{ "price_audits": [ { "year": 2024, "hours": 8784, "missing": 0, "mean_eur_mwh": 75.95615095628415, "minimum_eur_mwh": -427.51, "maximum_eur_mwh": 310.64, "negative_hours": 292, "license": "CC BY 4.0 (creativecommons.org/licenses/by/4.0) from Bundesnetzagentur | SMARD.de" }, { "year": 2025, "hours": 8760, "missing": 0, "mean_eur_mwh": 101.68819063926941, "minimum_eur_mwh": -262.21, "maximum_eur_mwh": 317.97, "negative_hours": 303, "license": "CC BY 4.0 (creativecommons.org/licenses/by/4.0) from Bundesnetzagentur | SMARD.de" } ], "merchant_cases": [ { "energy_mwh": 2, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 37503.81765441177, "trading_fee_chf_per_mw_year": 1588.8235294117646, "net_energy_margin_chf_per_mw_year": 35914.99412499991, "charge_mwh": 858.8235294117646, "discharge_mwh": 730.0, "cycles": 365.0, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -68941.24316570464, "annual_other_revenue_required_chf_per_mw": 68941.24316570464, "constant_real_margin_15y_npv_chf_per_mw": -627910.9141585566 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -121369.36181105691, "annual_other_revenue_required_chf_per_mw": 121369.36181105691, "constant_real_margin_15y_npv_chf_per_mw": -1105421.7102300848 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -173797.4804564092, "annual_other_revenue_required_chf_per_mw": 173797.4804564092, "constant_real_margin_15y_npv_chf_per_mw": -1582932.5063016128 } ] }, { "energy_mwh": 2, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 15924.88797656383, "trading_fee_chf_per_mw_year": 1203.0441176470588, "net_energy_margin_chf_per_mw_year": 14721.843858916787, "charge_mwh": 650.2941176470588, "discharge_mwh": 552.75, "cycles": 276.375, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -90134.39343178776, "annual_other_revenue_required_chf_per_mw": 90134.39343178776, "constant_real_margin_15y_npv_chf_per_mw": -820936.3042793978 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -142562.51207714004, "annual_other_revenue_required_chf_per_mw": 142562.51207714004, "constant_real_margin_15y_npv_chf_per_mw": -1298447.100350926 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -194990.63072249232, "annual_other_revenue_required_chf_per_mw": 194990.63072249232, "constant_real_margin_15y_npv_chf_per_mw": -1775957.8964224542 } ] }, { "energy_mwh": 2, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 7827.675863788763, "trading_fee_chf_per_mw_year": 647.1735294117648, "net_energy_margin_chf_per_mw_year": 7180.502334377002, "charge_mwh": 349.8235294117647, "discharge_mwh": 297.35, "cycles": 148.675, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -97675.73495632755, "annual_other_revenue_required_chf_per_mw": 97675.73495632755, "constant_real_margin_15y_npv_chf_per_mw": -889622.194368065 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -150103.85360167982, "annual_other_revenue_required_chf_per_mw": 150103.85360167982, "constant_real_margin_15y_npv_chf_per_mw": -1367132.990439593 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -202531.9722470321, "annual_other_revenue_required_chf_per_mw": 202531.9722470321, "constant_real_margin_15y_npv_chf_per_mw": -1844643.7865111213 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 61354.47565882353, "trading_fee_chf_per_mw_year": 3177.6470588235293, "net_energy_margin_chf_per_mw_year": 58176.82859999992, "charge_mwh": 1717.6470588235293, "discharge_mwh": 1460.0, "cycles": 365.0, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -91617.79610100656, "annual_other_revenue_required_chf_per_mw": 91617.79610100656, "constant_real_margin_15y_npv_chf_per_mw": -834447.0082255922 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -166515.10845150982, "annual_other_revenue_required_chf_per_mw": 166515.10845150982, "constant_real_margin_15y_npv_chf_per_mw": -1516605.2883277752 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -241412.42080201305, "annual_other_revenue_required_chf_per_mw": 241412.42080201305, "constant_real_margin_15y_npv_chf_per_mw": -2198763.568429958 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 26160.581326473253, "trading_fee_chf_per_mw_year": 1885.4764705882353, "net_energy_margin_chf_per_mw_year": 24275.10485588501, "charge_mwh": 1019.1764705882354, "discharge_mwh": 866.3000000000001, "cycles": 216.57500000000002, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -125519.51984512148, "annual_other_revenue_required_chf_per_mw": 125519.51984512148, "constant_real_margin_15y_npv_chf_per_mw": -1143220.9927119578 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -200416.83219562474, "annual_other_revenue_required_chf_per_mw": 200416.83219562474, "constant_real_margin_15y_npv_chf_per_mw": -1825379.272814141 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -275314.14454612794, "annual_other_revenue_required_chf_per_mw": 275314.14454612794, "constant_real_margin_15y_npv_chf_per_mw": -2507537.5529163238 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 13915.453255750479, "trading_fee_chf_per_mw_year": 1088.8882352941175, "net_energy_margin_chf_per_mw_year": 12826.565020456344, "charge_mwh": 588.5882352941176, "discharge_mwh": 500.3, "cycles": 125.075, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -136968.05968055013, "annual_other_revenue_required_chf_per_mw": 136968.05968055013, "constant_real_margin_15y_npv_chf_per_mw": -1247493.3090171085 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -211865.37203105338, "annual_other_revenue_required_chf_per_mw": 211865.37203105338, "constant_real_margin_15y_npv_chf_per_mw": -1929651.5891192916 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -286762.68438155664, "annual_other_revenue_required_chf_per_mw": 286762.68438155664, "constant_real_margin_15y_npv_chf_per_mw": -2611809.8692214745 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 79578.44052499997, "trading_fee_chf_per_mw_year": 4411.161764705882, "net_energy_margin_chf_per_mw_year": 75167.27876029376, "charge_mwh": 2384.4117647058824, "discharge_mwh": 2026.7499999999998, "cycles": 253.34374999999997, "max_equation_error_mwh": 4.440892098500626e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -164504.12076131662, "annual_other_revenue_required_chf_per_mw": 164504.12076131662, "constant_real_margin_15y_npv_chf_per_mw": -1498289.3853801624 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -284339.82052212185, "annual_other_revenue_required_chf_per_mw": 284339.82052212185, "constant_real_margin_15y_npv_chf_per_mw": -2589742.6335436553 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -404175.52028292697, "annual_other_revenue_required_chf_per_mw": 404175.52028292697, "constant_real_margin_15y_npv_chf_per_mw": -3681195.881707148 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 37385.50836737397, "trading_fee_chf_per_mw_year": 2446.788235294118, "net_energy_margin_chf_per_mw_year": 