This calculation book is illustrative resource factors and costs are typical assumptions. A licensed engineer must verify and seal final design documents.
BOM vs economics reconciliation (P2-12):The BOM FOB total ($14,577,056) prices only the catalogue items (PV + storage); wind turbines and the step-up transformer are POA. The illustrative installed CAPEX ($54,500,000) adds wind at $1,150/kW and covers full turnkey installed cost — the two figures use different bases and are not directly comparable.
P50 / P90:P50 = expected annual generation; P90 = 0.85 × P50 (conservative one-year exceedance, illustrative resource variability). A bankable P90 uses site-measured interannual variability, not a fixed 0.85 factor.
Wind BOP:The wind farm balance-of-plant — collector cables, site access roads, crane pads, foundations and heavy-lift erection — is quoted per project and is included in the illustrative installed CAPEX (not the FOB BOM).
POA equipment:Wind turbine generators and the step-up power transformer (outside the distribution catalogue) are quoted per project (POA) — the BOM prices only the PV and storage from the catalogue.
Grid mode:Grid-connected: the hybrid plant sells energy and uses storage for shifting/firming.
solar-dominant (add wind for nighttime/winter coverage)
5. Step-up & economics
Standard: IEC 60076 - NREL ATB
Parameter
Formula
Value
Step-up transformer
kVA
52632 kVA (52.6 MVA)
Installed CAPEX
wind + PV + storage
$51,500,000
LCOE (P50)
full-cost
$65.0/MWh
This calculation book is illustrative resource factors and costs are typical assumptions. A licensed engineer must verify and seal final design documents.
🔧 Secondary schematic (control & signal)
🔩 Terminal strip (typical)
🌬️☀️ Resource & generation
Parameter
Value
Wind capacity factor
23% at 6 m/s (illustrative)
Wind energy
0 MWh/yr
PV specific yield
1,606 kWh/kWp/yr (5.5 kWh/m²/day, PR 0.8)
PV energy
80,300 MWh/yr
Complementarity
solar-dominant (add wind for nighttime/winter coverage)
BOM vs economics reconciliation (P2-12):The BOM FOB total ($14,787,062) prices only the catalogue items (PV + storage); wind turbines and the step-up transformer are POA. The illustrative installed CAPEX ($51,500,000) adds wind at $1,150/kW and covers full turnkey installed cost — the two figures use different bases and are not directly comparable.
P50 / P90:P50 = expected annual generation; P90 = 0.85 × P50 (conservative one-year exceedance, illustrative resource variability). A bankable P90 uses site-measured interannual variability, not a fixed 0.85 factor.
Wind BOP:The wind farm balance-of-plant — collector cables, site access roads, crane pads, foundations and heavy-lift erection — is quoted per project and is included in the illustrative installed CAPEX (not the FOB BOM).
POA equipment:Wind turbine generators and the step-up power transformer (outside the distribution catalogue) are quoted per project (POA) — the BOM prices only the PV and storage from the catalogue.
Grid mode:Off-grid mode: storage (and typically a diesel genset) must balance generation against load around the clock — contact us for a microgrid sizing.