Page 332 - 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 $24.87

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 0.00 0 2.75 1.79
8 (0.96) $3.43

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
7 $1.64

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 1.32 0 1.43 (0.50) 2.25
6 $(0.15)

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 2.64 0 0.11 2.71
5 (0.04) $(2.40)

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 2.64 0 0.11 (0.04) 2.71
4 $(5.11)

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 4.41 0 0.58 3.33
3 (1.66) $(7.82)

3.85 0 0.00 3.85 0.50 0.27 0.33 1.10 2.75 7.34 0 (4.60) 1.61 4.36
2 $(11.15)

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

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