Legend       Unelectrified       Off-grid       Mini-grid       Grid  
Name Pop Off-grid Mini-grid Grid internal System
Gabane Ouolof 540 $98,044 $31,353 $15,930 mini-grid
Gabane Peulh I 301 $54,948 $31,353 $12,945 grid
Ndemba I 79 $14,545 $31,353 $10,187 off-grid
Keur Ndary 35 $7,003 $31,353 $9,641 off-grid
Baity Gueye 424 $77,573 $31,353 $14,479 mini-grid
Primaryschoola 788 $143,834 $31,353 $19,051 mini-grid
Maka Mor Madicke 132 $24,242 $31,353 $10,845 off-grid
Maka Ndiaye 96 $18,316 $31,353 $10,397 off-grid
Gabane Ouolof 540 $98,044 $31,353 $15,930 grid
Ndade 248 $45,251 $31,353 $12,286 mini-grid
Yeugoul Mboyo 301 $54,948 $31,353 $12,945 mini-grid
Ndiagne Fall 50 $9,697 $31,353 $9,827 off-grid
Ndieumb Fall 817 $149,221 $32,407 $19,419 mini-grid
Santhiou Diadji 301 $54,948 $31,353 $12,945 mini-grid
Ndoune 301 $54,948 $31,353 $12,945 mini-grid
Same Ndiaye 669 $122,286 $31,353 $17,550 mini-grid
Kogne Kogne Ii 40 $7,542 $31,353 $9,703 off-grid
Thielemane 36 $7,542 $31,353 $9,653 off-grid
Dao Ii 245 $45,251 $31,353 $12,248 mini-grid
Ngoufat Ii 301 $54,948 $31,353 $12,945 grid
Diamagueune Peulh 301 $54,948 $31,353 $12,945 mini-grid
Dao I 79 $14,545 $31,353 $10,187 off-grid
Kogne Kogne I 119 $22,626 $31,353 $10,683 off-grid
Galou Damel 301 $54,948 $31,353 $12,945 grid
Thiarene Sarr I 105 $19,932 $31,353 $10,509 off-grid
Hospital 301 $54,948 $31,353 $12,945 grid
Keur Mandiol 204 $37,709 $31,353 $11,739 mini-grid
Daldiam 52 $9,697 $31,353 $9,852 off-grid
Wakhaldiam 173 $32,322 $31,353 $11,353 mini-grid
Bayakh Peulh 364 $66,799 $31,353 $13,730 mini-grid
Madayana Made 318 $58,180 $31,353 $13,157 mini-grid
Boundou Woula Ii 301 $54,948 $31,353 $12,945 mini-grid
Keur Ndiaye 301 $54,948 $31,353 $12,945 mini-grid
Ndemba Ii 176 $32,861 $31,353 $11,390 mini-grid
Deuck Boureye 301 $54,948 $31,353 $12,945 mini-grid
Toby 57 $11,313 $31,353 $9,913 off-grid
Beut Lamine 301 $54,948 $31,353 $12,945 mini-grid
Ndiayene Peulh I 198 $36,632 $31,353 $11,664 mini-grid
Gnandoul I 301 $54,948 $31,353 $12,945 grid
Ndiobene 233 $43,096 $31,353 $12,099 mini-grid
Santhiou Diaobe 93 $17,777 $31,353 $10,360 off-grid
Keur Malick Fall 102 $19,393 $31,353 $10,472 off-grid
Clinic 39 $7,542 $31,353 $9,691 off-grid
Leona 1,088 $198,243 $42,398 $22,878 mini-grid
Ngnandoul Ii 301 $54,948 $31,353 $12,945 grid
Thiar Sene 301 $54,948 $31,353 $12,945 grid
Ouassoumassal 173 $32,322 $31,353 $11,353 grid
Sague Sayoro 81 $15,622 $31,353 $10,212 off-grid
Thiar Peulh I 301 $54,948 $31,353 $12,945 grid
Potou I 1,151 $209,556 $44,721 $23,691 mini-grid
Medine 63 $12,390 $31,353 $9,988 off-grid
Syere Ouolof 301 $54,948 $31,353 $12,945 mini-grid
Dabaye Ndiaye 50 $9,697 $31,353 $9,827 off-grid
Santhiou Dabaye 17 $3,771 $31,353 $9,418 off-grid
Ngondam 89 $16,161 $31,353 $10,311 off-grid
Gabane Peulh Ii 233 $43,096 $31,353 $12,099 grid
Ndiayene Peulh Ii 296 $53,870 $31,353 $12,883 mini-grid
Ndialakhar Samb 127 $23,703 $31,353 $10,782 off-grid
Thiowore 2,031 $368,474 $79,450 $44,788 mini-grid
Keur Amadou Mouna 301 $54,948 $31,353 $12,945 mini-grid
Bayakh Gaye 294 $53,870 $31,353 $12,858 mini-grid
Mbaye Mbaye Mayoro 59 $11,313 $31,353 $9,938 off-grid
Ainou Merina 301 $54,948 $31,353 $12,945 mini-grid
Sam Sam 91 $17,239 $31,353 $10,336 off-grid
Norayni 47 $9,158 $31,353 $9,790 off-grid
Mbaye Mbaye Mapathe 301 $54,948 $31,353 $12,945 mini-grid
Merina Santhie 52 $9,697 $31,353 $9,852 off-grid
Nguereung Peulh I 301 $54,948 $31,353 $12,945 grid
Gnayam 368 $67,338 $31,353 $13,780 mini-grid
Soukoundou 301 $54,948 $31,353 $12,945 mini-grid
Ndiayene Santhie 160 $29,090 $31,353 $11,192 grid
Gaty Toye Ii 233 $43,096 $31,353 $12,099 mini-grid
Keur Koura 538 $98,044 $31,353 $15,905 mini-grid
Keur Mor Arene 61 $11,313 $31,353 $9,963 off-grid
Nguereung Peulh I 301 $54,948 $31,353 $12,945 grid
Thiar Ndiaye Ii 301 $54,948 $31,353 $12,945 grid
