Okt.15 25.Nov.15 MUDARIB
More informationCity of Joliet 2014 Revenue Review. October 2013
City of Joliet 2014 Revenue Review October 2013 General Fund 2014 Est. Revenues = $163.6 M Licenses, Permits, Fees Gaming Taxes 5% 12% Sales Taxes 27% Income Taxes 9% Charges for Services 14% Other Taxes
More informationVOLUME I. Notice of Change in Rates Proposed Notices to Counties and Municipalities. Transmittal Letter. Index
In the Matter of the Application of Minnesota Power for Authority to Increase Rates for Electric Utility Service in Minnesota VOLUME I Notice of Change in Rates Proposed Notices to Counties and Municipalities
More informationElectric Price Outlook for Indiana High Load Factor (HLF) customers September 2015
Electric Price Outlook for Indiana High Load Factor (HLF) customers September 2015 Price projection Duke Energy Indiana s prices continue to drop for the fourth quarter of 2015. Depending on your total
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of July 31
Unaudited Balance Sheet As of July 31 Total Enrollment: 407 Assets: Cash $ 9,541,661 $ 1,237,950 Invested Cash 781,689 8,630,624 Premiums Receivable 16,445 299,134 Prepaid 32,930 34,403 Assessments Receivable
More informationSales Tax Collection Report. For The Month Ending 03/31/14. February 2014 Sales
Sales Tax Collection Report For The Month Ending 03/31/14 February 2014 Sales Report Prepared By The Sales Tax Department 1 Sales Tax Report Table of Contents Page 3 Sales Tax Recap of Gross Receipts Collected
More informationExam 1 Problem Solving Questions Review
Exam 1 Problem Solving Questions Review SECTION 1 The following data were obtained from a recent quarterly report for Dell Computer (in millions): Net revenue $8,028 Cost of revenue $6,580 Inventories:
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of January 31
Unaudited Balance Sheet As of January 31 Total Enrollment: 371 Assets: Cash $ 1,408,868 $ 1,375,117 Invested Cash 4,664,286 4,136,167 Premiums Receivable 94,152 91,261 Prepaid 32,270 33,421 Assessments
More informationGridLiance West Transco LLC (GWT) Formula Rate Index
(GWT) Formula Rate Index Appendix III Main Body of the Formula Attachment 1 Revenue Credit Worksheet Attachment 2 Cost Support Attachment 2a Cost Support Attachment 2b Cost Support Attachment 3 Incentives
More informationDocket No. DE Dated: 05/02/2014 Attachment CJG-1 Page 1
Docket No. DE 1- Attachment CJG-1 Page 1 1 8 9 Summary of Forecasted Energy Service 10 Cost For January 01 Through December 01 TOTAL COST Cents per KWH Reference 11 1 Fossil energy costs $ 19,0 $.0, page
More informationPerformance Report October 2018
Structured Investments Indicative Report October 2018 This report illustrates the indicative performance of all Structured Investment Strategies from inception to 31 October 2018 Matured Investment Strategies
More informationFinancial & Business Highlights For the Year Ended June 30, 2017
Financial & Business Highlights For the Year Ended June, 17 17 16 15 14 13 12 Profit and Loss Account Operating Revenue 858 590 648 415 172 174 Investment gains net 5 162 909 825 322 516 Other 262 146
More informationResearch Accounting & Analysis University of Washington
Research Accounting & Analysis Grant & Contract Accounting? Management Accounting & Analysis Operational Performance Dashboard for November 2 Quarter 2 FY 2 (October - December 2) Grant and Contract Accounting
More informationGridLiance West Transco LLC (GWT) Formula Rate Index
(GWT) Formula Rate Index Appendix III Main Body of the Formula Attachment 1 Revenue Credit Worksheet Attachment 2 Cost Support Attachment 2a Cost Support Attachment 2b Cost Support Attachment 3 Incentives
More informationQuarterly Statistical Digest
Quarterly Statistical Digest August Volume 27, No. 3 The Statistical Digest is a quarterly publication of the Central Bank of The Bahamas, prepared by the Research Department for issue in February, May,
More informationQUARTERLY FINANCIAL REPORT December 31, 2017
California Independent System Operator QUARTERLY FINANCIAL REPORT December 31, 2017 Preliminary and Unaudited 250 Outcropping Way Folsom, CA 95630 (916) 351-4000 CALIFORNIA INDEPENDENT SYSTEM OPERATOR
More informationUnrestricted Cash / Board Designated Cash & Investments December 2014
Unrestricted Cash / Board Designated Cash & Investments December 2014 25.0 20.0 21.0 20.8 18.9 19.9 15.0 10.0 11.5 12.8 11.6 9.1 10.4 9.8 11.1 10.2 9.8 17.0 16.8 15.4 14.7 14.2 14.1 13.6 13.0 12.0 10.2
More informationElectric Price Outlook for Indiana Low Load Factor (LLF) customers December 2016
Electric Price Outlook for Indiana Low Load Factor (LLF) customers December 2016 Price projection We project our prices for Low Load Factor customers to increase 4 to 6 percent in 2017 compared to 2016.
