[
  {
    "id": "A01",
    "subject": "Financial grid",
    "values": {
      "overnight_chf_kw": [
        6000,
        10000,
        15000
      ],
      "real_rates": [
        0.03,
        0.05,
        0.07,
        0.1
      ],
      "construction_years": [
        0,
        5,
        10,
        15
      ],
      "life_years": [
        30,
        60,
        80
      ],
      "capacity_factors": [
        0.6,
        0.75,
        0.9,
        0.95
      ],
      "fixed_om_chf_kw_year": 120,
      "fuel_variable_waste_chf_mwh": 15
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Analyst ranges; baseline6000/10000/15000andcostallowances reused; no Swiss quote.",
    "source_ids": [
      "prior-owner-model"
    ]
  },
  {
    "id": "A02",
    "subject": "Battery service",
    "values": {
      "power_cost_chf_kw": 600,
      "energy_cost_chf_usable_ac_kwh": 225,
      "rte": 0.85,
      "annual_fom_fraction": 0.04,
      "durations_hours": [
        2,
        4,
        8,
        24
      ],
      "cycles": [
        20,
        100,
        250,
        365
      ],
      "lives": [
        10,
        15,
        20
      ]
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Engineering/finance sensitivities, not warranty or tender.4%alreadyincludesaugmentation; independent P/E costs extrapolated, especially uncertain24h. CHF power/energy prices are analyst allowances from the prior model, not NLR quotations. NLR supports the lifetime, efficiency and FOM methodology only.",
    "source_ids": [
      "nlr-atb-battery-2025",
      "prior-owner-model"
    ]
  },
  {
    "id": "A03",
    "subject": "PV calculation",
    "values": {
      "yield_kwh_kwp": [
        850,
        1000,
        1150
      ],
      "real_rates": [
        0.03,
        0.05,
        0.07
      ],
      "lives": [
        20,
        25,
        30
      ],
      "om_chf_kwp_year_small": 30,
      "om_chf_kwp_year_large": 20
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Analyst constant net annual yield and O&M allowance including inverter; no improvement. Source survey capex incomplete; site generation unverified.",
    "source_ids": [
      "bfe-pv-price-2025"
    ]
  },
  {
    "id": "A04",
    "subject": "Residual values",
    "values": {
      "horizon_years": [
        20,
        40,
        60
      ],
      "asset_lives": [
        15,
        25,
        60
      ],
      "replacement_unit_cost": 1000
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Teaching unit cost. Straight-line remaining life is an assumption, not a resale guarantee; compare zero.",
    "source_ids": [
      "prior-owner-model"
    ]
  },
  {
    "id": "A05",
    "subject": "Complementarity toy",
    "values": {
      "demand_mw": 1,
      "a_available_hours": "first12of24",
      "b_available_hours": "last12of24 or correlated first12",
      "annual_a_chf_mw": 100000,
      "annual_b_chf_mw": 120000,
      "annual_ideal_c_chf_mw": 250000
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Invented perfect repeating profiles and prices; not solar/wind/nuclear estimates. No outages/grids/reserves for any case.",
    "source_ids": [
      "prior-owner-model"
    ]
  },
  {
    "id": "A06",
    "subject": "Charging prices",
    "values": {
      "chf_mwh": [
        0,
        40,
        80
      ]
    },
    "status": "flagged_analyst_assumption",
    "qualification": "Illustrative constant charging prices; cannot be assumed at national scale or necessarily available when charging is feasible.",
    "source_ids": [
      "prior-owner-model"
    ]
  }
]