{
  "modelVersion": "1.1.0",
  "illustrative": true,
  "horizon": 10,
  "bids": [
    {
      "name": "Efficient",
      "capex": 140,
      "lifetime": 20,
      "annualOpex": 5,
      "annualEnergy": 80,
      "energyPrice": 0.06,
      "downtimeHours": 0,
      "lossPerHour": 0,
      "residual": 0,
      "tco": 205.75879770962612,
      "eac": 30.66412841759055,
      "capexPv": 140,
      "replacementPv": 0,
      "residualPv": 0,
      "energyPv": 32.20839071491892,
      "opexPv": 33.55040699470721,
      "downtimePv": 0,
      "fixedPv": 140
    },
    {
      "name": "Conventional",
      "capex": 100,
      "lifetime": 20,
      "annualOpex": 5,
      "annualEnergy": 200,
      "energyPrice": 0.06,
      "downtimeHours": 0,
      "lossPerHour": 0,
      "residual": 0,
      "tco": 214.0713837820045,
      "eac": 31.90294886970753,
      "capexPv": 100,
      "replacementPv": 0,
      "residualPv": 0,
      "energyPv": 80.5209767872973,
      "opexPv": 33.55040699470721,
      "downtimePv": 0,
      "fixedPv": 100
    }
  ],
  "schedule": [
    {
      "bid": "Conventional",
      "year": 1,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 15.740740740740739
    },
    {
      "bid": "Conventional",
      "year": 2,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 14.574759945130314
    },
    {
      "bid": "Conventional",
      "year": 3,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 13.495148097342883
    },
    {
      "bid": "Conventional",
      "year": 4,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 12.495507497539705
    },
    {
      "bid": "Conventional",
      "year": 5,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 11.5699143495738
    },
    {
      "bid": "Conventional",
      "year": 6,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 10.712883657012776
    },
    {
      "bid": "Conventional",
      "year": 7,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 9.919336719456274
    },
    {
      "bid": "Conventional",
      "year": 8,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 9.184571036533587
    },
    {
      "bid": "Conventional",
      "year": 9,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 8.504232441234802
    },
    {
      "bid": "Conventional",
      "year": 10,
      "energy": 12,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 17,
      "presentValue": 7.87428929743963
    },
    {
      "bid": "Efficient",
      "year": 1,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 9.074074074074074
    },
    {
      "bid": "Efficient",
      "year": 2,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 8.401920438957475
    },
    {
      "bid": "Efficient",
      "year": 3,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 7.779555961997662
    },
    {
      "bid": "Efficient",
      "year": 4,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 7.203292557405242
    },
    {
      "bid": "Efficient",
      "year": 5,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 6.669715330930779
    },
    {
      "bid": "Efficient",
      "year": 6,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 6.175662343454425
    },
    {
      "bid": "Efficient",
      "year": 7,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 5.718205873568912
    },
    {
      "bid": "Efficient",
      "year": 8,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 5.294635068119363
    },
    {
      "bid": "Efficient",
      "year": 9,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 4.902439877888298
    },
    {
      "bid": "Efficient",
      "year": 10,
      "energy": 4.8,
      "opex": 5,
      "downtime": 0,
      "replacement": 0,
      "residual": 0,
      "cost": 9.8,
      "presentValue": 4.539296183229905
    }
  ],
  "hurdles": [
    {
      "name": "Conventional",
      "reference": "Efficient",
      "incrementalFixedPv": -40,
      "annualSavingsHurdle": -5.961179547883016,
      "actualOperatingSavings": -7.1999999999999975,
      "tcoGap": 8.312586072378366
    }
  ],
  "stress": [
    {
      "case": "Energy +50%",
      "name": "Efficient",
      "tco": 221.8629930670856,
      "eac": 33.06412841759055,
      "rank": 1
    },
    {
      "case": "Energy +50%",
      "name": "Conventional",
      "tco": 254.33187217565313,
      "eac": 37.90294886970752,
      "rank": 2
    },
    {
      "case": "Downtime +50%",
      "name": "Efficient",
      "tco": 205.75879770962612,
      "eac": 30.66412841759055,
      "rank": 1
    },
    {
      "case": "Downtime +50%",
      "name": "Conventional",
      "tco": 214.0713837820045,
      "eac": 31.90294886970753,
      "rank": 2
    },
    {
      "case": "Combined +50%",
      "name": "Efficient",
      "tco": 221.8629930670856,
      "eac": 33.06412841759055,
      "rank": 1
    },
    {
      "case": "Combined +50%",
      "name": "Conventional",
      "tco": 254.33187217565313,
      "eac": 37.90294886970752,
      "rank": 2
    }
  ],
  "annuityFactor": 6.710081398941445,
  "metrics": [
    {
      "key": "preferred",
      "label": "Lowest lifecycle cost",
      "value": "Efficient",
      "unit": "",
      "detail": ""
    },
    {
      "key": "tco",
      "label": "Lifecycle present cost",
      "value": 205.75879770962612,
      "unit": "USDk",
      "detail": ""
    },
    {
      "key": "eac",
      "label": "Equivalent annual cost",
      "value": 30.66412841759055,
      "unit": "USDk/year",
      "detail": ""
    },
    {
      "key": "gap",
      "label": "Gap to next bid",
