[
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.03,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 8605351279.21929,
    "financing_carry_diagnostic_chf": 1279351279.2192898,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 103.93440964083165,
    "owner_npv_at_cod_chf": -745400181.4955444,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.03,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 8605351279.21929,
    "financing_carry_diagnostic_chf": 1279351279.2192898,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 88.24010205715548,
    "owner_npv_at_cod_chf": 2705417886.947983,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.03,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 8605351279.21929,
    "financing_carry_diagnostic_chf": 1279351279.2192898,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 81.9398782242819,
    "owner_npv_at_cod_chf": 4545854190.1178665,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.05,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 9604312340.015936,
    "financing_carry_diagnostic_chf": 2278312340.015936,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 131.6604747128183,
    "owner_npv_at_cod_chf": -4142296835.4523563,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.05,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 9604312340.015936,
    "financing_carry_diagnostic_chf": 2278312340.015936,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 111.07333211643862,
    "owner_npv_at_cod_chf": -1759231554.2560558,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.05,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 9604312340.015936,
    "financing_carry_diagnostic_chf": 2278312340.015936,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 102.80895946126111,
    "owner_npv_at_cod_chf": -488263404.2846947,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.07,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 10744431935.857185,
    "financing_carry_diagnostic_chf": 3418431935.8571854,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 167.65914126625123,
    "owner_npv_at_cod_chf": -6627580011.2481785,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.07,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 10744431935.857185,
    "financing_carry_diagnostic_chf": 3418431935.8571854,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 140.719292807501,
    "owner_npv_at_cod_chf": -4843391893.280186,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.07,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 10744431935.857185,
    "financing_carry_diagnostic_chf": 3418431935.8571854,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 129.90472998535037,
    "owner_npv_at_cod_chf": -3891824897.03059,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.1,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 12778313056.48029,
    "financing_carry_diagnostic_chf": 5452313056.480289,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 238.84126225252385,
    "owner_npv_at_cod_chf": -9789962751.287956,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.1,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 12778313056.48029,
    "financing_carry_diagnostic_chf": 5452313056.480289,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 199.3398630314902,
    "owner_npv_at_cod_chf": -8505638654.897566,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 6000,
    "real_wacc": 0.1,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 6600000000,
    "development_grid_core_chf": 726000000.0,
    "preoperation_cash_total_chf": 7326000000.0,
    "capital_value_at_cod_chf": 12778313056.48029,
    "financing_carry_diagnostic_chf": 5452313056.480289,
    "decom_fund_contribution_chf_year": 8680286.167548256,
    "decom_terminal_resource_chf": 990000000.0,
    "break_even_capture_price_chf_mwh": 183.4826705126523,
    "owner_npv_at_cod_chf": -7820665803.489357,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.03,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 14342252132.03215,
    "financing_carry_diagnostic_chf": 2132252132.0321503,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 136.04419436768313,
    "owner_npv_at_cod_chf": -6828813335.728943,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.03,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 14342252132.03215,
    "financing_carry_diagnostic_chf": 2132252132.0321503,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 114.68345418515081,
    "owner_npv_at_cod_chf": -3377995267.285412,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.03,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 14342252132.03215,
    "financing_carry_diagnostic_chf": 2132252132.0321503,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 106.1085333950303,
    "owner_npv_at_cod_chf": -1537558964.115528,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.05,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 16007187233.359892,
    "financing_carry_diagnostic_chf": 3797187233.359892,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 182.2543028209942,
    "owner_npv_at_cod_chf": -10761738140.957083,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.05,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 16007187233.359892,
    "financing_carry_diagnostic_chf": 3797187233.359892,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 152.73883761728933,
    "owner_npv_at_cod_chf": -8378672859.760782,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.05,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 16007187233.359892,
    "financing_carry_diagnostic_chf": 3797187233.359892,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 140.89033545666234,
    "owner_npv_at_cod_chf": -7107704709.789425,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.07,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 17907386559.76198,
    "financing_carry_diagnostic_chf": 5697386559.761978,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 242.25208041004907,
    "owner_npv_at_cod_chf": -13934363147.975357,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.07,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 17907386559.76198,
