| Input | Value | Source |
| Risk Free Rate | 4.95% nominal as at 28 January 2009 | Treasury Corporation of Victoria |
| Market Risk Premium | 6% real | National Public Private Partnership Guidelines - Volume 5: Discount Rate Methodology Guidance |