Parameter

Value

Electricity Tariff ($c/kWh)

6

Weighted Average Cost of Capital (WACC) (%)

10.10%

Net Present Value (NPV) ($)

($8867)

Internal Rate of Return (IRR) (%)

5%

Achieved Return on Equity (%)

4%