Component

Capital [$]

Replacement [$]

O&M [$]

Fuel [$]

Salvage [$]

Total [$]

Diesel gen.

17,000

0

6896

42,822

522

67,240

PV Array

7799

0

5966

0

0

13,765

Wind

37,000

0

4847

0

0

41,847

Battery

19,500

17,227

0

0

2335

39,062

Converter

5836

2476

0

0

466

8778

System

87,136

19,703

17,710

42,822

3324

170,695