{"meta":{"title":"Plant-gate to all-in LCOE bridge (5 GW-AC + 16 GWh usable)","units":"INR/kWh","source":"UC Berkeley analysis","notes":"Bar values are read from rtc_v3_bridge.json, not from the plotting script's hard-coded table. Steps 4-7 use the deltas implied by the JSON's cumulative LCOE column (0.20/0.14/0.03/0.14, closing on 5.08); delta_reported carries the JSON's own rounded per-step field (0.19/0.15/0.03/0.13, which sums to 0.01 less). Bars 1-3 are the plotting script's decomposition of the JSON's 4.57 baseline. ISTS uses the mid estimate; low/high give the all-in range."},"data":{"bars":[{"label":"Solar","delta":2.25,"kind":"solar","bottom":0.0,"top":2.25},{"label":"+ Curtailment & RTE loss","delta":0.57,"kind":"energy","bottom":2.25,"top":2.82},{"label":"+ Battery storage","delta":1.75,"kind":"capex","bottom":2.82,"top":4.57},{"label":"+ Min-SOC reserve","delta":0.2,"delta_reported":0.19,"kind":"capex","bottom":4.57,"top":4.77},{"label":"+ Equipment derate (energy)","delta":0.14,"delta_reported":0.15,"kind":"energy","bottom":4.77,"top":4.91},{"label":"+ Solar augmentation","delta":0.03,"delta_reported":0.03,"kind":"capex","bottom":4.91,"top":4.94},{"label":"+ Battery cell replacement","delta":0.14,"delta_reported":0.13,"kind":"capex","bottom":4.94,"top":5.08},{"label":"Plant-gate LCOE","total":5.08,"kind":"subtotal","bottom":0.0,"top":5.08},{"label":"+ ISTS transmission","delta":0.75,"kind":"ists","bottom":5.08,"top":5.83},{"label":"All-in LCOE","total":5.83,"kind":"subtotal","bottom":0.0,"top":5.83}],"plant_gate":5.08,"all_in":5.83,"all_in_range":[5.58,6.08],"ists":{"low":0.5,"mid":0.75,"high":1.0},"coal_low":5.38,"coal_high":6.3,"coal_mid":5.84,"inputs":{"wacc":0.1,"crf":0.110168,"project_life":25,"om_rate":0.015,"exchange_rate":91,"energy_baseline_gwh":8322.25,"battery_nameplate_gwh":17.7778,"panel_price_inr_per_kw_dc":9100.0,"panel_price_usd_per_kw_dc":100.0,"panel_decline_rate_per_yr":0.05,"cell_decline_rate_per_yr":0.05,"ists_low":0.5,"ists_mid":0.75,"ists_high":1.0}}}