34938.72013207986, "charge_mwh": 1322.5882352941176, "discharge_mwh": 1124.2, "cycles": 140.525, "max_equation_error_mwh": 4.440892098500626e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -204732.6793895305, "annual_other_revenue_required_chf_per_mw": 204732.6793895305, "constant_real_margin_15y_npv_chf_per_mw": -1864687.6379154264 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -324568.37915033574, "annual_other_revenue_required_chf_per_mw": 324568.37915033574, "constant_real_margin_15y_npv_chf_per_mw": -2956140.8860789193 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -444404.0789111409, "annual_other_revenue_required_chf_per_mw": 444404.0789111409, "constant_real_margin_15y_npv_chf_per_mw": -4047594.134242412 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 22844.001005131067, "trading_fee_chf_per_mw_year": 1619.8382352941178, "net_energy_margin_chf_per_mw_year": 21224.162769836923, "charge_mwh": 875.5882352941178, "discharge_mwh": 744.25, "cycles": 93.03125, "max_equation_error_mwh": 4.440892098500626e-16, "year": 2024, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -218447.23675177345, "annual_other_revenue_required_chf_per_mw": 218447.23675177345, "constant_real_margin_15y_npv_chf_per_mw": -1989598.6469888717 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -338282.9365125787, "annual_other_revenue_required_chf_per_mw": 338282.9365125787, "constant_real_margin_15y_npv_chf_per_mw": -3081051.8951523644 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -458118.63627338386, "annual_other_revenue_required_chf_per_mw": 458118.63627338386, "constant_real_margin_15y_npv_chf_per_mw": -4172505.1433158573 } ] }, { "energy_mwh": 2, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 47087.31751323529, "trading_fee_chf_per_mw_year": 1588.8235294117646, "net_energy_margin_chf_per_mw_year": 45498.49398382352, "charge_mwh": 858.8235294117646, "discharge_mwh": 730.0, "cycles": 365.0, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -59357.74330688103, "annual_other_revenue_required_chf_per_mw": 59357.74330688103, "constant_real_margin_15y_npv_chf_per_mw": -540625.2215764155 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -111785.8619522333, "annual_other_revenue_required_chf_per_mw": 111785.8619522333, "constant_real_margin_15y_npv_chf_per_mw": -1018136.0176479437 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -164213.98059758559, "annual_other_revenue_required_chf_per_mw": 164213.98059758559, "constant_real_margin_15y_npv_chf_per_mw": -1495646.8137194717 } ] }, { "energy_mwh": 2, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 18971.461604915814, "trading_fee_chf_per_mw_year": 1138.2941176470588, "net_energy_margin_chf_per_mw_year": 17833.167487268765, "charge_mwh": 615.2941176470588, "discharge_mwh": 523.0, "cycles": 261.5, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -87023.06980343579, "annual_other_revenue_required_chf_per_mw": 87023.06980343579, "constant_real_margin_15y_npv_chf_per_mw": -792598.6362303039 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -139451.18844878805, "annual_other_revenue_required_chf_per_mw": 139451.18844878805, "constant_real_margin_15y_npv_chf_per_mw": -1270109.432301832 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -191879.30709414033, "annual_other_revenue_required_chf_per_mw": 191879.30709414033, "constant_real_margin_15y_npv_chf_per_mw": -1747620.2283733601 } ] }, { "energy_mwh": 2, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 8269.829921445413, "trading_fee_chf_per_mw_year": 647.0647058823529, "net_energy_margin_chf_per_mw_year": 7622.765215563052, "charge_mwh": 349.7647058823529, "discharge_mwh": 297.3, "cycles": 148.65, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 700000, "annual_capital_plus_om_chf_per_mw": 104856.23729070455, "annual_margin_after_capital_and_om_chf_per_mw": -97233.4720751415, "annual_other_revenue_required_chf_per_mw": 97233.4720751415, "constant_real_margin_15y_npv_chf_per_mw": -885594.1020785706 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1050000, "annual_capital_plus_om_chf_per_mw": 157284.35593605682, "annual_margin_after_capital_and_om_chf_per_mw": -149661.59072049375, "annual_other_revenue_required_chf_per_mw": 149661.59072049375, "constant_real_margin_15y_npv_chf_per_mw": -1363104.8981500987 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 1400000, "annual_capital_plus_om_chf_per_mw": 209712.4745814091, "annual_margin_after_capital_and_om_chf_per_mw": -202089.70936584604, "annual_other_revenue_required_chf_per_mw": 202089.70936584604, "constant_real_margin_15y_npv_chf_per_mw": -1840615.694221627 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 78792.38493088236, "trading_fee_chf_per_mw_year": 3177.6470588235293, "net_energy_margin_chf_per_mw_year": 75614.73787205867, "charge_mwh": 1717.6470588235293, "discharge_mwh": 1460.0, "cycles": 365.0, "max_equation_error_mwh": 2.220446049250313e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -74179.88682894781, "annual_other_revenue_required_chf_per_mw": 74179.88682894781, "constant_real_margin_15y_npv_chf_per_mw": -675624.0301467855 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -149077.19917945107, "annual_other_revenue_required_chf_per_mw": 149077.19917945107, "constant_real_margin_15y_npv_chf_per_mw": -1357782.3102489687 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -223974.5115299543, "annual_other_revenue_required_chf_per_mw": 223974.5115299543, "constant_real_margin_15y_npv_chf_per_mw": -2039940.5903511515 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 31626.33467883285, "trading_fee_chf_per_mw_year": 1863.2764705882353, "net_energy_margin_chf_per_mw_year": 29763.05820824466, "charge_mwh": 1007.1764705882352, "discharge_mwh": 856.1, "cycles": 214.025, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -120031.56649276182, "annual_other_revenue_required_chf_per_mw": 120031.56649276182, "constant_real_margin_15y_npv_chf_per_mw": -1093237.1855146156 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -194928.8788432651, "annual_other_revenue_required_chf_per_mw": 194928.8788432651, "constant_real_margin_15y_npv_chf_per_mw": -1775395.4656167985 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -269826.1911937683, "annual_other_revenue_required_chf_per_mw": 269826.1911937683, "constant_real_margin_15y_npv_chf_per_mw": -2457553.7457189816 } ] }, { "energy_mwh": 4, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 14577.816343855899, "trading_fee_chf_per_mw_year": 1121.9705882352941, "net_energy_margin_chf_per_mw_year": 13455.845755620638, "charge_mwh": 606.4705882352941, "discharge_mwh": 515.5, "cycles": 128.875, "max_equation_error_mwh": 1.1102230246251565e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1000000, "annual_capital_plus_om_chf_per_mw": 