[ { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3582.8191042701014, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 144.81721025310046, "winter_energy_recovery_price_chf_mwh": 539.5150970213546, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3582.8191042701014, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 144.81721025310046, "winter_energy_recovery_price_chf_mwh": 485.00529309978594, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3582.8191042701014, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 144.81721025310046, "winter_energy_recovery_price_chf_mwh": 403.240587217433, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2876.626715093496, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 116.2729804926191, "winter_energy_recovery_price_chf_mwh": 433.17384889407106, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2876.626715093496, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 116.2729804926191, "winter_energy_recovery_price_chf_mwh": 378.66404497250244, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2876.626715093496, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 116.2729804926191, "winter_energy_recovery_price_chf_mwh": 296.8993390901495, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2137.065549972251, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 86.37998795589148, "winter_energy_recovery_price_chf_mwh": 321.8077982670466, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2137.065549972251, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 86.37998795589148, "winter_energy_recovery_price_chf_mwh": 267.297994345478, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2137.065549972251, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 86.37998795589148, "winter_energy_recovery_price_chf_mwh": 185.5332884631251, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1695.512544731392, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 68.53245713256771, "winter_energy_recovery_price_chf_mwh": 255.31699716054635, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1695.512544731392, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 68.53245713256771, "winter_energy_recovery_price_chf_mwh": 200.80719323897773, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1695.512544731392, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 68.53245713256771, "winter_energy_recovery_price_chf_mwh": 119.04248735662482, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4865.651990992759, "discounted_winter_mwh_per_kw": 5.46890518113179, "discounted_summer_mwh_per_kw": 10.156538193530476, "plant_cost_chf_per_potential_annual_mwh": 311.39289134558254, "winter_energy_recovery_price_chf_mwh": 889.6939752730934, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4865.651990992759, "discounted_winter_mwh_per_kw": 5.46890518113179, "discounted_summer_mwh_per_kw": 10.156538193530476, "plant_cost_chf_per_potential_annual_mwh": 311.39289134558254, "winter_energy_recovery_price_chf_mwh": 852.5511181302363, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4865.651990992759, "discounted_winter_mwh_per_kw": 5.46890518113179, "discounted_summer_mwh_per_kw": 10.156538193530476, "plant_cost_chf_per_potential_annual_mwh": 311.39289134558254, "winter_energy_recovery_price_chf_mwh": 796.8368324159505, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3867.770221215775, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 129.14622795350172, "winter_energy_recovery_price_chf_mwh": 479.0908456339578, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3867.770221215775, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 129.14622795350172, "winter_energy_recovery_price_chf_mwh": 424.89729724686106, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3867.770221215775, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 129.14622795350172, "winter_energy_recovery_price_chf_mwh": 343.60697466621593, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 6358.556312924297, "discounted_winter_mwh_per_kw": 16.276503515273188, "discounted_summer_mwh_per_kw": 21.484984640160604, "plant_cost_chf_per_potential_annual_mwh": 168.38733385589083, "winter_energy_recovery_price_chf_mwh": 390.6586145456667, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 6358.556312924297, "discounted_winter_mwh_per_kw": 16.276503515273188, "discounted_summer_mwh_per_kw": 21.484984640160604, "plant_cost_chf_per_potential_annual_mwh": 168.38733385589083, "winter_energy_recovery_price_chf_mwh": 364.2586145456667, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 6358.556312924297, "discounted_winter_mwh_per_kw": 16.276503515273188, "discounted_summer_mwh_per_kw": 21.484984640160604, "plant_cost_chf_per_potential_annual_mwh": 168.38733385589083, "winter_energy_recovery_price_chf_mwh": 324.65861454566675, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4861.995531029628, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 162.34376585118997, "winter_energy_recovery_price_chf_mwh": 602.2430023511884, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4861.995531029628, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 162.34376585118997, "winter_energy_recovery_price_chf_mwh": 