Page 330 - Fluid Power Engineering

20 3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 0.00 0 2.75 (0.96) 1.79 $25.01

3.85 1.05 4.90 0.50 0.27 0.33 1.10 3.80 0.00 3.80 2.47 $2.20
8 0 0 (1.33)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 0.00 0 3.80 (1.33) 2.47
7 $(0.26)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 1.56 0 2.24 (0.79) 3.01
6 $(2.73)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 3.11 0 0.69 (0.24) 3.56
5 $5.75)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 3.11 0 0.69 (0.24) 3.56
4 $(9.31)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 5.18 0 (1.39) 0.48 4.28
3 $(12.86)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 8.64 0 (4.84) 1.69 5.49
2 $(17.15)

3.85 0 1.05 4.90 0.50 0.27 0.33 1.10 3.80 5.40 0 (1.60) 0.56 4.36
1 $(22.64)

(27.00)
0 $(27.00) Monetized ∗

PPA
per Expenses Flow Benefit
Revenue ($/kWh) Maintenance Fund Payment Benefit/(Liability) Cash Liquidity Tax and

Sales Rate & Contingency Expense Operating Interest Income Project ∗ All numbers are in millions. PTC With

Electricity Tag Green Operations Annual Depreciation Tax After-Tax Accumulated 13-9

Years PTC Revenue O&M Other Total EBITDA Debt Taxable Total Net TABLE

292