149794.62470100648, "annual_margin_after_capital_and_om_chf_per_mw": -136338.77894538586, "annual_other_revenue_required_chf_per_mw": 136338.77894538586, "constant_real_margin_15y_npv_chf_per_mw": -1241761.8741961604 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 1500000, "annual_capital_plus_om_chf_per_mw": 224691.93705150974, "annual_margin_after_capital_and_om_chf_per_mw": -211236.0912958891, "annual_other_revenue_required_chf_per_mw": 211236.0912958891, "constant_real_margin_15y_npv_chf_per_mw": -1923920.1542983432 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 2000000, "annual_capital_plus_om_chf_per_mw": 299589.24940201297, "annual_margin_after_capital_and_om_chf_per_mw": -286133.40364639234, "annual_other_revenue_required_chf_per_mw": 286133.40364639234, "constant_real_margin_15y_npv_chf_per_mw": -2606078.4344005263 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 1, "gross_trading_margin_chf_per_mw_year": 102775.22071029407, "trading_fee_chf_per_mw_year": 4740.026470588235, "net_energy_margin_chf_per_mw_year": 98035.19423970592, "charge_mwh": 2562.176470588235, "discharge_mwh": 2177.85, "cycles": 272.23125, "max_equation_error_mwh": 3.552713678800501e-15, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -141636.20528190446, "annual_other_revenue_required_chf_per_mw": 141636.20528190446, "constant_real_margin_15y_npv_chf_per_mw": -1290010.3777175723 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -261471.90504270967, "annual_other_revenue_required_chf_per_mw": 261471.90504270967, "constant_real_margin_15y_npv_chf_per_mw": -2381463.625881065 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -381307.60480351484, "annual_other_revenue_required_chf_per_mw": 381307.60480351484, "constant_real_margin_15y_npv_chf_per_mw": -3472916.874044558 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 0.5, "gross_trading_margin_chf_per_mw_year": 43596.750831207355, "trading_fee_chf_per_mw_year": 2508.7088235294113, "net_energy_margin_chf_per_mw_year": 41088.04200767801, "charge_mwh": 1356.0588235294117, "discharge_mwh": 1152.6499999999999, "cycles": 144.08124999999998, "max_equation_error_mwh": 4.440892098500626e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -198583.35751393237, "annual_other_revenue_required_chf_per_mw": 198583.35751393237, "constant_real_margin_15y_npv_chf_per_mw": -1808680.143082742 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -318419.05727473757, "annual_other_revenue_required_chf_per_mw": 318419.05727473757, "constant_real_margin_15y_npv_chf_per_mw": -2900133.391246235 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -438254.75703554275, "annual_other_revenue_required_chf_per_mw": 438254.75703554275, "constant_real_margin_15y_npv_chf_per_mw": -3991586.6394097274 } ] }, { "energy_mwh": 8, "power_mw": 1, "spread_factor": 0.25, "gross_trading_margin_chf_per_mw_year": 22415.153133483844, "trading_fee_chf_per_mw_year": 1650.2, "net_energy_margin_chf_per_mw_year": 20764.95313348374, "charge_mwh": 892.0000000000001, "discharge_mwh": 758.1999999999999, "cycles": 94.77499999999999, "max_equation_error_mwh": 4.440892098500626e-16, "year": 2025, "capital_cases": [ { "power_chf_kw": 400, "energy_chf_kwh": 150, "capex_chf_per_mw": 1600000, "annual_capital_plus_om_chf_per_mw": 239671.39952161038, "annual_margin_after_capital_and_om_chf_per_mw": -218906.44638812664, "annual_other_revenue_required_chf_per_mw": 218906.44638812664, "constant_real_margin_15y_npv_chf_per_mw": -1993781.088867094 }, { "power_chf_kw": 600, "energy_chf_kwh": 225, "capex_chf_per_mw": 2400000, "annual_capital_plus_om_chf_per_mw": 359507.0992824156, "annual_margin_after_capital_and_om_chf_per_mw": -338742.1461489318, "annual_other_revenue_required_chf_per_mw": 338742.1461489318, "constant_real_margin_15y_npv_chf_per_mw": -3085234.337030587 }, { "power_chf_kw": 800, "energy_chf_kwh": 300, "capex_chf_per_mw": 3200000, "annual_capital_plus_om_chf_per_mw": 479342.79904322076, "annual_margin_after_capital_and_om_chf_per_mw": -458577.845909737, "annual_other_revenue_required_chf_per_mw": 458577.845909737, "constant_real_margin_15y_npv_chf_per_mw": -4176687.5851940797 } ] } ], "perfect_foresight_cases": [ { "power_mw": 1, "energy_mwh": 4, "net_energy_margin_chf_per_mw_year": 58214.90627647059, "gross_trading_margin_chf_per_mw_year": 61392.55333529411, "trading_fee_chf_per_mw_year": 3177.6470588235293, "charge_mwh": 1717.6470588235293, "discharge_mwh": 1460.0, "cycles": 365.0, "max_equation_error_mwh": 1.2878587085651816e-14, "mip_gap": 0.0, "interpretation": "Full-year perfect-foresight day-ahead benchmark with mutually exclusive charging/discharging, 365-cycle limit and cyclic stocks. Price-taking historical opportunity, not achievable realized earnings or 2050 revenue.", "year": 2024 }, { "power_mw": 1, "energy_mwh": 4, "net_energy_margin_chf_per_mw_year": 75648.57916323529, "gross_trading_margin_chf_per_mw_year": 78826.22622205882, "trading_fee_chf_per_mw_year": 3177.6470588235293, "charge_mwh": 1717.6470588235293, "discharge_mwh": 1460.0, "cycles": 365.0, "max_equation_error_mwh": 1.1102230246251565e-16, "mip_gap": 0.0, "interpretation": "Full-year perfect-foresight day-ahead benchmark with mutually exclusive charging/discharging, 365-cycle limit and cyclic stocks. Price-taking historical opportunity, not achievable realized earnings or 2050 revenue.", "year": 2025 } ], "hydro_shift_cases": [ { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 4608449.613927042, "required_winter_minus_summer_price_chf_mwh": 76.8074935654507, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 6912674.420890564, "required_winter_minus_summer_price_chf_mwh": 115.21124034817606, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 5023449.613927043, "required_winter_minus_summer_price_chf_mwh": 83.72416023211738, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 7535174.420890564, "required_winter_minus_summer_price_chf_mwh": 125.58624034817606, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 4083753.145232506, "required_winter_minus_summer_price_chf_mwh": 68.06255242054176, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 6125629.717848759, "required_winter_minus_summer_price_chf_mwh": 102.09382863081265, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 4498753.145232506, "required_winter_minus_summer_price_chf_mwh": 74.97921908720843, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 6748129.717848759, "required_winter_minus_summer_price_chf_mwh": 112.46882863081265, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 3885568.2654739525, "required_winter_minus_summer_price_chf_mwh": 64.75947109123254, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 5828352.398210929, "required_winter_minus_summer_price_chf_mwh": 97.13920663684881, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 4300568.2654739525, "required_winter_minus_summer_price_chf_mwh": 