|
| Designation | Value |
|
| PV capital cost ($/W) | 2 |
| PV replacement cost ($/W) | 2 |
| PV lifetime (year) | 25 |
| PV derating factor (%) | 88 |
| Battery capital cost ($/kWh) | 1000 |
| Battery replacement cost ($/kWh) | 800 |
| Battery O&M cost ($/year) | 50 |
| Battery lifetime (year) | 8 |
| Battery initial state of charge (%) | 100 |
| Battery minimum state of charge (%) | 20 |
| Bidirectional inverter capital cost ($/kW) | 800 |
| Bidirectional inverter replacement cost ($/kW) | 750 |
| Bidirectional inverter O&M cost ($/year) | 100 |
| Bidirectional inverter efficiency (%) | 95 |
| Bidirectional inverter lifetime (year) | 15 |
| Wind turbine BWC XL.1 capital cost ($) | 3900 |
| Wind turbine BWC XL.1 replacement cost ($) | 3900 |
| Wind turbine BWC XL.1 O&M cost ($/year) | 100 |
| Wind turbine BWC XL.1 hub height (m) | 10 |
| Wind turbine BWC XL.1 lifetime (year) | 20 |
| Charge regulator lifetime (year) | 15 |
| Diesel generator capital cost ($/kW) | 200 |
| Diesel generator replacement cost ($/kW) | 200 |
| Diesel generator O&M cost ($/op.hr) | 0.5 |
| Diesel generator emissions (g/l) | 16.5 |
| Diesel generator load ratio (%) | 30 |
| Diesel generator lifetime (hours) | 15000 |
| Diesel fuel price ($/l) | 1.07 |
| Nominal discount rate (%) | 8 |
| Inflation rate (%) | 2 |
| Project lifetime (years) | 25 |
|
