1-20 years Average hourly power output MWh per turbine 0.31 Operational days per year days 363.00 Capital expenditure per turbine 3,000,000.0 0 Life years Turbines will be dismantl 20.00 20 years if not overhaulin Salvage per turbine S Market value at end of 20 200,000.00 Expected price per MWh of S Price per MWh is then ex power in first year 80.00 increase at inflation. Expected price per MWh of For each MWh generated renewable energy certificate in 70.00 turbines, SAl will be issue first year renewable energy certinc can sell to electricity reta sold renewable energy to Price of certificates is the increase at inflation. Expected operating expenses $ Annual operating expens per turbine in first year 100,000.00 expected to increase by i Depreciation method Straight Line Working capital Given service agreement working capital requirem Inflation Rate (p.a.] 0.026 Tax Rate Tax payment occurs at the 0.30 income Discount Rate 0.10 Additional Information to extend life to 40 years Overhaul cost at end of 20th year per turbine 1,500,000.0 0 Life of overhaul Years 20.00 Salvage