Costs

Initial Capital t($)

Total NPC($)

Total O&M Cost ($/yr)

Diesel (L)

COE ($/kWh)

Cases

Power Price (0.109$/kWh)

1

795,300

1,650,934

78,990

8229

0.099

2

952,800

1,858478

83,847

Negligible

0.111

3

205,500

2,202,595

223,327

442

0.139

4

10,500

2,444,386

182,044

96,474

0.154

5

2,454,100

3,323,438

81,288

2225

0.205

6

2,491,600

3,366,957

83,164

16

0.208

7

2,230,000

3,425,620

124,860

235

0.215

8

2,192,500

3,523,024

120,172

20,396

0.221