| Off-taker / PPA term | EDM · 25 years |
| Stage | Signed-form PPA · close 2026 · COD Mar 2027 |
| Tariff (Yr 1, USD) | $0.070 / kWh |
| Escalation | 2.0% p.a. (max US CPI / 5%) |
| Total project cost | $39.9M ($2.0M/MW) |
| Capital structure | 70% debt / 30% equity |
| Senior debt | $17.2M (6.5%, 10-yr) |
| Gross annual production | 157,680 MWh |
| Year-1 revenue | $4.68M |
| Lifetime revenue (25 yr) | $138.2M |
| Equity IRR | 24.3% |
| Off-taker / PPA term | EDM · 25 years |
| Stage | Despacho 30/2019 authorization |
| Tariff / escalation | $0.070/kWh · 2.0% |
| Extrapolation basis | 140% of Gaza |
| Total project cost (extrap.) | $55.8M |
| Capital structure | 70% debt / 30% equity |
| Senior debt | $24.1M (6.5%, 10-yr) |
| Gross annual production | 220,752 MWh |
| Year-1 revenue (extrap.) | $6.56M |
| Lifetime revenue (extrap.) | $193.4M |
| Equity IRR (extrap.) | 24.3% |