71.67613775789921, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 6450852.39821093, "required_winter_minus_summer_price_chf_mwh": 107.51420663684883, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 6640758.526509657, "required_winter_minus_summer_price_chf_mwh": 110.67930877516095, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 9961137.789764484, "required_winter_minus_summer_price_chf_mwh": 166.01896316274141, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 7055758.526509656, "required_winter_minus_summer_price_chf_mwh": 117.59597544182759, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 10583637.789764483, "required_winter_minus_summer_price_chf_mwh": 176.3939631627414, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 6327025.716501615, "required_winter_minus_summer_price_chf_mwh": 105.45042860836026, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 9490538.574752422, "required_winter_minus_summer_price_chf_mwh": 158.17564291254035, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 6742025.716501614, "required_winter_minus_summer_price_chf_mwh": 112.3670952750269, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 10113038.57475242, "required_winter_minus_summer_price_chf_mwh": 168.55064291254033, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 6251026.45615235, "required_winter_minus_summer_price_chf_mwh": 104.18377426920583, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 9376539.684228525, "required_winter_minus_summer_price_chf_mwh": 156.27566140380875, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 6666026.456152349, "required_winter_minus_summer_price_chf_mwh": 111.10044093587248, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9999039.684228523, "required_winter_minus_summer_price_chf_mwh": 166.6506614038087, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 8902531.396392668, "required_winter_minus_summer_price_chf_mwh": 148.37552327321112, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 13353797.094589002, "required_winter_minus_summer_price_chf_mwh": 222.5632849098167, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 9317531.396392668, "required_winter_minus_summer_price_chf_mwh": 155.2921899398778, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 13976297.094589, "required_winter_minus_summer_price_chf_mwh": 232.93828490981667, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 8742349.26571684, "required_winter_minus_summer_price_chf_mwh": 145.70582109528067, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 13113523.89857526, "required_winter_minus_summer_price_chf_mwh": 218.558731642921, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 9157349.265716838, "required_winter_minus_summer_price_chf_mwh": 152.6224877619473, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 13736023.898575258, "required_winter_minus_summer_price_chf_mwh": 228.93373164292095, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 8719053.92162259, "required_winter_minus_summer_price_chf_mwh": 145.31756536037648, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 13078580.882433882, "required_winter_minus_summer_price_chf_mwh": 217.9763480405647, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9134053.921622587, "required_winter_minus_summer_price_chf_mwh": 152.23423202704313, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Mattmark", "source_budget_chf": 83000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 60, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 13701080.882433882, "required_winter_minus_summer_price_chf_mwh": 228.3513480405647, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 28316979.555455323, "required_winter_minus_summer_price_chf_mwh": 65.09650472518464, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 42475469.33318298, "required_winter_minus_summer_price_chf_mwh": 97.64475708777697, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 30866979.555455323, "required_winter_minus_summer_price_chf_mwh": 70.9585736907019, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 46300469.33318298, "required_winter_minus_summer_price_chf_mwh": 106.43786053605284, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 25092941.012874436, "required_winter_minus_summer_price_chf_mwh": 57.68492186867687, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 37639411.51931165, "required_winter_minus_summer_price_chf_mwh": 86.52738280301529, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 27642941.012874436, "required_winter_minus_summer_price_chf_mwh": 63.546990834194105, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 41464411.51931165, "required_winter_minus_summer_price_chf_mwh": 95.32048625129116, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 23875178.49869537, "required_winter_minus_summer_price_chf_mwh": 54.8854678130928, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 35812767.74804305, "required_winter_minus_summer_price_chf_mwh": 82.3282017196392, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 26425178.498695374, "required_winter_minus_summer_price_chf_mwh": 60.747536778610055, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 39637767.74804306, "required_winter_minus_summer_price_chf_mwh": 91.12130516791508, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 40804660.82554126, "required_winter_minus_summer_price_chf_mwh": 93.80381798975002, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 61206991.238311894, "required_winter_minus_summer_price_chf_mwh": 140.70572698462504, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 43354660.82554126, "required_winter_minus_summer_price_chf_mwh": 99.66588695526725, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 65031991.23831189, "required_winter_minus_summer_price_chf_mwh": 149.4988304329009, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 38876905.00500992, "required_winter_minus_summer_price_chf_mwh": 89.3721954138159, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 58315357.50751488, "required_winter_minus_summer_price_chf_mwh": 134.05829312072385, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 41426905.00500992, "required_winter_minus_summer_price_chf_mwh": 95.23426437933315, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 62140357.50751487, "required_winter_minus_summer_price_chf_mwh": 142.85139656899972, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 38409921.59804456, "required_winter_minus_summer_price_chf_mwh": 88.29867034033232, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 57614882.39706684, "required_winter_minus_summer_price_chf_mwh": 132.4480055104985, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 40959921.59804455, "required_winter_minus_summer_price_chf_mwh": 94.16073930584955, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 61439882.39706683, "required_winter_minus_summer_price_chf_mwh": 