Parameter

Value

Electricity Tariff ($c/kWh)

17.15

Weighted Average Cost of Capital (WACC) (%)

10.10%

Net Present Value (NPV) ($)

$27,290

Internal Rate of Return (IRR) (%)

24%

Achieved Return on Equity (%)

41%