| Component | Name | Capital ($) | Replacement ($) | O&M Cost ($) | Lifetime (year) |
| Diesel Generator | Diesel 50 | 500 | 500 | 0.030/op hour | 25 years |
| PV | CS6U-340M | 800 | 750 | 5/year | 25 years |
| Wind Turbine | WES 80 | 50,000 | 50,000 | 50/year | 20 years |
| Converter | Converter | 300 | 250 | 0/year | 20 years |
| Storage | Kinetic Battery | 300 | 250 | 3/year | 20 years |