{
  "currency": "CZK",
  "engine_revision": "c5aa99ad8082b8a4f9763ae23f8b0816f66537ad",
  "inputs": {
    "ac_kw": 3500,
    "annual_energy_mwh": 4400,
    "attributes": {
      "public_sample": true
    },
    "capture_price_eur_mwh": 80,
    "cod_year": 2010,
    "connection_point_id": null,
    "connection_voltage_kv": null,
    "contracted_price_eur_mwh": null,
    "country": "CZ",
    "currency": "CZK",
    "dc_kwp": 4000,
    "dso": null,
    "free_area_ha": 1.5,
    "grid_export_kw": 3500,
    "grid_import_kw": null,
    "id": "sample-pv",
    "land_tenure": "unknown",
    "largest_free_polygon_ha": 1,
    "latitude": 49.6,
    "lease_end_year": null,
    "longitude": 15.3,
    "module_status": "legacy",
    "module_weight_kg": 20,
    "module_wp": 250,
    "modules_per_string": null,
    "modules_per_table": 32,
    "n_modules": 16000,
    "n_tables": 500,
    "name": "PV8 demonstration solar plant",
    "offtake_contracted_pct": null,
    "offtake_merchant_pct": null,
    "organisation_id": "public-synthetic-only",
    "site_area_ha": 8,
    "sources": [
      "Synthetic demonstration assumptions; no owner records"
    ],
    "strings": null,
    "tariff_end_date": null,
    "transformer_kva": null,
    "uploads": {}
  },
  "recipe_sha256": "6336621d4d7dd98e4d258b757e006f2dad71c51d6d5a7fda73afb56d034eef41",
  "result": {
    "assumptions": [
      "Candidates from OpenStreetMap/EEA open data (OPEN_DATA_INDICATIVE) — never complete or authoritative.",
      "Indicative route = straight-line × 1.35 screening factor.",
      "Satellite/physical expansion never implies electricity demand.",
      "Mapped candidates become qualified only when material demand, sector fit, route feasibility and a published contact are all supported by evidence.",
      "Czech support ends during 2030: only the commissioning year is recorded, so 2030 is valued half at the support level and half at the merchant price (mid-year assumption). Record the commissioning date to date it.",
      "Czech support form not recorded: priced as the výkupní cena. Under the roční zelený bonus the plant earns the merchant price plus the bonus instead; record the form registered at OTE.",
      "ERÚ support level for 2026: výkupní cena 16,689 Kč/MWh and roční zelený bonus 15,696 Kč/MWh (cenový výměr č. 7/2025; row 506).",
      "ERÚ support level for 2027: výkupní cena 17,023 Kč/MWh and roční zelený bonus 16,044 Kč/MWh (cenový výměr č. 6/2026; row 506).",
      "Prices are in constant 2026 CZK: each ERÚ level, set in the CZK of its own year, is deflated at the 2 % Czech inflation reference (the ČNB target).",
      "After 2027 (the last year ERÚ has decided) the support level is held flat in real terms, which matches § 12 odst. 2 of Act 165/2012 Sb. (the výkupní cena rises 2 % a year) at the 2 % inflation reference. Held flat in nominal CZK instead, a 2 % real decline a year, is shown as a sensitivity only.",
      "Solar levy: 20 % of the support paid is deducted while support lasts (§ 18 of Act 165/2012 Sb.); the net support in 2026 is 13,351 Kč/MWh.",
      "Merchant price 1,943 Kč/MWh: the asset's capture price as entered, held flat.",
      "Czech support path: screening from ERÚ's price decisions and Act 165/2012 Sb., OWNER_LEGAL_REVIEW_REQUIRED; the plant's OTE support registration and settlement statements govern. Negative-price hours and the adequacy review are not modelled.",
      "Czech support: a MWh sent down the direct line earns no výkupní cena, so until support ends its opportunity cost is the support price net of the solar levy, not the merchant price; the seller floor uses 6,811 Kč/MWh, levelised over the 15-year term at the 8 % seller discount rate."
    ],
    "decision_stage": "SCREENING",
    "engineering": {
      "actual_load_status": "UNVERIFIED",
      "candidates": 1,
      "candidates_with_solar_profile": 0,
      "data_completeness": null,
      "heat_candidates_with_lcoh": 0,
      "high_demand_potential_candidates": 1,
      "mapped_candidates": 1,
      "mapped_not_qualified": 1,
      "named_candidates": 1,
      "potential_heat_user_candidates": 0,
      "qualified_offtakers": 0,
      "regulatory_conclusion": null,
      "regulatory_readiness": "NOT SCREENED",
      "route_status": "indicative corridor (straight-line × terrain factor) — not a surveyed cable route",
      "search_radius_km": 10.0,
      "top_candidate": "Hypothetical nearby industrial user",
      "top_demand_potential": "HIGH",
      "top_expansion_signal": null,
      "top_indicative_route_km": 1.8,
      "top_opportunity_score": null,
      "top_sector": "manufacturing",
      "top_straight_distance_km": 1.4
    },
    "finance": {
      "annual_opex_eur": 3483.0,
      "annual_revenue_eur": -9252.9,
      "capex_eur": 232200.0,
      "currency_code": "EUR",
      "financial_model": {
        "currency": null,
        "locale": null,
        "missing": null,
        "notice": null,
        "project_finance": {
          "annual": null,
          "currency": null,
          "economics": null,
          "inputs": null,
          "sources_and_uses": null
        },
        "status": null
      },
      "note": "Screening-only wire cost: buyer load, PPA and legal charge treatment are not evidenced."
    },
    "kind": "direct_wire"
  },
  "sha256": "953b72f441f918753075434807b80cfeb553856dfb235d840ab9f2983ae58a88"
}