      "value": 8.312586072378366,
      "unit": "USDk",
      "detail": ""
    }
  ],
  "tables": [
    {
      "title": "Lifecycle cost decomposition",
      "columns": [
        {
          "key": "name",
          "label": "Bid",
          "unit": ""
        },
        {
          "key": "tco",
          "label": "Total PV",
          "unit": "USDk"
        },
        {
          "key": "eac",
          "label": "Equivalent annual cost",
          "unit": "USDk/year"
        },
        {
          "key": "capexPv",
          "label": "Acquisition",
          "unit": "USDk PV"
        },
        {
          "key": "replacementPv",
          "label": "Replacements",
          "unit": "USDk PV"
        },
        {
          "key": "energyPv",
          "label": "Energy",
          "unit": "USDk PV"
        },
        {
          "key": "opexPv",
          "label": "Opex",
          "unit": "USDk PV"
        },
        {
          "key": "downtimePv",
          "label": "Downtime",
          "unit": "USDk PV"
        },
        {
          "key": "residualPv",
          "label": "Residual credit",
          "unit": "USDk PV"
        }
      ],
      "rows": [
        {
          "name": "Efficient",
          "capex": 140,
          "lifetime": 20,
          "annualOpex": 5,
          "annualEnergy": 80,
          "energyPrice": 0.06,
          "downtimeHours": 0,
          "lossPerHour": 0,
          "residual": 0,
          "tco": 205.75879770962612,
          "eac": 30.66412841759055,
          "capexPv": 140,
          "replacementPv": 0,
          "residualPv": 0,
          "energyPv": 32.20839071491892,
          "opexPv": 33.55040699470721,
          "downtimePv": 0,
          "fixedPv": 140
        },
        {
          "name": "Conventional",
          "capex": 100,
          "lifetime": 20,
          "annualOpex": 5,
          "annualEnergy": 200,
          "energyPrice": 0.06,
          "downtimeHours": 0,
          "lossPerHour": 0,
          "residual": 0,
          "tco": 214.0713837820045,
          "eac": 31.90294886970753,
          "capexPv": 100,
          "replacementPv": 0,
          "residualPv": 0,
          "energyPv": 80.5209767872973,
          "opexPv": 33.55040699470721,
          "downtimePv": 0,
          "fixedPv": 100
        }
      ]
    },
    {
      "title": "Negotiation savings hurdle",
      "columns": [
        {
          "key": "name",
          "label": "Alternative bid",
          "unit": ""
        },
        {
          "key": "reference",
          "label": "Cost leader",
          "unit": ""
        },
        {
          "key": "incrementalFixedPv",
          "label": "Incremental fixed cost",
          "unit": "USDk PV"
        },
        {
          "key": "annualSavingsHurdle",
          "label": "Required operating saving",
          "unit": "USDk/year"
        },
        {
          "key": "actualOperatingSavings",
          "label": "Modelled operating saving",
          "unit": "USDk/year"
        },
        {
          "key": "tcoGap",
          "label": "Lifecycle gap",
          "unit": "USDk"
        }
      ],
      "rows": [
        {
          "name": "Conventional",
          "reference": "Efficient",
          "incrementalFixedPv": -40,
          "annualSavingsHurdle": -5.961179547883016,
          "actualOperatingSavings": -7.1999999999999975,
          "tcoGap": 8.312586072378366
        }
      ]
    },
    {
      "title": "Energy and downtime stress ranking",
      "columns": [
        {
          "key": "case",
          "label": "Stress case",
          "unit": ""
        },
        {
          "key": "rank",
          "label": "Rank",
          "unit": ""
        },
        {
          "key": "name",
          "label": "Bid",
          "unit": ""
        },
        {
          "key": "tco",
          "label": "Total present cost",
          "unit": "USDk"
        },
        {
          "key": "eac",
          "label": "Equivalent annual cost",
          "unit": "USDk/year"
        }
      ],
      "rows": [
        {
          "case": "Energy +50%",
          "name": "Efficient",
          "tco": 221.8629930670856,
          "eac": 33.06412841759055,
          "rank": 1
        },
        {
          "case": "Energy +50%",
          "name": "Conventional",
          "tco": 254.33187217565313,
          "eac": 37.90294886970752,
          "rank": 2
        },
        {
          "case": "Downtime +50%",
          "name": "Efficient",
          "tco": 205.75879770962612,
          "eac": 30.66412841759055,
          "rank": 1
        },
        {
          "case": "Downtime +50%",
          "name": "Conventional",
          "tco": 214.0713837820045,
          "eac": 31.90294886970753,
          "rank": 2
        },
        {
          "case": "Combined +50%",
          "name": "Efficient",
          "tco": 221.8629930670856,
          "eac": 33.06412841759055,
          "rank": 1
        },
        {
          "case": "Combined +50%",
          "name": "Conventional",
          "tco": 254.33187217565313,
          "eac": 37.90294886970752,
          "rank": 2
        }
      ]
    },
    {
      "title": "Annual lifecycle cash-cost ledger",
      "columns": [
        {
          "key": "bid",
          "label": "Bid",
          "unit": ""
        },
        {
          "key": "year",
          "label": "Year",
          "unit": ""
        },
        {
          "key": "energy",
          "label": "Energy",
          "unit": "USDk"
        },
        {