More informationBig Walnut Local School District
Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2013 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR TO DATE FINANCIAL
More informationKEPCO-Kansas Electric Power Coop. Inc. Transmission Formula Rate June 2017 True-Up (2016 Actuals, 2018 Projection) Westar 08/07/2017
KEPCO-Kansas Electric Power Coop. Inc. Transmission Formula Rate June 2017 True-Up (2016 Actuals, 2018 Projection) Westar 08/07/2017 Page 1of 1 Data Request: KEPCo TFR 1.01 ::Copy of DRs 1.1 Please provide
More informationHistorical Pricing PJM COMED, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22
$50 Historical Pricing PJM COMED, Around the Clock $48 $46 $44 $42 $40 $38 $36 $34 $32 $30 $28 $26 Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22 The information presented above was gathered
More informationElectric Price Outlook for Indiana High Load Factor (HLF) customers December 2016
Electric Price Outlook for Indiana High Load Factor (HLF) customers December 2016 Price projection We project our prices for High Load Factor customers to increase 4 to 6 percent in 2017 compared to 2016.
More informationQUARTERLY FINANCIAL REPORT March 31, 2018
California Independent System Operator QUARTERLY FINANCIAL REPORT March 31, 2018 250 Outcropping Way Folsom, CA 95630 (916) 351-4000 CALIFORNIA INDEPENDENT SYSTEM OPERATOR CORPORATION QUARTERLY FINANCIAL
More informationManagement Comments. February 12, 2015
Management Comments February 12, 2015 Average Bill, Not Average Cost of Service Court Rich: according to this Exhibit 6, 62.4 percent of the people in E-23 are paying less than the average cost of service,
More informationQUARTERLY FINANCIAL REPORT June 30, 2017
California Independent System Operator QUARTERLY FINANCIAL REPORT June 30, 2017 250 Outcropping Way Folsom, CA 95630 (916) 351-4000 CALIFORNIA INDEPENDENT SYSTEM OPERATOR CORPORATION QUARTERLY FINANCIAL
More information2016 Spring Conference And Training Seminar. Cash Planning and Forecasting
Cash Planning and Forecasting A different world! Cash forecasting starts with expectations about future flows Uses history to identify beginning balances.and to understand patterns of how things interact
More informationMarch 15, Informational Filing UNS Electric, Inc., Formula Transmission Service Rates Docket No. ER17-
88 E. Broadway Boulevard, Tucson, Arizona 85701 P.O. Box 711, Tucson, Arizona 85702 Amy Welander, Assistant General Counsel Telephone: 520-884-3655 Legal Department, HQE910 Fax: 520-884-3601 awelander@tep.com
More informationVolume V - RECON-1 Page 1 of 1
Minnesota Power RECON-1 Reconcile 2017 Projected FERC Income Statement to COSS per Budget Page 1 of 1 Name of Respondent Volume 4 Volume 4 ALLETE, Inc. 2017 Project Year Work Papers Work Papers STATEMENT
More informationJapan Securities Finance Co.,Ltd
Japan Securities Finance Co.,Ltd \ mil ( )ratio of OR Mar-13 Mar-14 Securities Finance Bussiness 14,093 16,363 Margin Loan Business 6,625 9,240 (37.5%) (47.2%) Interest on Loans 1,760 4,012 Interest
More information(U 338-E) 2018 General Rate Case A Workpapers REVISED. RO- Rate Base SCE-09 Volume 02, Chapter IV, Book A
(U 338-E) 2018 General Rate Case A.16-09-001 Workpapers REVISED RO- Rate Base SCE-09 Volume 02, Chapter IV, Book A September 2016 1 SCE-9, VOLUME 2, CHAPTER IV Rate Base Overview Witness: David Gunn Adjustments
More informationTERMS OF REFERENCE FOR THE INVESTMENT COMMITTEE
