17 50.942 53.017 55332 50.144 09.091 NPV or Cash Taxes 04274 NPV o(TRA Bend*. 5419 NPV or Nei Cash Flows (9990 Model • Cash (20 Year Et° Castanet Rae 3.0% (167) O9) <51) (42) (34) (26) MO Ii 12/11/IM 50.00 ~I~~~~~~~~~~~~~~~~~~~E 61270 7.5% 10.0% (531) ($7) (21) 1 (14) 26 (6) IS