548.0494539640916, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4861.995531029628, "discounted_winter_mwh_per_kw": 8.073145743575504, "discounted_summer_mwh_per_kw": 21.87562072452716, "plant_cost_chf_per_potential_annual_mwh": 162.34376585118997, "winter_energy_recovery_price_chf_mwh": 466.75913138344646, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2298.188534003849, "discounted_winter_mwh_per_kw": 7.731990229895375, "discounted_summer_mwh_per_kw": 17.799779990141, "plant_cost_chf_per_potential_annual_mwh": 90.01289429591985, "winter_energy_recovery_price_chf_mwh": 297.2311740796065, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2298.188534003849, "discounted_winter_mwh_per_kw": 7.731990229895375, "discounted_summer_mwh_per_kw": 17.799779990141, "plant_cost_chf_per_potential_annual_mwh": 90.01289429591985, "winter_energy_recovery_price_chf_mwh": 251.18926388339597, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2298.188534003849, "discounted_winter_mwh_per_kw": 7.731990229895375, "discounted_summer_mwh_per_kw": 17.799779990141, "plant_cost_chf_per_potential_annual_mwh": 90.01289429591985, "winter_energy_recovery_price_chf_mwh": 182.12639858908017, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 10106.838898051403, "discounted_winter_mwh_per_kw": 16.09894165874294, "discounted_summer_mwh_per_kw": 24.14841248811442, "plant_cost_chf_per_potential_annual_mwh": 251.1180948981854, "winter_energy_recovery_price_chf_mwh": 627.7952372454637, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 10106.838898051403, "discounted_winter_mwh_per_kw": 16.09894165874294, "discounted_summer_mwh_per_kw": 24.14841248811442, "plant_cost_chf_per_potential_annual_mwh": 251.1180948981854, "winter_energy_recovery_price_chf_mwh": 597.7952372454636, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 10106.838898051403, "discounted_winter_mwh_per_kw": 16.09894165874294, "discounted_summer_mwh_per_kw": 24.14841248811442, "plant_cost_chf_per_potential_annual_mwh": 251.1180948981854, "winter_energy_recovery_price_chf_mwh": 552.7952372454637, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1490.8190985932454, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 60.25876734692094, "winter_energy_recovery_price_chf_mwh": 224.49344697872502, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1490.8190985932454, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 60.25876734692094, "winter_energy_recovery_price_chf_mwh": 169.98364305715643, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1490.8190985932454, "discounted_winter_mwh_per_kw": 6.640813434231461, "discounted_summer_mwh_per_kw": 18.09947190898378, "plant_cost_chf_per_potential_annual_mwh": 60.25876734692094, "winter_energy_recovery_price_chf_mwh": 88.2189371748035, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 18199.361262900136, "discounted_winter_mwh_per_kw": 113.33973588185877, "discounted_summer_mwh_per_kw": 92.73251117606624, "plant_cost_chf_per_potential_annual_mwh": 88.31544044737117, "winter_energy_recovery_price_chf_mwh": 160.5735280861294, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 18199.361262900136, "discounted_winter_mwh_per_kw": 113.33973588185877, "discounted_summer_mwh_per_kw": 92.73251117606624, "plant_cost_chf_per_potential_annual_mwh": 88.31544044737117, "winter_energy_recovery_price_chf_mwh": 144.20989172249304, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 18199.361262900136, "discounted_winter_mwh_per_kw": 113.33973588185877, "discounted_summer_mwh_per_kw": 92.73251117606624, "plant_cost_chf_per_potential_annual_mwh": 88.31544044737117, "winter_energy_recovery_price_chf_mwh": 119.66443717703848, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 5089.583210531607, "discounted_winter_mwh_per_kw": 34.59445458264925, "discounted_summer_mwh_per_kw": 17.297227291324624, "plant_cost_chf_per_potential_annual_mwh": 98.08090674132251, "winter_energy_recovery_price_chf_mwh": 147.12136011198376, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 5089.583210531607, "discounted_winter_mwh_per_kw": 34.59445458264925, "discounted_summer_mwh_per_kw": 17.297227291324624, "plant_cost_chf_per_potential_annual_mwh": 98.08090674132251, "winter_energy_recovery_price_chf_mwh": 137.12136011198373, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.03, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 5089.583210531607, "discounted_winter_mwh_per_kw": 34.59445458264925, "discounted_summer_mwh_per_kw": 17.297227291324624, "plant_cost_chf_per_potential_annual_mwh": 98.08090674132251, "winter_energy_recovery_price_chf_mwh": 122.12136011198376, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2977.9820137083116, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 174.81443673128865, "winter_energy_recovery_price_chf_mwh": 651.2694701753891, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2977.9820137083116, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 174.81443673128865, "winter_energy_recovery_price_chf_mwh": 596.7596662538205, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2977.9820137083116, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 