141.24110895877433, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 54702301.35132844, "required_winter_minus_summer_price_chf_mwh": 125.7524168996056, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 82053452.02699266, "required_winter_minus_summer_price_chf_mwh": 188.62862534940842, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 57252301.35132844, "required_winter_minus_summer_price_chf_mwh": 131.61448586512284, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 85878452.02699265, "required_winter_minus_summer_price_chf_mwh": 197.42172879768424, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 53718049.70500708, "required_winter_minus_summer_price_chf_mwh": 123.4897694367979, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 80577074.55751063, "required_winter_minus_summer_price_chf_mwh": 185.23465415519684, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 56268049.70500708, "required_winter_minus_summer_price_chf_mwh": 129.35183840231514, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 84402074.55751061, "required_winter_minus_summer_price_chf_mwh": 194.02775760347268, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 53574909.63888579, "required_winter_minus_summer_price_chf_mwh": 123.16071181353055, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 80362364.45832868, "required_winter_minus_summer_price_chf_mwh": 184.7410677202958, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 56124909.63888578, "required_winter_minus_summer_price_chf_mwh": 129.02278077904776, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Gornerli_2040", "source_budget_chf": 510000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 435, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 84187364.45832866, "required_winter_minus_summer_price_chf_mwh": 193.53417116857165, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 23491428.30095447, "required_winter_minus_summer_price_chf_mwh": 587.2857075238617, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 35237142.45143171, "required_winter_minus_summer_price_chf_mwh": 880.9285612857926, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 24091428.300954472, "required_winter_minus_summer_price_chf_mwh": 602.2857075238618, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 36137142.45143171, "required_winter_minus_summer_price_chf_mwh": 903.4285612857926, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 6662818.718930664, "required_winter_minus_summer_price_chf_mwh": 166.5704679732666, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 9994228.078395996, "required_winter_minus_summer_price_chf_mwh": 249.8557019598999, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 7262818.7189306645, "required_winter_minus_summer_price_chf_mwh": 181.5704679732666, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 10894228.078395996, "required_winter_minus_summer_price_chf_mwh": 272.35570195989993, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 5904221.414793984, "required_winter_minus_summer_price_chf_mwh": 147.6055353698496, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 8856332.122190977, "required_winter_minus_summer_price_chf_mwh": 221.40830305477442, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 6504221.414793985, "required_winter_minus_summer_price_chf_mwh": 162.60553536984963, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 9756332.122190978, "required_winter_minus_summer_price_chf_mwh": 243.90830305477445, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 5617689.058516558, "required_winter_minus_summer_price_chf_mwh": 140.44222646291396, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 8426533.587774837, "required_winter_minus_summer_price_chf_mwh": 210.66333969437093, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 6217689.058516558, "required_winter_minus_summer_price_chf_mwh": 155.44222646291396, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9326533.587774837, "required_winter_minus_summer_price_chf_mwh": 233.16333969437093, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 25775495.970999364, "required_winter_minus_summer_price_chf_mwh": 644.3873992749841, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 38663243.95649904, "required_winter_minus_summer_price_chf_mwh": 966.581098912476, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 26375495.970999364, "required_winter_minus_summer_price_chf_mwh": 659.3873992749841, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 39563243.95649905, "required_winter_minus_summer_price_chf_mwh": 989.0810989124761, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 9601096.664833238, "required_winter_minus_summer_price_chf_mwh": 240.02741662083096, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 14401644.997249857, "required_winter_minus_summer_price_chf_mwh": 360.04112493124643, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 10201096.664833236, "required_winter_minus_summer_price_chf_mwh": 255.0274166208309, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 15301644.997249855, "required_winter_minus_summer_price_chf_mwh": 382.5411249312464, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 9147507.060002334, "required_winter_minus_summer_price_chf_mwh": 228.68767650005836, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 13721260.590003502, "required_winter_minus_summer_price_chf_mwh": 343.0315147500875, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 9747507.060002333, "required_winter_minus_summer_price_chf_mwh": 243.6876765000583, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 14621260.5900035, "required_winter_minus_summer_price_chf_mwh": 365.53151475008747, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 9037628.611304602, "required_winter_minus_summer_price_chf_mwh": 225.94071528261503, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 13556442.916956903, "required_winter_minus_summer_price_chf_mwh": 338.9110729239226, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9637628.6113046, "required_winter_minus_summer_price_chf_mwh": 240.940715282615, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 14456442.916956902, "required_winter_minus_summer_price_chf_mwh": 361.4110729239225, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 28152885.643520065, "required_winter_minus_summer_price_chf_mwh": 703.8221410880017, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 42229328.4652801, "required_winter_minus_summer_price_chf_mwh": 1055.7332116320026, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 28752885.643520065, "required_winter_minus_summer_price_chf_mwh": 718.8221410880017, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 43129328.4652801, "required_winter_minus_summer_price_chf_mwh": 1078.2332116320026, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 12871129.72972434, "required_winter_minus_summer_price_chf_mwh": 