Page 331 - Fluid Power Engineering
P. 331

2  20  8  7  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  0.00  0.00  0.00  0.00  0.00  0.00  0.00  0.00  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.

                      3.85  0  0.00  3.85  0.50  0.27  0.33  1.10  2.75  4.59  0  8.10  8.74
                   1                             (1.84)  11.49  $(15.51)

                                                        (27.00)
                   0                                      $(27.00)  Monetized ∗

                                                   TIC)
                      PPA                          of              Benefit
                      per               Expenses   (30%  Flow      Tax
                      Revenue  ($/kWh)  Maintenance  Fund  Payment  Credit  Benefit/(Liability)  Cash  Liquidity  and  ITC



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

                      Electricity  Tag  Green  Operations  Annual  Depreciation  Investment  Tax  After-Tax  Accumulated  13-10
                   Years    PTC  Revenue  O&M  Other  Total  EBITDA  Debt  Taxable  Total  Net  TABLE




                                                                    293
   326   327   328   329   330   331   332   333   334   335   336