| Estimated Total Pipeline CAPEX |
~$210,000,000 – $225,000,000 USD (~ $0.70M–$0.75M / MW) |
| Expected Annual Generation |
~510,000 MWh (Yield Factor: ~1,700 kWh/kWp) |
| Weighted Average PPA Tariff |
~$84 / MWh (Blended across $68/MWh urban & $92/MWh mining PPAs) |
| Estimated Annual Gross Revenue |
~$42,840,000 USD |
| Estimated Annual OPEX |
~$4,200,000 USD (O&M, land leases, insurance, administration) |
| Estimated Annual EBITDA |
~$38,640,000 USD |
| Implied EBITDA Margin |
~90.2% |