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 |