I. PURPOSE The purpose of the Investment Committee (the Committee ) is to recommend to the Board the investment policy, including the asset mix policy and the appropriate benchmark for both ICBC and any
More informationALSTON&BIRD LLP The Atlantic Building 950 F Street, NW Washington, DC
The Honorable Kimberly D. Bose Secretary Federal Energy Regulatory Commission 888 First Street, N.E. Washington, D.C. 20426 ALSTON&BIRD LLP The Atlantic Building 950 F Street, NW Washington, DC 20004-1404
More informationKey IRS Interest Rates After PPA
Key IRS Interest After PPA (updated upon release of figures in IRS Notice usually by the end of the first full business week of the month) Below are Tables I, II, and III showing official interest rates
More informationNational Grid. Niagara Mohawk Power Corporation INVESTIGATION AS TO THE PROPRIETY OF PROPOSED ELECTRIC TARIFF CHANGES. Testimony and Exhibits of:
National Grid Niagara Mohawk Power Corporation INVESTIGATION AS TO THE PROPRIETY OF PROPOSED ELECTRIC TARIFF CHANGES Testimony and Exhibits of: Revenue Requirements Panel Exhibits (RRP-6), (RRP-7), (RRP-8),
More informationSmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $
WORKSHEET 1: REQUIRED START-UP FUNDS Item Required Amount () Fixed Assets 1 -Buildings 2 -Land 3 -Initial Inventory 4 -Equipment 5 -Furniture and Fixtures 6 -Vehicles 7 Total Fixed Assets Working Capital
More informationHistorical Pricing PJM PSEG, Around the Clock. Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22
$70 Historical Pricing PJM PSEG, Around the Clock $65 $60 $55 $50 $45 $40 $35 $30 $25 Cal '15 Cal '16 Cal '17 Cal '18 Cal '19 Cal '20 Cal '21 Cal '22 The information presented above was gathered and compiled
More informationTD Securities 2011 Calgary Unconventional Energy Conference July 7, Dawn Farrell Chief Operating Officer
TD Securities 2011 Calgary Unconventional Energy Conference July 7, 2011 Dawn Farrell Chief Operating Officer 1 Forward looking statements This presentation may contain forward looking statements, including
More informationCost Estimation of a Manufacturing Company
Cost Estimation of a Manufacturing Company Name: Business: Date: Economics of One Unit: Manufacturing Company (Only complete if you are making a product, such as a bracelet or beauty product) Economics
More informationMonthly Financial Report
AGENDA ITEM NO: 4.C.1 Monthly Financial Report with data through October 2017 (Unaudited) The data contained in this report has not been independently audited. Alameda Municipal Power Financial Report
More informationSCHEDULE and 2019 Budget Assumptions
SCHEDULE 3.4 2018 and 2019 Budget Assumptions 1 2018-19 Budgets Assumptions 2 3 The following assumptions were used by EGNB in the development of its 2018 and 2019 Budgets: 4 5 Budget Item Assumption 6
More informationAsset Manager Performance Comparison
Cape Peninsula University of Technology Retirement Fund August 2017 DISCLAIMER AND WARNINGS: Towers Watson (Pty) Ltd, a Willis Towers Watson company, is an authorised financial services provider. Although
More informationAsset Manager Performance Comparison
Cape Peninsula University of Technology Retirement Fund September 2017 DISCLAIMER AND WARNINGS: Towers Watson (Pty) Ltd, a Willis Towers Watson company, is an authorised financial services provider. Although
More informationMichigan Public Service Commission The Detroit Edison Company Projected Net Operating Income "Total Electric" and "Jurisdictional Electric"
