ith Expansion

Year

Utility Rate (%)

Expansion Size (Unit)

Investment Cost (RM)

NPV (Year)

qc

rtg

pm

bcr

cpa

cfs

toa

21

2032

90

1

1

2

-

-

-

-

28,733,970

Positive

22

2033

91

-

-

-

-

-

-

-

-

Positive

23

2034

92

-

1

2

-

-

-

-

12,131,402

Positive

24

2035

93

-

1

-

-

-

-

-

10,963,960

Positive

25

2036

94

1

-

2

-

-

-

-

17,770,010

Positive