Page 328 - Fluid Power Engineering

20 3.85 1.10 2.75 0.00 2.75 (0.96) 1.79 $18.19

10 3.85 1.10 2.75 0.00 2.75 (0.96) 1.79 $0.32

3.85 1.10 2.75 0.00 2.75 1.79
9 (0.96) $(1.47)

3.85 1.10 2.75 1.56 1.19 (0.42) 2.33
6 $(6.83)

3.85 1.10 2.75 3.11 (0.36) 0.13 2.88
5 $(9.16)

3.85 1.10 2.75 3.11 (0.36) 0.13 2.88
4 $(12.04)

3.85 1.10 2.75 5.18 (2.44) 0.85 3.60
3 $(14.91)

3.85 1.10 2.75 8.64 (5.89) 2.06 4.81 Monetized ∗,†
2 $(18.51) Is

3.85 1.10 2.75 5.40 (2.65) 0.93 3.68 Benefit
1 $(23.32) Tax

(27.00) Except
0 $(27.00) 13-6

Expenses Flow Cash ∗ Details that are the same as the previous table are not shown in this table. Table in as

Operating Benefit/(Liability) Project Liquidity Case Same

Annual Depreciation Income Tax After-Tax Accumulated † All numbers are in millions. 13-8

Years Revenue Total EBITDA Taxable Total Net TABLE

291