Projected Net Operating Income Schedule: C1 "Total Electric" and "Jurisdictional Electric" Witness: T. M. Uzenski Projected 12 Month Period Ending March 31, 2012 Page: 1 of 1 ($000) (a) (b) (c) Historical
More informationPPL Electric Utilities Corporation
Page 1 of 22 ATTACHMENT H8G PPL Electric Utilities Corporation Formula Rate Appendix A Notes FERC Form 1 Page # or Instruction 2014 Data Shaded cells are input cells Allocators Wages & Salary Allocation
More informationBoard of Directors October 2018 and YTD Financial Report
Board of Directors October 2018 and YTD Financial Report Consolidated Financial Results Operating Margin October ($30,262) $129,301 ($159,563) Year-to-date $292,283 $931,358 ($639,076) Excess of Revenue
More information1.2 The purpose of the Finance Committee is to assist the Board in fulfilling its oversight responsibilities related to:
Category: BOARD PROCESS Title: Terms of Reference for the Finance Committee Reference Number: AB-331 Last Approved: February 22, 2018 Last Reviewed: February 22, 2018 1. PURPOSE 1.1 Primary responsibility
More informationPHOENIX ENERGY MARKETING CONSULTANTS INC. HISTORICAL NATURAL GAS & CRUDE OIL PRICES UPDATED TO July, 2018
Jan-01 $12.9112 $10.4754 $9.7870 $1.5032 $29.2595 $275.39 $43.78 $159.32 $25.33 Feb-01 $10.4670 $7.8378 $6.9397 $1.5218 $29.6447 $279.78 $44.48 $165.68 $26.34 Mar-01 $7.6303 $7.3271 $5.0903 $1.5585 $27.2714
More informationBANK OF GUYANA. BANKING SYSTEM STATISTICAL ABSTRACT Website:
BANK OF GUYANA BANKING SYSTEM STATISTICAL ABSTRACT Website: www.bankofguyana.org.gy RESEARCH DEPARTMENT November 2010 STATISTICAL ABSTRACT TABLES CONTENTS 1. MONETARY AUTHORITY 1.1 Bank of Guyana: Assets
More information1: Product Profitability Analysis - Exercise
1: Product Profitability Analysis - Exercise PRODUCT TOTAL Filter Bolt Drum PRICE ( ) 12 6 15 COST ( ) 8 3 12 ANNUAL SALES ( ) 1,440k 1,800k 2,500k 5,740k AVERAGE STOCK ( ) 210k 850k 240k 1,300k 1 Typical
More informationNet Quick Assets. Target = $510,050 (6 months operating expenses) 12 Month Average Monthly Operating Expenses = $85,008
$800,000 $600,000 $400,000 Net Quick Assets Target = $510,050 (6 months operating expenses) 12 Month Average Monthly Operating Expenses = $85,008 Current Assets Current Liabilities Current Net FINANCIAL
More informationEMPLOYER S MUNICIPAL INCOME TAX WITHHOLDING FORMS INSTRUCTIONS FOR FILING FORM LW-1
CITY TAX DEPT 50 TOWN SQUARE P.O. BOX 155 LIMA, OHIO 45802 PHONE (419) 221-5245 FAX (419) 998-5527 (MONTHLY OR QUARTERLY STATEMENT) FORM LW-3 (ANNUAL RECONCILIATION) EMPLOYER S MUNICIPAL INCOME TAX WITHHOLDING
More informationALSTON&BIRD LLP The Atlantic Building 950 F Street, NW Washington, DC
The Honorable Kimberly D. Bose Secretary Federal Energy Regulatory Commission 888 First Street, N.E. Washington, D.C. 20426 ALSTON&BIRD LLP The Atlantic Building 950 F Street, NW Washington, DC 20004-1404
More informationMESA ROYALTY TRUST FEDERAL INCOME TAX INFORMATION
MESA ROYALTY TRUST 1999 FEDERAL INCOME TAX INFORMATION FEDERAL INCOME TAX INFORMATION Instructions for Schedules A, B and C Schedule A For Certificate Holders who file income tax returns on the basis of
More informationDepartment of Public Welfare (DPW)
Department of Public Welfare (DPW) Office of Income Maintenance Electronic Benefits Transfer Card Risk Management Report Out-of-State Residency Review FISCAL YEAR 2014-2015 September 2014 (June, July and
