Investor Presentaiton

Parameters and Assumptions ROR Particulars Biomass Solar Wind Ocean Hydro Representative Size (MW) 6.0 8.3 10.0 30.0 16.2 Project Cost (US$ per kW) 3,565 3,039 3,400 2,758 12,637 EPC Cost (US$ per kW) 2,341 1,982 2,647 1,983 9,752 Net Capacity Factor (%) 47.0 72.0 16.0 25.0 60.0 O&M Cost (US$000/unit/year) 400 1,115 530 100 25 Fuel Cost (Php per ton) N.A. 1,297 N.A. N.A. N.A. Feed Rate (kWh/ton) N.A. 700 N.A. N.A. N.A. Equity IRR (%) 17.0 18.5 16.0 17.0 17.0 After-Tax WACC (%) 10.6 10.9 9.9 10.3 10.1 FIT (Php per kWh) 6.15 7.00 17.95 10.37 17.65 22

View entire presentation