174.81443673128865, "winter_energy_recovery_price_chf_mwh": 514.9949603714675, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2361.6585298444897, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 138.63482175041972, "winter_energy_recovery_price_chf_mwh": 516.4826692662696, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2361.6585298444897, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 138.63482175041972, "winter_energy_recovery_price_chf_mwh": 461.9728653447009, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2361.6585298444897, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 138.63482175041972, "winter_energy_recovery_price_chf_mwh": 380.20815946234796, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1765.8438285496861, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 103.65911977384151, "winter_energy_recovery_price_chf_mwh": 386.18103445156646, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1765.8438285496861, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 103.65911977384151, "winter_energy_recovery_price_chf_mwh": 331.6712305299978, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1765.8438285496861, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 103.65911977384151, "winter_energy_recovery_price_chf_mwh": 249.9065246476449, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1380.482147127587, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 81.03749715640383, "winter_energy_recovery_price_chf_mwh": 301.9044011709163, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1380.482147127587, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 81.03749715640383, "winter_energy_recovery_price_chf_mwh": 247.3945972493476, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1380.482147127587, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 81.03749715640383, "winter_energy_recovery_price_chf_mwh": 165.6298913669947, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4089.727164973935, "discounted_winter_mwh_per_kw": 3.7656544461306094, "discounted_summer_mwh_per_kw": 6.993358257099704, "plant_cost_chf_per_potential_annual_mwh": 380.12104621328547, "winter_energy_recovery_price_chf_mwh": 1086.0601320379585, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4089.727164973935, "discounted_winter_mwh_per_kw": 3.7656544461306094, "discounted_summer_mwh_per_kw": 6.993358257099704, "plant_cost_chf_per_potential_annual_mwh": 380.12104621328547, "winter_energy_recovery_price_chf_mwh": 1048.9172748951014, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4089.727164973935, "discounted_winter_mwh_per_kw": 3.7656544461306094, "discounted_summer_mwh_per_kw": 6.993358257099704, "plant_cost_chf_per_potential_annual_mwh": 380.12104621328547, "winter_energy_recovery_price_chf_mwh": 993.2029891808155, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3255.4045065694545, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 157.86503495446814, "winter_energy_recovery_price_chf_mwh": 585.6283554762531, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3255.4045065694545, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 157.86503495446814, "winter_energy_recovery_price_chf_mwh": 531.4348070891563, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3255.4045065694545, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 157.86503495446814, "winter_energy_recovery_price_chf_mwh": 450.1444845085111, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 5397.871215445499, "discounted_winter_mwh_per_kw": 11.207304899198244, "discounted_summer_mwh_per_kw": 14.793642466941678, "plant_cost_chf_per_potential_annual_mwh": 207.60286690457087, "winter_energy_recovery_price_chf_mwh": 481.63865121860437, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 5397.871215445499, "discounted_winter_mwh_per_kw": 11.207304899198244, "discounted_summer_mwh_per_kw": 14.793642466941678, "plant_cost_chf_per_potential_annual_mwh": 207.60286690457087, "winter_energy_recovery_price_chf_mwh": 455.2386512186044, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 5397.871215445499, "discounted_winter_mwh_per_kw": 11.207304899198244, "discounted_summer_mwh_per_kw": 14.793642466941678, "plant_cost_chf_per_potential_annual_mwh": 207.60286690457087, "winter_energy_recovery_price_chf_mwh": 415.6386512186044, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4123.106305798024, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 199.9426860079227, "winter_energy_recovery_price_chf_mwh": 741.7228674487459, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4123.106305798024, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 199.9426860079227, "winter_energy_recovery_price_chf_mwh": 687.5293190616491, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4123.106305798024, "discounted_winter_mwh_per_kw": 5.558823230002324, "discounted_summer_mwh_per_kw": 15.062617784522438, "plant_cost_chf_per_potential_annual_mwh": 199.9426860079227, "winter_energy_recovery_price_chf_mwh": 606.2389964810039, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1906.4625613070218, "discounted_winter_mwh_per_kw": 5.323918119315131, "discounted_summer_mwh_per_kw": 