          "key": "opex",
          "label": "Opex",
          "unit": "USDk"
        },
        {
          "key": "downtime",
          "label": "Downtime",
          "unit": "USDk"
        },
        {
          "key": "replacement",
          "label": "Replacement",
          "unit": "USDk"
        },
        {
          "key": "residual",
          "label": "Residual credit",
          "unit": "USDk"
        },
        {
          "key": "cost",
          "label": "Net annual cost",
          "unit": "USDk"
        },
        {
          "key": "presentValue",
          "label": "Present cost",
          "unit": "USDk"
        }
      ],
      "rows": [
        {
          "bid": "Conventional",
          "year": 1,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 15.740740740740739
        },
        {
          "bid": "Conventional",
          "year": 2,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 14.574759945130314
        },
        {
          "bid": "Conventional",
          "year": 3,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 13.495148097342883
        },
        {
          "bid": "Conventional",
          "year": 4,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 12.495507497539705
        },
        {
          "bid": "Conventional",
          "year": 5,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 11.5699143495738
        },
        {
          "bid": "Conventional",
          "year": 6,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 10.712883657012776
        },
        {
          "bid": "Conventional",
          "year": 7,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 9.919336719456274
        },
        {
          "bid": "Conventional",
          "year": 8,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 9.184571036533587
        },
        {
          "bid": "Conventional",
          "year": 9,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 8.504232441234802
        },
        {
          "bid": "Conventional",
          "year": 10,
          "energy": 12,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 17,
          "presentValue": 7.87428929743963
        },
        {
          "bid": "Efficient",
          "year": 1,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 9.074074074074074
        },
        {
          "bid": "Efficient",
          "year": 2,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 8.401920438957475
        },
        {
          "bid": "Efficient",
          "year": 3,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 7.779555961997662
        },
        {
          "bid": "Efficient",
          "year": 4,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 7.203292557405242
        },
        {
          "bid": "Efficient",
          "year": 5,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 6.669715330930779
        },
        {
          "bid": "Efficient",
          "year": 6,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 6.175662343454425
        },
        {
          "bid": "Efficient",
          "year": 7,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 5.718205873568912
        },
        {
          "bid": "Efficient",
          "year": 8,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 5.294635068119363
        },
        {
          "bid": "Efficient",
          "year": 9,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 4.902439877888298
        },
        {
          "bid": "Efficient",
          "year": 10,
          "energy": 4.8,
          "opex": 5,
          "downtime": 0,
          "replacement": 0,
          "residual": 0,
          "cost": 9.8,
          "presentValue": 4.539296183229905
        }
      ]
    }
  ],
  "warnings": [],
  "summary": "Efficient has the lowest supplied 10-year lifecycle present cost, 205.76 USDk. Acquisition price alone excludes replacement, operating exposure and residual credit. The next bid is 8.31 USDk more expensive on this common horizon.",
  "methods": [
    "PV lifecycle cost includes acquisition at t = 0, replacements at each service-life multiple strictly before the horizon, annual opex, escalated energy and downtime, less supplied horizon residual.",
    "Energy price in year 1 equals the input price, then compounds annually.",
    "Equivalent annual cost divides lifecycle PV by the ordinary annuity present-value factor.",
    "Savings hurdle divides incremental fixed lifecycle PV (acquisition, replacements and residual) by the annuity factor. Positive values require that much annual operating saving.",
    "Bid totals are ordered by their computed lifecycle present value. A tie warning applies only to the same computed value, with a stable name ordering.",
    "Equal computed costs use literal name order independent of browser language for consistent display; no economic superiority is implied by that order."
  ],
  "limitations": [
    "Constant real opex/downtime, identical replacement cost, no tax or stochastic failure model.",
    "Supplied residual is credited at the common horizon regardless of asset age; user must support it.",
    "Energy units are USDk/MWh, so 0.12 represents USD120/MWh.",
    "Discounted costs use floating-point arithmetic. A computed tie can result from numerical precision and does not establish exact economic indifference or substantive procurement equivalence.",
    "Numerical input precision: use zero or absolute values of at least 0.000000001. Smaller nonzero inputs are rejected explicitly."
  ]
}