77-13 Council_Energy_Tax_credit_Attachments.pdf

Acutal Implicit Amount Price State Aid Excess/ Year Received Deflator Formula (Deficit) 2001 5,433,612 5,433,612 - 2002 5,433,612 2.50% 5,569,452 (135,840) 2003 5,433,612 1.00% 5,625,147 (191,535) 2004 5,601,547 2.50% 5,765,775 (164,228) 2005 5,601,548 3.50% 5,967,578 (366,030) 2006 5,601,548 4.50% 6,236,119 (634,571) 2007 5,601,548 5.50% 6,579,105 (977,557) 2008 5,573,037 5.00% 6,908,060 (1,335,023) 2009 5,682,922 6.50% 7,357,084 (1,674,162) 2010 5,682,922 0.00% 7,357,084 (1,674,162) 2011 4,691,252 2.00% 7,504,226 (2,812,974) 2012 4,691,252 3.50% 7,766,874 (3,075,622) 2013 4,691,252 2.00% 7,922,211 (3,230,959) 69,719,664 85,992,329 (16,272,665) State Aid Impact Calculation Enter ETR and CMPTRA amounts received in cells c7 thru c19. The rest of the sheet is calculated for you.