12.256167997074266, "plant_cost_chf_per_potential_annual_mwh": 108.4444381378589, "winter_energy_recovery_price_chf_mwh": 358.09389223894925, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1906.4625613070218, "discounted_winter_mwh_per_kw": 5.323918119315131, "discounted_summer_mwh_per_kw": 12.256167997074266, "plant_cost_chf_per_potential_annual_mwh": 108.4444381378589, "winter_energy_recovery_price_chf_mwh": 312.0519820427387, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1906.4625613070218, "discounted_winter_mwh_per_kw": 5.323918119315131, "discounted_summer_mwh_per_kw": 12.256167997074266, "plant_cost_chf_per_potential_annual_mwh": 108.4444381378589, "winter_energy_recovery_price_chf_mwh": 242.9891167484229, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 8669.153399702926, "discounted_winter_mwh_per_kw": 11.085043391206996, "discounted_summer_mwh_per_kw": 16.627565086810478, "plant_cost_chf_per_potential_annual_mwh": 312.8234358227078, "winter_energy_recovery_price_chf_mwh": 782.0585895567689, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 8669.153399702926, "discounted_winter_mwh_per_kw": 11.085043391206996, "discounted_summer_mwh_per_kw": 16.627565086810478, "plant_cost_chf_per_potential_annual_mwh": 312.8234358227078, "winter_energy_recovery_price_chf_mwh": 752.0585895567689, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 8669.153399702926, "discounted_winter_mwh_per_kw": 11.085043391206996, "discounted_summer_mwh_per_kw": 16.627565086810478, "plant_cost_chf_per_potential_annual_mwh": 312.8234358227078, "winter_energy_recovery_price_chf_mwh": 707.0585895567689, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1201.8376590511177, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 70.55065223441288, "winter_energy_recovery_price_chf_mwh": 262.83576322624407, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1201.8376590511177, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 70.55065223441288, "winter_energy_recovery_price_chf_mwh": 208.32595930467545, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1201.8376590511177, "discounted_winter_mwh_per_kw": 4.572580398872883, "discounted_summer_mwh_per_kw": 12.462523047908444, "plant_cost_chf_per_potential_annual_mwh": 70.55065223441288, "winter_energy_recovery_price_chf_mwh": 126.56125342232254, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 16745.233271232235, "discounted_winter_mwh_per_kw": 77.52111939201956, "discounted_summer_mwh_per_kw": 63.426370411652385, "plant_cost_chf_per_potential_annual_mwh": 118.80476406182858, "winter_energy_recovery_price_chf_mwh": 216.00866193059744, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 16745.233271232235, "discounted_winter_mwh_per_kw": 77.52111939201956, "discounted_summer_mwh_per_kw": 63.426370411652385, "plant_cost_chf_per_potential_annual_mwh": 118.80476406182858, "winter_energy_recovery_price_chf_mwh": 199.6450255669611, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 16745.233271232235, "discounted_winter_mwh_per_kw": 77.52111939201956, "discounted_summer_mwh_per_kw": 63.426370411652385, "plant_cost_chf_per_potential_annual_mwh": 118.80476406182858, "winter_energy_recovery_price_chf_mwh": 175.09957102150653, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4102.833202386038, "discounted_winter_mwh_per_kw": 23.661611906337626, "discounted_summer_mwh_per_kw": 11.830805953168818, "plant_cost_chf_per_potential_annual_mwh": 115.59745573341142, "winter_energy_recovery_price_chf_mwh": 173.39618360011718, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4102.833202386038, "discounted_winter_mwh_per_kw": 23.661611906337626, "discounted_summer_mwh_per_kw": 11.830805953168818, "plant_cost_chf_per_potential_annual_mwh": 115.59745573341142, "winter_energy_recovery_price_chf_mwh": 163.39618360011715, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.05, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4102.833202386038, "discounted_winter_mwh_per_kw": 23.661611906337626, "discounted_summer_mwh_per_kw": 11.830805953168818, "plant_cost_chf_per_potential_annual_mwh": 115.59745573341142, "winter_energy_recovery_price_chf_mwh": 148.39618360011715, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2650.751942594846, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 208.54145462212423, "winter_energy_recovery_price_chf_mwh": 776.9191446706589, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2650.751942594846, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 208.54145462212423, "winter_energy_recovery_price_chf_mwh": 722.4093407490902, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-small", "name": "Roof 10\u201330 kWp proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2650.751942594846, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 208.54145462212423, "winter_energy_recovery_price_chf_mwh": 640.6446348667373, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2081.9100586874733, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 163.7892045100644, "winter_energy_recovery_price_chf_mwh": 610.1950756257302, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2081.9100586874733, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 