More information1 Long Term Debt $ 9,298,554 $ (250,000) $ 9,048, Preferred Stock 30,450 30, % 5 Common Equity 250, %
SUMMARY SCHEDULE ($000'S) Schedule 1 Page 1 of 1 Line Capitalization HISTORICAL YEAR ENDED 12/31/16 Hybrid Percent Equity Adjusted of Total Cost of Cost of Amount Adjustment Amount Capitalization Capital
More informationBANK OF GUYANA. BANKING SYSTEM STATISTICAL ABSTRACT Website:
BANK OF GUYANA BANKING SYSTEM STATISTICAL ABSTRACT Website: www.bankofguyana.org.gy RESEARCH DEPARTMENT March 2010 STATISTICAL ABSTRACT TABLES CONTENTS 1. MONETARY AUTHORITY 1.1 Bank of Guyana: Assets
More informationUsing projections to manage your programs
Using projections to manage your programs To project total provider reimbursements To do what ifs based on caseloads or other metrics To project amounts of admin & support available for spending Based
More informationLOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC
LOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC GLOBAL LOAN MARKET DATA AND ANALYTICS BY THOMSON REUTERS LPC Secondary Market Bid Levels: Europe Slide 2 European CLO New Issue Volume Monthly Slide
More informationFDD FIRM STORAGE SERVICE NORTHERN NATURAL GAS COMPANY
FDD FIRM STORAGE SERVICE NORTHERN NATURAL GAS COMPANY FIRM STORAGE SERVICE OPTIONS Northern s firm storage service is provided pursuant to the FDD Rate Schedule located in Northern s FERC Gas Tariff. The
More informationQuarterly Statistical Digest
Quarterly Statistical Digest February 2019 Volume 28, No. 1 The Statistical Digest is a quarterly publication of the Central Bank of The Bahamas, prepared by the Research Department for issue in February,
More informationFINANCIAL STATEMENTS
FINANCIAL STATEMENTS SEPTEMBER 2018 SMART CORPORATION EXECUTIVE SUMMARY FOR THE MONTH ENDING SEPTEMBER 30, 2018 (in thousands) INCOME STATEMENT Year to Date Annual Actual Budget Variance Forecast Budget
More informationQUESTION 2. QUESTION 3 Which one of the following is most indicative of a flexible short-term financial policy?
QUESTION 1 Compute the cash cycle based on the following information: Average Collection Period = 47 Accounts Payable Period = 40 Average Age of Inventory = 55 QUESTION 2 Jan 41,700 July 39,182 Feb 18,921
More informationResearch Accounting & Analysis Grant & Contract Accounting? Management Accounting & Analysis
Research Accounting & Analysis Grant & Contract Accounting? Management Accounting & Analysis Operational Performance Dashboard for August 20 Quarter 3 FY 20 (April - June 20) Grant and Contract Accounting
More informationJune 13, Informational Filing Public Service Electric and Gas Company, Annual True-Up Adjustment Docket No. ER
Hesser G. McBride, Jr. Associate General Regulatory Counsel Law Department 80 Park Plaza, T5G, Newark, NJ 07102-4194 tel: 973.430.5333 fax: 973.430.5983 email: Hesser.McBride@pseg.com June 13, 2016 VIA
More informationFUEL PRICE RISK MANAGEMENT POLICY REPORT "FUEL HEDGE"
FUEL PRICE RISK MANAGEMENT POLICY REPORT "FUEL HEDGE" Sep-18 FUEL PRICE RISK MANAGEMENT POLICY REPORT Sep-18 (Office of Management and Budget 09/30/2018) The Fuel Price Risk Management Policy approved
More informationFUEL PRICE RISK MANAGEMENT POLICY REPORT "FUEL HEDGE"
FUEL PRICE RISK MANAGEMENT POLICY REPORT "FUEL HEDGE" December 2018 FUEL PRICE RISK MANAGEMENT POLICY REPORT December 2018 The Fuel Price Risk Management Policy approved by the Board on February 16, 2006
More information