Ngoufat I 301 $54,948 $31,353 $12,945 grid
Diokoul Wade 106 $19,932 $31,353 $10,521 off-grid
Darou Gueye 45 $9,158 $31,353 $9,765 off-grid
Sague Djiby Yague 198 $36,632 $31,353 $11,664 mini-grid
Gobar 343 $63,028 $31,353 $13,468 mini-grid
Gaty Toye I 74 $14,006 $31,353 $10,125 off-grid
Rayette Bamba 35 $7,003 $31,353 $9,641 off-grid
Sagne 174 $32,322 $31,353 $11,366 mini-grid
Potou Ii 110 $21,009 $31,353 $10,571 off-grid
Wekhe 99 $18,316 $31,353 $10,435 off-grid
Mbamba 13 $2,694 $31,353 $9,369 off-grid
Ndiayene Ouolof 301 $54,948 $31,353 $12,945 grid
Keur Pathe Peulh I 88 $16,161 $31,353 $10,298 off-grid
Ndielegne 181 $33,400 $31,353 $11,453 mini-grid
Merina Ndiaye Peulh 22 $4,310 $31,353 $9,480 off-grid
Syere Peulh 301 $54,948 $31,353 $12,945 mini-grid
Diamagueune Ouolof 301 $54,948 $31,353 $12,945 mini-grid
Sague Sathiel 722 $131,983 $31,353 $18,218 mini-grid
Nguereung Ouolof 301 $54,948 $31,353 $12,945 mini-grid
Merina Dakhar 52 $9,697 $31,353 $9,852 off-grid
Waterpoint_1 402 $73,802 $31,353 $14,204 mini-grid
Keur Goumba Faye 301 $54,948 $31,353 $12,945 mini-grid
Maka Tare 201 $36,632 $31,353 $11,702 mini-grid
Boundou Woula I 301 $54,948 $31,353 $12,945 mini-grid
Daldagou 199 $36,632 $31,353 $11,677 mini-grid
Cherif 50 $9,697 $31,353 $9,827 off-grid
penetration rate test with overriding TargetHouseholdPenetrationRate (default set to 0)
Scenario 1878 Comparison Difference
Unelectrified Nodes N/A
Off-grid nodes N/A
Off-grid initial cost $N/A
Off-grid recurring cost $N/A
Off-grid cost $483,756
Off-grid cost levelized $3.09 / kWh
Off-grid diesel fuel cost $N/A
Mini-grid nodes N/A
Mini-grid initial cost $N/A
Mini-grid recurring cost $N/A
Mini-grid cost $1,578,490
Mini-grid cost levelized $1.34 / kWh
Mini-grid diesel fuel cost $N/A
Grid nodes N/A
Grid initial cost $N/A
Grid recurring cost $N/A
Grid cost $331,282
Grid cost levelized $1.07 / kWh
Grid length existing N/A m
Grid length proposed N/A m
Download

Finance
Discounted cash flow factor
Economic growth rate per year fraction per year
Elasticity of electricity demand
Electricity demand growth rate per year fraction per year
Electricity demand multiplier
Interest rate per year fraction per year
Time horizon years
Demographics
Is rural binary
Mean household size person count
Mean household size (rural) person count
Mean household size (urban) person count
Mean interhousehold distance meters
Population count person count
Population growth rate per year (rural) fraction per year
Population growth rate per year (urban) fraction per year
Projected household count household count
Projected population count person count
Projected population counts person count list
Urban population threshold person count
Demand
Projected nodal demand per year kilowatt-hours per year
Projected nodal discounted demand kilowatt-hours
Demand (peak)
Demand to peak demand conversion factor
Peak demand as fraction of nodal demand occurring during peak hours
Peak demand as fraction of nodal demand occurring during peak hours (rural)
Peak demand as fraction of nodal demand occurring during peak hours (urban)
Peak electrical hours of operation per year hours per year
Projected peak commercial facility demand kilowatts
Projected peak nodal demand kilowatts
Projected peak productive demand kilowatts
Demand (household)
Demand curve points (population and multiplier) population and multiplier list
Demand curve type
Household unit demand per household per year kilowatt-hours per year
Projected household demand per year kilowatt-hours per year
Target household count households
Target household penetration rate
Demand (productive)
Demand curve
Demand curve points (population and multiplier) population and multiplier list
Demand curve type
Productive unit demand per household per year kilowatt-hours per year
Projected productive demand kilowatt-hours per year
Demand (social infrastructure)
