8/17/2019 NPSI-Projected Income Statement

1/1

5O MW BACOLOD SOLAR PROJECT PROJECTED 5 YEAR INCOME AND RETURN OF

INVESTMENT (ROI) COMPUTATION

Total Invet!ent Cot" P#$% &'5'**+'*5'Plant ,a$a,-t. Fa,to/ 0 %152 MW 0 52'222 34#DOE F-t Rate 0 %+634#/

Co!$7tat-on o8 ROI"52'222 9 %1 9 %+634# 9 &* #/6:a. 9 5 :a.6.ea/ ;/o In,o!e 0 P#$%