| Parameters | Values |
| Annual opex growth | 10% |
| Forecasting demand growth | 5% |
| Current price | 80 XAF/kWh |
| Current grant | 30 XAF/kWh |
| Depreciation period | 20 years |
| Interest rate | 8% |
| Debt financing | 60% |