Hotel Financial Feasibility

Document Sample
Hotel Financial Feasibility Powered By Docstoc
					Project Feasibility Assessment
2011 installation

    Any tax advice included in this communication was not intended or written to be used, and it cannot be used by any taxpayer, for the purpose of avoiding any penalties
    that may be imposed on the taxpayer by any governmental taxing authority or agency. Heliodyne takes no responsibility for wrongful calculations or conclusions using
    this financial calculator.

Project description                                                                                                  Year          Savings ex maint./Yr       Acc. Savings        Tax effect of       Acc. Cash
                                                                                                                                            ($)                    ($)             Deprec. ($)          Flow
Project name:                                                                                                                0                        0                      0                    0      ($)    0
Address:                           City/State:                            Zip:                                               1           #DIV/0!                 #DIV/0!                          0    #DIV/0!
Type of facility: Fitness center                    Type of system                                                           2           #DIV/0!                 #DIV/0!                          0    #DIV/0!
Owner:                             Contact:                               e-mail:                                            3           #DIV/0!                 #DIV/0!                          0    #DIV/0!
Architect:                         Contact:                               e-mail:                                            4           #DIV/0!                 #DIV/0!                          0    #DIV/0!
Engineer                           Contact:                               e-mail:                                            5           #DIV/0!                 #DIV/0!                          0    #DIV/0!
Contractor:                        Contact:                               e-mail:                                            6           #DIV/0!                 #DIV/0!                          0    #DIV/0!
                                                                                                                             7           #DIV/0!                 #DIV/0!                               #DIV/0!
Data Input                                                                                                                   8           #DIV/0!                 #DIV/0!                               #DIV/0!
                                                                                                                             9           #DIV/0!                 #DIV/0!                               #DIV/0!
Number of Collectors                                                                #                                       10           #DIV/0!                 #DIV/0!                               #DIV/0!
Area per Collector (sqft )                                                   GOBI 408                       32.23           11           #DIV/0!                 #DIV/0!                               #DIV/0!
Solar System Output                                                              kWh                                        12           #DIV/0!                 #DIV/0!                               #DIV/0!
Backup Gas Heater Efficiency                                                       %                                        13           #DIV/0!                 #DIV/0!                               #DIV/0!
Type of energy being displaced                                                    Gas                     Therms            14           #DIV/0!                 #DIV/0!                               #DIV/0!
Current Energy cost                                                             $/unit                                      15           #DIV/0!                 #DIV/0!                               #DIV/0!
Annual Energy cost Increase                                                       Gas                                       16           #DIV/0!                 #DIV/0!                               #DIV/0!
Yearly Maintenance Cost                                                             $                                       17           #DIV/0!                 #DIV/0!                               #DIV/0!
Cost of Capital                                                                    %                                        18           #DIV/0!                 #DIV/0!                               #DIV/0!
State Tax credit                                                                   %                                        19           #DIV/0!                 #DIV/0!                               #DIV/0!
State/local rebates                                                                 $                                       20           #DIV/0!                 #DIV/0!                               #DIV/0!
Federal Tax Credit/Grant                                                           %                                        21           #DIV/0!                 #DIV/0!                               #DIV/0!
General Inflation                                                                  %                                        22           #DIV/0!                 #DIV/0!                               #DIV/0!
Sales Tax                                                                          %                                        23           #DIV/0!                 #DIV/0!                               #DIV/0!
Corporate Income Tax Rate (average)                                                %                                        24           #DIV/0!                 #DIV/0!                               #DIV/0!
                                                                                                                            25           #DIV/0!                 #DIV/0!                               #DIV/0!
System Costs
                                                                                                                                   $1                     Cash Flow
Solar system Investment costs (equipment, installation and sales tax)                                            0
                                                                                                                                   $1
   State/local Rebate                                                                               0
                                                                                                                                   $1
Solar System Investment cost after state rebate                                                                  0
   State Tax Credit                                                                                 0                              $1
   Federal Tax Credit/Grant                                                                         0                              $1
   Federal tax on State Rebate                                                                      0                              $1
Total Cost after credits & rebate                                                                                0                 $0
                                                                                                                                   $0
Depreciation model
                                                                                                                                   $0
                                                                                                                                   $0
    Will customer use the bonus depreciation model?                                 Yes                                            $0
    Can customer utilize tax value of depreciation?                                 Yes                                                 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 26

Bonus Depreciation*
    2011 Bonus Depreciation (100% of Incr. solar Inv. - 50% of Fed.                    0
* For specific guidelines on how and when bonus depreciations are applicable go to http://www.section179.org/        Financial Feasibility

MACRS Depreciation (5 yrs)*
Year                        1             2                   3                 4             5             6        Net present value                                           $                     #DIV/0!
Depr. (%)                20.00%        32.00%              19.00%            11.52%        11.52%        5.76%       Annualized Internal Rate of Return                          %                    #VALUE!
Depre. ($)                  0             0                   0                 0             0             0        Payback                                                     Years                  #N/A
*Assume Half year convention                                                                                         Fixed comparable energy rate from solar $ per equivalent    Therms                #DIV/0!

System savings

System annual output                                           equivalent Therms                                 0
Calculated annual energy savings                               equivalent Therms                           #DIV/0!                                                               Date:
Annual CO2 Emission reduction                                               lbs CO2/yr                     #DIV/0!                                                               Reference:
CO2 Conversion                     Energy conversions from kWh
Therms      18.05   lbs CO2/unit   Therms       0.03412 Therms/kWh
kWh          1.18   lbs CO2/unit   kWh                1 kWh/kWh
Gallons Oil 4.695   lbs CO2/unit   Gallons Oil  0.02437 Gallons/kWh
Gallons LPG  2.56   lbs CO2/unit   Gallons LPG   0.0373 Gallons/kWh

				
DOCUMENT INFO
Description: Hotel Financial Feasibility document sample