Commercial facility count curve
Commercial facility count curve points (population and facility count) population and facility count list
Commercial facility count curve type
Commercial facility unit demand per commercial facility per year kilowatt-hours per year
Demand curve
Demand curve points (population and multiplier) population and multiplier list
Demand curve type
Education facility count curve
Education facility count curve points (population and facility count) population and facility count list
Education facility count curve type
Education facility unit demand per education facility per year kilowatt-hours per year
Health facility count curve
Health facility count curve points (population and facility count) population and facility count list
Health facility count curve type
Health facility unit demand per health facility per year kilowatt-hours per year
Projected commercial facility count commercial facility count
Projected commercial facility demand per year kilowatt-hours per year
Projected education facility count education facility count
Projected education facility demand per year kilowatt-hours per year
Projected health facility count health facility count
Projected health facility demand per year kilowatt-hours per year
Projected public lighting facility count public lighting facility count
Projected public lighting facility demand per year kilowatt-hours per year
Public lighting facility count curve
Public lighting facility count curve points (population and facility count) population and facility count list
Public lighting facility count curve type
Public lighting facility unit demand per public lighting facility per year kilowatt-hours per year
Distribution
Low voltage line cost per meter dollars per meter
Low voltage line equipment cost per connection dollars per connection
Low voltage line equipment operations and maintenance cost as fraction of equipment cost
Low voltage line initial cost dollars
Low voltage line length meters
Low voltage line lifetime years
Low voltage line operations and maintenance cost per year dollars per year
Low voltage line operations and maintenance cost per year as fraction of line cost
Low voltage line recurring cost per year dollars per year
Low voltage line replacement cost per year dollars per year
System (off-grid)
Available system capacities (diesel generator) kilowatts list
Available system capacities (photovoltaic panel) kilowatts list
Diesel component initial cost dollars
Diesel component recurring cost per year dollars per year
Diesel fuel cost per year dollars per year
Diesel generator actual system capacity kilowatts
Diesel generator actual system capacity counts capacity count list
Diesel generator cost dollars
Diesel generator desired system capacity kilowatts
Diesel generator hours of operation per year (effective) hours per year
Diesel generator hours of operation per year (minimum) hours per year
Diesel generator installation cost dollars
Diesel generator operations and maintenance cost per year dollars per year
Diesel generator replacement cost per year dollars per year
Peak sun hours per year hours per year
Photovoltaic balance cost dollars
Photovoltaic balance cost as fraction of panel cost
Photovoltaic balance lifetime years
Photovoltaic balance replacement cost per year dollars per year
Photovoltaic battery cost dollars
Photovoltaic battery cost per kilowatt-hour dollars per kilowatt-hour
Photovoltaic battery kilowatt-hours per photovoltaic component kilowatt kilowatt-hours per kilowatt
Photovoltaic battery lifetime years
Photovoltaic battery replacement cost per year dollars per year
Photovoltaic component efficiency loss fraction
Photovoltaic component initial cost dollars
Photovoltaic component operations and maintenance cost per year dollars per year
