77-13 Council_Energy_Tax_credit_Attachments.pdf

Acutal Implicit Amount Price State Aid Excess/ Year Received (000) Deflator Formula (000) (Deficit) (000) 2001 1,580,292 1,580,292 - 2002 1,580,292 2.50% 1,619,799 (39,507) 2003 1,590,292 1.00% 1,635,997 (45,705) 2004 1,598,084 2.50% 1,676,897 (78,813) 2005 1,623,253 3.50% 1,735,589 (112,336) 2006 1,623,938 4.50% 1,813,690 (189,752) 2007 1,626,150 5.50% 1,913,443 (287,293) 2008 1,623,939 5.00% 2,009,115 (385,176) 2009 1,597,357 6.50% 2,139,708 (542,351) 2010 1,565,230 0.00% 2,139,708 (574,478) 2011 1,293,794 2.00% 2,182,502 (888,708) 2012 1,293,794 3.50% 2,258,889 (965,095) 2013 1,293,794 2.00% 2,304,067 (1,010,273) 19,890,209 25,009,697 (5,119,488) State Aid Impact Calculation - Statewide Enter ETR and CMPTRA amounts received in cells c7 thru c18. The rest of the sheet is calculated for you.