{
"model_period": "Month",
"start_date": "2024-02-01",
"project_technical_losses": {
"unit": "%",
"network_losses": 0,
"availability": 98
},
"ppa_settings": {
"price_type": "S21",
"duration": 20,
"price_pub_date": "2024-10-01",
"caped": true,
"cap": 1100,
"price": 140,
"over_cap_price": 40,
"price_inflation_rate": 0.4
},
"merchant_price_settings": {
"price": 42,
"price_pub_date": "2021-01-01",
"price_inflation_rate": 1,
"duration": 10
},
"tax_settings": {
"income_tax_rate": 28
},
"opex_settings": {
"om_inflation_rate": 3,
"rent_inflation_rate": 3,
"annual_rent": 100
},
"debt_settings": {
"debt_tenor": 17,
"debt_arrangement_fees": 50,
"target_dscr": 1.25,
"max_debt_ratio": 0.7
},
"operations": [
{
"ix": 1,
"name": "Phase de développement",
"active": true,
"periodicity": "Month",
"duration": 2
},
{
"ix": 2,
"name": "Phase de financement",
"active": true,
"periodicity": "Month",
"duration": 2
},
{
"ix": 3,
"name": "Phase de construction",
"active": true,
"periodicity": "Month",
"duration": 5
},
{
"ix": 4,
"name": "Retard à la MES commerciale",
"active": false,
"periodicity": "Month",
"duration": 0
},
{
"ix": 5,
"name": "Phase d'exploitation",
"active": true,
"exploitation_started": true,
"periodicity": "Year",
"duration": 20
}
],
"areas": [
{
"name": "A1",
"category": "Roof",
"sub_category": "Flat refurbishment",
"p50": 1500,
"p90": 1425,
"surface": 10000,
"coverage_ratio": 60,
"module_settings": {
"p50_year_degradation_rate": 0.4,
"length": 2,
"width": 1,
"power": 380
}
},
{
"name": "A2",
"category": "Roof",
"sub_category": "Flat new",
"p50": 1500,
"p90": 1425,
"surface": 600,
"coverage_ratio": 60,
"module_settings": {
"p50_year_degradation_rate": 0.5,
"length": 2,
"width": 1,
"power": 380
}
}
]
}