Photovoltaic component operations and maintenance cost per year as fraction of component cost
Photovoltaic component recurring cost per year dollars per year
Photovoltaic panel actual capacity kilowatts
Photovoltaic panel actual capacity counts capacity count list
Photovoltaic panel cost dollars
Photovoltaic panel cost per photovoltaic component kilowatt dollars per kilowatt
Photovoltaic panel desired capacity kilowatts
Photovoltaic panel lifetime years
Photovoltaic panel replacement cost per year dollars per year
System initial cost dollars
System nodal discounted cost dollars
System nodal levelized cost dollars per kilowatt-hour
System recurring cost per year dollars per year
System (mini-grid)
Available system capacities (diesel generator) kilowatts list
Diesel fuel cost per liter dollars per liter
Diesel fuel cost per year dollars per year
Diesel fuel liters consumed per kilowatt-hour liters per kilowatt-hour
Diesel generator actual system capacity kilowatts
Diesel generator actual system capacity counts capacity count list
Diesel generator cost dollars
Diesel generator cost per diesel system kilowatt dollars per kilowatt
Diesel generator desired system capacity kilowatts
Diesel generator hours of operation per year (effective) hours per year
Diesel generator hours of operation per year (minimum) hours per year
Diesel generator installation cost dollars
Diesel generator installation cost as fraction of generator cost
Diesel generator lifetime years
Diesel generator operations and maintenance cost per year dollars per year
Diesel generator operations and maintenance cost per year as fraction of generator cost
Diesel generator replacement cost per year dollars per year
Distribution loss fraction
Low voltage line equipment cost dollars
Low voltage line equipment operations and maintenance cost per year dollars per year
System initial cost dollars
System nodal discounted cost dollars
System nodal levelized cost dollars per kilowatt-hour
System recurring cost per year dollars per year
System (grid)
Available system capacities (transformer) kilowatts list
Distribution loss fraction
Electricity cost per kilowatt-hour dollars per kilowatt-hour
Electricity cost per year dollars per year
External nodal discounted cost per meter dollars per meter
External system initial cost per meter dollars per meter
External system recurring cost per meter per year dollars per meter per year
Grid transformer actual system capacity kilowatts
Grid transformer actual system capacity counts capacity count list
Grid transformer desired system capacity kilowatts
Installation cost dollars
Installation cost per connection dollars per connection
Internal connection count connection count
Internal system initial cost dollars
Internal system nodal discounted cost dollars
Internal system nodal levelized cost dollars per kilowatt-hour
Internal system recurring cost per year dollars per year
Low voltage line equipment cost dollars
Low voltage line equipment operations and maintenance cost per year dollars per year
Medium voltage line cost per meter dollars per meter
Medium voltage line lifetime years
Medium voltage line operations and maintenace cost per meter per year dollars per meter per year
Medium voltage line operations and maintenance cost per year as fraction of line cost
Medium voltage line replacement cost per meter per year dollars per meter per year
Social infrastructure count facility count
Transformer cost dollars
Transformer cost per grid system kilowatt dollars per kilowatt
Transformer lifetime years
Transformer operations and maintenance cost per year dollars per year
Transformer operations and maintenance cost per year as fraction of transformer cost
Transformer replacement cost per year dollars per year
Metric
Maximum length of medium voltage line extension meters
System

Click elsewhere on the map to see the scenario overview