321.7782432431085, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 19306694.59458651, "required_winter_minus_summer_price_chf_mwh": 482.6673648646628, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 13471129.729724338, "required_winter_minus_summer_price_chf_mwh": 336.7782432431085, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 20206694.594586506, "required_winter_minus_summer_price_chf_mwh": 505.16736486466266, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 12639541.10706049, "required_winter_minus_summer_price_chf_mwh": 315.98852767651226, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 18959311.660590734, "required_winter_minus_summer_price_chf_mwh": 473.98279151476834, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 13239541.10706049, "required_winter_minus_summer_price_chf_mwh": 330.98852767651226, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 19859311.660590734, "required_winter_minus_summer_price_chf_mwh": 496.48279151476834, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 12605861.091502538, "required_winter_minus_summer_price_chf_mwh": 315.14652728756346, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 18908791.637253806, "required_winter_minus_summer_price_chf_mwh": 472.71979093134513, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 13205861.091502536, "required_winter_minus_summer_price_chf_mwh": 330.1465272875634, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_40GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 40, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 19808791.637253806, "required_winter_minus_summer_price_chf_mwh": 495.21979093134513, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 23491428.30095447, "required_winter_minus_summer_price_chf_mwh": 469.82856601908935, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 35237142.45143171, "required_winter_minus_summer_price_chf_mwh": 704.7428490286342, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 24091428.300954472, "required_winter_minus_summer_price_chf_mwh": 481.82856601908946, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 36137142.45143171, "required_winter_minus_summer_price_chf_mwh": 722.7428490286342, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 6662818.718930664, "required_winter_minus_summer_price_chf_mwh": 133.25637437861326, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 9994228.078395996, "required_winter_minus_summer_price_chf_mwh": 199.88456156791992, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 7262818.7189306645, "required_winter_minus_summer_price_chf_mwh": 145.2563743786133, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 10894228.078395996, "required_winter_minus_summer_price_chf_mwh": 217.88456156791992, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 5904221.414793984, "required_winter_minus_summer_price_chf_mwh": 118.08442829587968, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 8856332.122190977, "required_winter_minus_summer_price_chf_mwh": 177.12664244381952, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 6504221.414793985, "required_winter_minus_summer_price_chf_mwh": 130.0844282958797, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 9756332.122190978, "required_winter_minus_summer_price_chf_mwh": 195.12664244381958, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 5617689.058516558, "required_winter_minus_summer_price_chf_mwh": 112.35378117033116, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 8426533.587774837, "required_winter_minus_summer_price_chf_mwh": 168.53067175549674, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 6217689.058516558, "required_winter_minus_summer_price_chf_mwh": 124.35378117033116, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.04, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9326533.587774837, "required_winter_minus_summer_price_chf_mwh": 186.53067175549674, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 25775495.970999364, "required_winter_minus_summer_price_chf_mwh": 515.5099194199872, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 38663243.95649904, "required_winter_minus_summer_price_chf_mwh": 773.2648791299808, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 26375495.970999364, "required_winter_minus_summer_price_chf_mwh": 527.5099194199872, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 39563243.95649905, "required_winter_minus_summer_price_chf_mwh": 791.264879129981, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 9601096.664833238, "required_winter_minus_summer_price_chf_mwh": 192.02193329666477, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 14401644.997249857, "required_winter_minus_summer_price_chf_mwh": 288.03289994499715, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 10201096.664833236, "required_winter_minus_summer_price_chf_mwh": 204.02193329666474, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 15301644.997249855, "required_winter_minus_summer_price_chf_mwh": 306.0328999449971, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 9147507.060002334, "required_winter_minus_summer_price_chf_mwh": 182.9501412000467, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 13721260.590003502, "required_winter_minus_summer_price_chf_mwh": 274.42521180007003, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 9747507.060002333, "required_winter_minus_summer_price_chf_mwh": 194.95014120004666, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 14621260.5900035, "required_winter_minus_summer_price_chf_mwh": 292.42521180007, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 9037628.611304602, "required_winter_minus_summer_price_chf_mwh": 180.75257222609204, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 13556442.916956903, "required_winter_minus_summer_price_chf_mwh": 271.12885833913805, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 9637628.6113046, "required_winter_minus_summer_price_chf_mwh": 192.75257222609198, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.07, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 14456442.916956902, "required_winter_minus_summer_price_chf_mwh": 289.12885833913805, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 28152885.643520065, "required_winter_minus_summer_price_chf_mwh": 563.0577128704012, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.005, "annual_cost_chf": 42229328.4652801, "required_winter_minus_summer_price_chf_mwh": 844.586569305602, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 28752885.643520065, "required_winter_minus_summer_price_chf_mwh": 575.0577128704012, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 6, "annual_om_fraction": 0.01, "annual_cost_chf": 43129328.4652801, "required_winter_minus_summer_price_chf_mwh": 862.586569305602, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 