Table 2: Economic cost breakdown.

ComponentCapital (US)Replacement (US)O&M (US)Salvage (US)Total ()

PV55,2424,9771,876−2,31859,777
Battery storage42,00021,5130−55462,960
Inverter14,0033,1931,174−41017,959
Other7,00009,077016,077
System118,24529,68312,127−3,282156,773