Page 324 - Fluid Power Engineering

20 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 $18.19

12 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 $0.11

11 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 $(2.15)

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
6 $(13.44)

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
5 $(15.70)

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
4 $(17.96)

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
3 $(20.22)

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
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