We considered permutations on the above analysis, with the following findings:

Taxable Entity CSI Incentive

Range of effective net cost per kWh at 0.2 and 0.22 CF

Non-Taxable Entity CSI Incentive

Range of effective net cost per kWh at 0.2 and 0.22 CF

1.50

9-8 cents

4.00

9-8 cents

1.00

10-9 cents

3.5

10-9 cents

0.50

11-10 cents

3.00

11-10 cents

2.25

13 cents

Taxable Entity CSI Incentive	Range of effective net cost per kWh at 0.2 and 0.22 CF	Non-Taxable Entity CSI Incentive	Range of effective net cost per kWh at 0.2 and 0.22 CF
1.50	9-8 cents	4.00	9-8 cents
1.00	10-9 cents	3.5	10-9 cents
0.50	11-10 cents	3.00	11-10 cents
		2.25	13 cents