Parameter

Value

Electricity Tariff ($c/kWh)

10.29

Weighted Average Cost of Capital (WACC) (%)

10.10%

Net Present Value (NPV) ($)

$5044

Internal Rate of Return (IRR) (%)

13%

Achieved Return on Equity (%)

16%