12871129.72972434, "required_winter_minus_summer_price_chf_mwh": 257.4225945944868, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.005, "annual_cost_chf": 19306694.59458651, "required_winter_minus_summer_price_chf_mwh": 386.13389189173023, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 13471129.729724338, "required_winter_minus_summer_price_chf_mwh": 269.4225945944868, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 40, "annual_om_fraction": 0.01, "annual_cost_chf": 20206694.594586506, "required_winter_minus_summer_price_chf_mwh": 404.1338918917301, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 12639541.10706049, "required_winter_minus_summer_price_chf_mwh": 252.79082214120982, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.005, "annual_cost_chf": 18959311.660590734, "required_winter_minus_summer_price_chf_mwh": 379.1862332118147, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 13239541.10706049, "required_winter_minus_summer_price_chf_mwh": 264.7908221412098, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 60, "annual_om_fraction": 0.01, "annual_cost_chf": 19859311.660590734, "required_winter_minus_summer_price_chf_mwh": 397.1862332118147, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 12605861.091502538, "required_winter_minus_summer_price_chf_mwh": 252.11722183005077, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.005, "annual_cost_chf": 18908791.637253806, "required_winter_minus_summer_price_chf_mwh": 378.1758327450761, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 13205861.091502536, "required_winter_minus_summer_price_chf_mwh": 264.1172218300507, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." }, { "project": "Moiry_50GWh", "source_budget_chf": 120000000.0, "scenario_capex_multiplier": 1.5, "winter_shift_gwh": 50, "real_wacc": 0.1, "economic_life": 80, "annual_om_fraction": 0.01, "annual_cost_chf": 19808791.637253806, "required_winter_minus_summer_price_chf_mwh": 396.1758327450761, "excludes": "Construction finance, taxes, outages during works, hydrological shortfall, concession compensation and project-specific operating costs. Water is shifted from summer, not newly generated. No grant included." } ], "nuclear_cost_cases": [ { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.1273890438653245, "financed_chf_kw": 6764.334263191947, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 78.77413325170906, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.1273890438653245, "financed_chf_kw": 6764.334263191947, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 68.14511104309088, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.2243874900450247, "financed_chf_kw": 7346.324940270148, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 82.6896677679047, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.2243874900450247, "financed_chf_kw": 7346.324940270148, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 71.40805647325391, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.361342187955058, "financed_chf_kw": 8168.053127730348, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 88.21811557240272, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.361342187955058, "financed_chf_kw": 8168.053127730348, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 76.0150963103356, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.2332369130153793, "financed_chf_kw": 7399.421478092276, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 113.4863106594706, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.2332369130153793, "financed_chf_kw": 7399.421478092276, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 97.07192554955884, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.4291844900691333, "financed_chf_kw": 8575.1069404148, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 126.23260668882614, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.4291844900691333, "financed_chf_kw": 8575.1069404148, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 107.69383890735511, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.7329108324734743, "financed_chf_kw": 10397.464994840846, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 145.98985977870277, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.7329108324734743, "financed_chf_kw": 10397.464994840846, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 124.15821648225231, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.3487000061716843, "financed_chf_kw": 8092.200037030106, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 156.83964357227345, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.3487000061716843, "financed_chf_kw": 8092.200037030106, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 133.1997029768945, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.6715311938573456, "financed_chf_kw": 10029.187163144074, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 186.41909071673825, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.6715311938573456, "financed_chf_kw": 10029.187163144074, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 157.84924226394855, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 2.2215506619437027, "financed_chf_kw": 13329.303971662215, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 236.8146919017401, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 6000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 2.2215506619437027, "financed_chf_kw": 13329.303971662215, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 199.84557658478343, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.1273890438653245, "financed_chf_kw": 11273.890438653245, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 109.11366196441615, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.1273890438653245, "financed_chf_kw": 11273.890438653245, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 93.42805163701345, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.2243874900450247, "financed_chf_kw": 12243.874900450246, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 115.63955282474221, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.2243874900450247, "financed_chf_kw": 12243.874900450246, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 98.86629402061851, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.361342187955058, "financed_chf_kw": 13613.42187955058, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 124.8536324989056, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.361342187955058, "financed_chf_kw": 13613.42187955058, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 106.544693749088, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.2332369130153793, "financed_chf_kw": 12332.369130153793, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 166.9672909773521, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.2332369130153793, "financed_chf_kw": 