Generic College Wind Project        4/25/03 Draft --Bruce Anderson
$1.65 million total project cost, financed by investment from endowment (repaid at 6% interest over 10 years)
Year	Capa-city factor	Availa-bility	Nominal turbine capacity (kW)	Annual production (kWh)	Annual revenue: electricity sales @ $.033/kWh ($)	Annual revenue: incentive payment @ $.015/kWh ($)	Total gross annual revenue ($)	Annual operating and maintenance costs ($)	Annual endowment repayment (10-year, 6%) ($)	Net annual revenue ($)	Operating cash ($)	Debt service coverage ratio
2004	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	26,691.00	213,160.32	9,661.51	222,821.83	1.05
2005	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	26,832.00	213,160.32	9,520.51	222,680.83	1.04
2006	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	34,477.13	213,160.32	1,875.39	215,035.71	1.01
2007	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	34,624.45	213,160.32	1,728.06	214,888.38	1.01
2008	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	34,776.06	213,160.32	1,576.45	214,736.77	1.01
2009	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	35,331.04	213,160.32	1,021.47	214,181.79	1.00
2010	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	35,489.47	213,160.32	863.04	214,023.36	1.00
2011	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	35,652.43	213,160.32	700.08	213,860.40	1.00
2012	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	35,818.01	213,160.32	534.50	213,694.82	1.00
2013	0.40	0.989	1500	5,198,184	171,540.07	77,972.76	249,512.83	35,988.31	213,160.32	364.20	213,524.52	1.00
2014	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	34,781.42		136,758.65	136,758.65
2015	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	34,941.43		136,598.64	136,598.64
2016	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	35,105.44		136,434.63	136,434.63
2017	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	35,273.56		136,266.52	136,266.52
2018	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	35,445.87		136,094.20	136,094.20
2019	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	36,063.49		135,476.58	135,476.58
2020	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	36,244.53		135,295.54	135,295.54
2021	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	36,430.09		135,109.98	135,109.98
2022	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	36,620.29		134,919.78	134,919.78
2023	0.40	0.989	1500	5,198,184	171,540.07	0.00	171,540.07	36,815.25		134,724.82	134,724.82
					Total net revenue (above endowment repayment):					$1,385,524.55