| Components | Capital ($) | Replacement ($) | O and M ($) | Fuel ($) | Salvage ($) | Total ($) |
| PV | 20,000 | 0 | 4794 | 0 | 0 | 24,794 |
| BWC Excel-R | 5000 | 0 | 192 | 0 | 0 | 5192 |
| Generator | 4000 | 0 | 1764 | 11,530 | −414 | 16,880 |
| Hoppeck 6 O PzS 600 | 14,400 | 3687 | 3068 | 0 | −1068 | 20,087 |
| Converter | 3000 | 0 | 895 | 0 | 0 | 3895 |
| System | 46,400 | 3687 | 10,712 | 11,530 | −1482 | 70,848 |