12332.369130153793, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 141.6394091477934, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.4291844900691333, "financed_chf_kw": 14291.844900691332, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 188.21111769294458, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.4291844900691333, "financed_chf_kw": 14291.844900691332, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 159.34259807745383, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.7329108324734743, "financed_chf_kw": 17329.10832473474, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 221.13987284273898, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.7329108324734743, "financed_chf_kw": 17329.10832473474, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 186.78322736894916, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.3487000061716843, "financed_chf_kw": 13487.000061716843, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 239.22284583202347, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.3487000061716843, "financed_chf_kw": 13487.000061716843, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 201.8523715266862, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.6715311938573456, "financed_chf_kw": 16715.311938573457, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 288.5219244061315, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.6715311938573456, "financed_chf_kw": 16715.311938573457, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 242.93493700510962, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 2.2215506619437027, "financed_chf_kw": 22215.506619437027, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 372.51459304780127, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 10000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 2.2215506619437027, "financed_chf_kw": 22215.506619437027, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 312.9288275398344, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.1273890438653245, "financed_chf_kw": 16910.835657979867, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 147.03807285530004, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.1273890438653245, "financed_chf_kw": 16910.835657979867, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 125.0317273794167, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.2243874900450247, "financed_chf_kw": 18365.81235067537, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 156.82690914578913, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.2243874900450247, "financed_chf_kw": 18365.81235067537, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 133.18909095482428, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.361342187955058, "financed_chf_kw": 20420.13281932587, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 170.6480286570342, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.04, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.361342187955058, "financed_chf_kw": 20420.13281932587, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 144.70669054752847, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.2332369130153793, "financed_chf_kw": 18498.55369523069, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 233.81851637470393, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.2332369130153793, "financed_chf_kw": 18498.55369523069, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 197.34876364558662, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.4291844900691333, "financed_chf_kw": 21437.767351037, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 265.6842564480927, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.4291844900691333, "financed_chf_kw": 21437.767351037, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 223.90354704007726, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 1.7329108324734743, "financed_chf_kw": 25993.662487102116, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 315.0773891727843, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.07, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 1.7329108324734743, "financed_chf_kw": 25993.662487102116, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 265.06449097732025, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.75, "financing_factor": 1.3487000061716843, "financed_chf_kw": 20230.500092575265, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 342.201848656711, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 6, "capacity_factor": 0.9, "financing_factor": 1.3487000061716843, "financed_chf_kw": 20230.500092575265, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 287.6682072139258, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.75, "financing_factor": 1.6715311938573456, "financed_chf_kw": 25072.967907860184, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 416.15046651787304, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 10, "capacity_factor": 0.9, "financing_factor": 1.6715311938573456, "financed_chf_kw": 25072.967907860184, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 349.29205543156087, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.75, "financing_factor": 2.2215506619437027, "financed_chf_kw": 33323.25992915554, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 542.1394694803777, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." }, { "overnight_chf_kw": 15000, "real_wacc": 0.1, "construction_years": 15, "capacity_factor": 0.9, "financing_factor": 2.2215506619437027, "financed_chf_kw": 33323.25992915554, "lifetime_years": 60, "fixed_om_chf_kw_year": 120, "fuel_variable_waste_chf_mwh": 15, "screening_chf_mwh": 454.28289123364806, "status": "Analyst sensitivity, not a Swiss vendor quote or private insurance estimate; constant costs with no learning credit, evenly spread construction expenditure, zero terminal salvage. Fuel/variable/waste allowance is unbundled. Decommissioning funding and any waste-fund shortfall are additional unresolved costs; this is not a complete project LCOE." } ], "assumptions": { "chf_per_eur": 0.95, "fx_status": "fixed illustrative conversion, not an observed exchange-rate series", "battery_rte": 0.85, "battery_cycle_limit": 365, "battery_life_years": 15, "battery_real_wacc": 0.07, "battery_annual_fom_including_augmentation": 0.04, "trading_fee_chf_mwh_each_direction": 1 }, "interpretation": "Historical day-ahead-only price-taking dispatch with perfect foresight, charge restricted to hours at/below each daily median and discharge to remaining hours for the sensitivity runs; unrestricted-time MILP benchmarks separately labelled. Spread compression is a sensitivity, not an endogenous market-equilibrium forecast. No reserve/tolling revenue or public support is credited. Other project costs remain unpriced." }