Page 323 - Fluid Power Engineering

20
12
11
6
5
4
3
3.85 3.85 3.85 3.85 3.85 3.85 3.85 3.85 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3.85 3.85 3.85 3.85 3.85 3.85 3.85 3.85 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.27 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 1.10 1.10 1.10
2 $(22.48)
3.85 0 0 3.85 0.50 0.27 0.33 1.10 2.75 1.35 0 1.40 (0.49) 2.26
1 $(24.74) Depreciation ∗,†
(27.00)
0 $(27.00) Linear
PPA with
per Expenses Flow
Revenue ($/kWh) Maintenance Fund Payment Benefit/(Liability) Cash Liquidity Statement

Sales Rate & Contingency Expense Operating Interest Income Project ∗ Some years are skipped for brevity. † All numbers are in millions. Income

Electricity Tag Green Operations Annual Depreciation Tax After-Tax Accumulated 13-6
Years PTC Revenue O&M Other Total EBITDA Debt Taxable Total Net TABLE

289