163.7892045100644, "winter_energy_recovery_price_chf_mwh": 555.6852717041616, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-medium", "name": "Roof 30\u2013100 kWp", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2081.9100586874733, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 163.7892045100644, "winter_energy_recovery_price_chf_mwh": 473.92056582180857, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1564.5990092825525, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 123.09101732722517, "winter_energy_recovery_price_chf_mwh": 458.5743782778977, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1564.5990092825525, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 123.09101732722517, "winter_energy_recovery_price_chf_mwh": 404.0645743563291, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-large", "name": "Roof 100\u2013300 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1564.5990092825525, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 123.09101732722517, "winter_energy_recovery_price_chf_mwh": 322.2998684739761, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1208.9256160319794, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 95.10927916192064, "winter_energy_recovery_price_chf_mwh": 354.328687073822, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1208.9256160319794, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 95.10927916192064, "winter_energy_recovery_price_chf_mwh": 299.81888315225336, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-very-large", "name": "Roof 300\u20131000 kWp price proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1208.9256160319794, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 95.10927916192064, "winter_energy_recovery_price_chf_mwh": 218.0541772699004, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3671.700485412342, "discounted_winter_mwh_per_kw": 2.809780403782766, "discounted_summer_mwh_per_kw": 5.218163607025135, "plant_cost_chf_per_potential_annual_mwh": 457.36498416894625, "winter_energy_recovery_price_chf_mwh": 1306.7570976255604, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3671.700485412342, "discounted_winter_mwh_per_kw": 2.809780403782766, "discounted_summer_mwh_per_kw": 5.218163607025135, "plant_cost_chf_per_potential_annual_mwh": 457.36498416894625, "winter_energy_recovery_price_chf_mwh": 1269.614240482703, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "facade", "name": "Facade incremental building cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3671.700485412342, "discounted_winter_mwh_per_kw": 2.809780403782766, "discounted_summer_mwh_per_kw": 5.218163607025135, "plant_cost_chf_per_potential_annual_mwh": 457.36498416894625, "winter_energy_recovery_price_chf_mwh": 1213.8999547684175, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 2925.676660114873, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 190.14083737089462, "winter_energy_recovery_price_chf_mwh": 705.3611708920286, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 2925.676660114873, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 190.14083737089462, "winter_energy_recovery_price_chf_mwh": 651.1676225049317, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "agri-pv", "name": "Agri-PV", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 2925.676660114873, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 190.14083737089462, "winter_energy_recovery_price_chf_mwh": 569.8772999242866, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 4882.496830687724, "discounted_winter_mwh_per_kw": 8.362441677924894, "discounted_summer_mwh_per_kw": 11.038423014860866, "plant_cost_chf_per_potential_annual_mwh": 251.66387725508375, "winter_energy_recovery_price_chf_mwh": 583.8601952317945, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 4882.496830687724, "discounted_winter_mwh_per_kw": 8.362441677924894, "discounted_summer_mwh_per_kw": 11.038423014860866, "plant_cost_chf_per_potential_annual_mwh": 251.66387725508375, "winter_energy_recovery_price_chf_mwh": 557.4601952317945, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "alpine-reference", "name": "Alpine study reference", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 4882.496830687724, "discounted_winter_mwh_per_kw": 8.362441677924894, "discounted_summer_mwh_per_kw": 11.038423014860866, "plant_cost_chf_per_potential_annual_mwh": 251.66387725508375, "winter_energy_recovery_price_chf_mwh": 517.8601952317944, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3726.5306581625205, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 242.18864288424535, "winter_energy_recovery_price_chf_mwh": 898.4417397318781, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3726.5306581625205, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 242.18864288424535, "winter_energy_recovery_price_chf_mwh": 844.2481913447814, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "infrastructure-proxy", "name": "Infrastructure parking proxy", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3726.5306581625205, "discounted_winter_mwh_per_kw": 4.147771072250749, "discounted_summer_mwh_per_kw": 11.239121615131063, "plant_cost_chf_per_potential_annual_mwh": 