You're being deliberately obtuse, Eskom passes on the cost regardless, it doesn't have input costs etc. for it.
Obviously, you missed the point again, this is probably my last post since you keep reposting the same thing, re-read my posts with understanding, are you Brendan_E?
Those figures are definitely wrong, source. You're definitely not factoring in construction and decommissioning.