    "financing_carry_diagnostic_chf": 5697386559.761978,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 202.14877210239334,
    "owner_npv_at_cod_chf": -12150175030.007364,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.07,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 17907386559.76198,
    "financing_carry_diagnostic_chf": 5697386559.761978,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 186.0499529968111,
    "owner_npv_at_cod_chf": -11198608033.757767,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.1,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 21297188427.467148,
    "financing_carry_diagnostic_chf": 9087188427.467148,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 360.8889487205035,
    "owner_npv_at_cod_chf": -18395778378.556004,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.1,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 21297188427.467148,
    "financing_carry_diagnostic_chf": 9087188427.467148,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 299.8497224757087,
    "owner_npv_at_cod_chf": -17111454282.165615,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 10000,
    "real_wacc": 0.1,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 11000000000,
    "development_grid_core_chf": 1210000000.0,
    "preoperation_cash_total_chf": 12210000000.0,
    "capital_value_at_cod_chf": 21297188427.467148,
    "financing_carry_diagnostic_chf": 9087188427.467148,
    "decom_fund_contribution_chf_year": 14467143.612580426,
    "decom_terminal_resource_chf": 1650000000.0,
    "break_even_capture_price_chf_mwh": 275.3465205423144,
    "owner_npv_at_cod_chf": -16426481430.757408,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.03,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 21513378198.04822,
    "financing_carry_diagnostic_chf": 3198378198.0482216,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 176.18142527624744,
    "owner_npv_at_cod_chf": -14433079778.520683,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.03,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 21513378198.04822,
    "financing_carry_diagnostic_chf": 3198378198.0482216,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 147.73764434514496,
    "owner_npv_at_cod_chf": -10982261710.077156,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.03,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 21513378198.04822,
    "financing_carry_diagnostic_chf": 3198378198.0482216,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 136.3193523584658,
    "owner_npv_at_cod_chf": -9141825406.907269,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.05,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 24010780850.039837,
    "financing_carry_diagnostic_chf": 5695780850.039837,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 245.49658795621406,
    "owner_npv_at_cod_chf": -19036039772.83799,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.05,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 24010780850.039837,
    "financing_carry_diagnostic_chf": 5695780850.039837,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 204.82071949335275,
    "owner_npv_at_cod_chf": -16652974491.641691,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.05,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 24010780850.039837,
    "financing_carry_diagnostic_chf": 5695780850.039837,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 188.49205545091385,
    "owner_npv_at_cod_chf": -15382006341.670334,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.07,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 26861079839.642963,
    "financing_carry_diagnostic_chf": 8546079839.642963,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 335.49325433979635,
    "owner_npv_at_cod_chf": -23067842068.884327,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.07,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 26861079839.642963,
    "financing_carry_diagnostic_chf": 8546079839.642963,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 278.9356212210087,
    "owner_npv_at_cod_chf": -21283653950.916336,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.07,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 26861079839.642963,
    "financing_carry_diagnostic_chf": 8546079839.642963,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 256.231481761137,
    "owner_npv_at_cod_chf": -20332086954.666737,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.1,
    "capacity_factor": 0.7,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 6.7452,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 31945782641.20072,
    "financing_carry_diagnostic_chf": 13630782641.200722,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 513.4485568054779,
    "owner_npv_at_cod_chf": -29153047912.641056,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.1,
    "capacity_factor": 0.85,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.1906,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 31945782641.20072,
    "financing_carry_diagnostic_chf": 13630782641.200722,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 425.4870467809818,
    "owner_npv_at_cod_chf": -27868723816.250675,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  },
  {
    "unit": "representative",
    "cod": 2047,
    "overnight_chf_kw": 15000,
    "real_wacc": 0.1,
    "capacity_factor": 0.93,
    "capture_price_chf_mwh": 100,
    "economic_life_years": 60,
    "generation_twh_year": 8.96148,
    "overnight_chf": 16500000000,
    "development_grid_core_chf": 1815000000.0,
    "preoperation_cash_total_chf": 18315000000.0,
    "capital_value_at_cod_chf": 31945782641.20072,
    "financing_carry_diagnostic_chf": 13630782641.200722,
    "decom_fund_contribution_chf_year": 21700715.41887064,
    "decom_terminal_resource_chf": 2475000000.0,
    "break_even_capture_price_chf_mwh": 390.17633307939184,
    "owner_npv_at_cod_chf": -27183750964.84246,
    "discount_convention": "Mid-year real flows, valued at COD; generation represented as equal annual lifecycle output, not an hourly dispatch forecast."
  }
]