242.18864288424535, "winter_energy_recovery_price_chf_mwh": 762.9578687641362, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1694.38446602498, "discounted_winter_mwh_per_kw": 3.972494294681444, "discounted_summer_mwh_per_kw": 9.145061278534087, "plant_cost_chf_per_potential_annual_mwh": 129.16922337914156, "winter_energy_recovery_price_chf_mwh": 426.5291125259762, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1694.38446602498, "discounted_winter_mwh_per_kw": 3.972494294681444, "discounted_summer_mwh_per_kw": 9.145061278534087, "plant_cost_chf_per_potential_annual_mwh": 129.16922337914156, "winter_energy_recovery_price_chf_mwh": 380.48720232976564, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-winter-optimised", "name": "Large roof, winter-optimised sensitivity", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1694.38446602498, "discounted_winter_mwh_per_kw": 3.972494294681444, "discounted_summer_mwh_per_kw": 9.145061278534087, "plant_cost_chf_per_potential_annual_mwh": 129.16922337914156, "winter_energy_recovery_price_chf_mwh": 311.42433703544987, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 7901.7592297443625, "discounted_winter_mwh_per_kw": 8.271215041438449, "discounted_summer_mwh_per_kw": 12.40682256215767, "plant_cost_chf_per_potential_annual_mwh": 382.1329364625088, "winter_energy_recovery_price_chf_mwh": 955.3323411562717, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 7901.7592297443625, "discounted_winter_mwh_per_kw": 8.271215041438449, "discounted_summer_mwh_per_kw": 12.40682256215767, "plant_cost_chf_per_potential_annual_mwh": 382.1329364625088, "winter_energy_recovery_price_chf_mwh": 925.3323411562717, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "madrisa-budget", "name": "Madrisa project budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 7901.7592297443625, "discounted_winter_mwh_per_kw": 8.271215041438449, "discounted_summer_mwh_per_kw": 12.40682256215767, "plant_cost_chf_per_potential_annual_mwh": 382.1329364625088, "winter_energy_recovery_price_chf_mwh": 880.3323411562718, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 1044.043910551581, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 82.13761246277281, "winter_energy_recovery_price_chf_mwh": 306.00286995934965, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 1044.043910551581, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 82.13761246277281, "winter_energy_recovery_price_chf_mwh": 251.49306603778103, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "roof-megawatt-price", "name": "Roof >1 MW, small-sample low cost", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 1044.043910551581, "discounted_winter_mwh_per_kw": 3.411876204593358, "discounted_summer_mwh_per_kw": 9.299035145852486, "plant_cost_chf_per_potential_annual_mwh": 82.13761246277281, "winter_energy_recovery_price_chf_mwh": 169.7283601554281, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 16575.54131063965, "discounted_winter_mwh_per_kw": 57.49465856537888, "discounted_summer_mwh_per_kw": 47.04108428076456, "plant_cost_chf_per_potential_annual_mwh": 158.56338568364765, "winter_energy_recovery_price_chf_mwh": 288.2970648793594, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 16575.54131063965, "discounted_winter_mwh_per_kw": 57.49465856537888, "discounted_summer_mwh_per_kw": 47.04108428076456, "plant_cost_chf_per_potential_annual_mwh": 158.56338568364765, "winter_energy_recovery_price_chf_mwh": 271.93342851572305, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "new-nuclear-reference", "name": "New nuclear, Axpo reference reconstructed", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 16575.54131063965, "discounted_winter_mwh_per_kw": 57.49465856537888, "discounted_summer_mwh_per_kw": 47.04108428076456, "plant_cost_chf_per_potential_annual_mwh": 158.56338568364765, "winter_energy_recovery_price_chf_mwh": 247.3879739702685, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 0, "present_value_cost_chf_per_kw": 3570.9800095520486, "discounted_winter_mwh_per_kw": 17.54897643804451, "discounted_summer_mwh_per_kw": 8.774488219022254, "plant_cost_chf_per_potential_annual_mwh": 135.65767485677034, "winter_energy_recovery_price_chf_mwh": 203.48651228515553, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 20, "present_value_cost_chf_per_kw": 3570.9800095520486, "discounted_winter_mwh_per_kw": 17.54897643804451, "discounted_summer_mwh_per_kw": 8.774488219022254, "plant_cost_chf_per_potential_annual_mwh": 135.65767485677034, "winter_energy_recovery_price_chf_mwh": 193.4865122851555, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" }, { "id": "wind-grenchen-budget", "name": "Wind, current Grenchen budget illustration", "real_discount_rate": 0.07, "summer_effective_value_chf_mwh": 50, "present_value_cost_chf_per_kw": 3570.9800095520486, "discounted_winter_mwh_per_kw": 17.54897643804451, "discounted_summer_mwh_per_kw": 8.774488219022254, "plant_cost_chf_per_potential_annual_mwh": 135.65767485677034, "winter_energy_recovery_price_chf_mwh": 178.48651228515553, "service": "seasonal energy only; excludes matched hourly firming and off-site grid" } ]