{
  "activeCaseId": "growth-power-40-20261019",
  "cases": [
    {
      "boundaryRef": "plant_gate",
      "caseId": "growth-power-40-20261019",
      "createdAt": "2026-10-18T15:00:00.000Z",
      "defaultsLibraryVersion": "H2Prism-guide-power-price/1",
      "displayCurrency": "USD",
      "economicBasis": {
        "basePriceYear": 2026,
        "basis": "real",
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "currency": "USD"
      },
      "extensions": {},
      "fieldStates": {
        "CO2Factor": {
          "origin": "guide_example",
          "state": "example"
        },
        "SEC_e": {
          "origin": "guide_example",
          "state": "example"
        },
        "annualOpexFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "basePriceYear": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacity": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacityFactor": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexBoundary": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexPerKW": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionInterest": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "currency": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtShare": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtTerm": {
          "origin": "guide_example",
          "state": "example"
        },
        "decommissionCost": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRateBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "efficiencyDegradation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityTax": {
          "origin": "guide_example",
          "state": "example"
        },
        "equityDiscountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "fuelEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "gridFees": {
          "origin": "guide_example",
          "state": "example"
        },
        "inflation": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventory": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventoryPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "lossTreatment": {
          "origin": "guide_example",
          "state": "example"
        },
        "operatingYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "opexEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "propertyTaxInsurance": {
          "origin": "guide_example",
          "state": "example"
        },
        "repaymentMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "residualValue": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPriceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackLifeHours": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "stageLossFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "taxRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPerKg": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "workingCapitalMonths": {
          "origin": "guide_example",
          "state": "example"
        }
      },
      "financeStage": "off",
      "inputs": {
        "CO2Factor": 0,
        "SEC_e": 55,
        "annualOpexFraction": 0.03,
        "basePriceYear": 2026,
        "capacity": 100000,
        "capacityFactor": 0.5,
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "capexPerKW": 1000,
        "constructionInterest": "cash",
        "constructionYears": 0,
        "currency": "USD",
        "debtRate": 0.05,
        "debtShare": 0.4,
        "debtTerm": 15,
        "decommissionCost": 0,
        "depreciationMethod": "straight_line",
        "depreciationYears": 10,
        "discountRate": 0.08,
        "discountRateBasis": "real",
        "efficiencyDegradation": 0,
        "electricityEscalation": 0,
        "electricityPrice": 0.04,
        "electricityTax": 0,
        "equityDiscountRate": 0.1,
        "fuelEscalation": 0,
        "gridFees": 0,
        "inflation": 0,
        "initialInventory": 0,
        "initialInventoryPrice": 0,
        "lossTreatment": "none",
        "operatingYears": 20,
        "opexEscalation": 0,
        "priceBasis": "real",
        "priceEscalation": 0,
        "propertyTaxInsurance": 0,
        "repaymentMethod": "annuity",
        "residualValue": 0,
        "salesPrice": 5,
        "salesPriceEscalation": 0,
        "stackLifeHours": 60000,
        "stackReplacementBasis": "hours",
        "stackReplacementFraction": 0,
        "stageLossFraction": 0,
        "taxRate": 0.25,
        "waterPerKg": 9,
        "waterPrice": 0.001,
        "workingCapitalMonths": 0
      },
      "modelRef": {
        "id": "calculator-v3-engine/1",
        "version": "lcoh-engine/3.0.0"
      },
      "pathway": "pem",
      "revision": 1,
      "schemaVersion": "case/2",
      "sizeBasis": "capacity",
      "title": "Guide example: power 40 USD/MWh",
      "updatedAt": "2026-10-18T15:00:00.000Z"
    },
    {
      "boundaryRef": "plant_gate",
      "caseId": "growth-power-60-20261019",
      "createdAt": "2026-10-18T15:00:00.000Z",
      "defaultsLibraryVersion": "H2Prism-guide-power-price/1",
      "displayCurrency": "USD",
      "economicBasis": {
        "basePriceYear": 2026,
        "basis": "real",
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "currency": "USD"
      },
      "extensions": {},
      "fieldStates": {
        "CO2Factor": {
          "origin": "guide_example",
          "state": "example"
        },
        "SEC_e": {
          "origin": "guide_example",
          "state": "example"
        },
        "annualOpexFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "basePriceYear": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacity": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacityFactor": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexBoundary": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexPerKW": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionInterest": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "currency": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtShare": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtTerm": {
          "origin": "guide_example",
          "state": "example"
        },
        "decommissionCost": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRateBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "efficiencyDegradation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityTax": {
          "origin": "guide_example",
          "state": "example"
        },
        "equityDiscountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "fuelEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "gridFees": {
          "origin": "guide_example",
          "state": "example"
        },
        "inflation": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventory": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventoryPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "lossTreatment": {
          "origin": "guide_example",
          "state": "example"
        },
        "operatingYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "opexEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "propertyTaxInsurance": {
          "origin": "guide_example",
          "state": "example"
        },
        "repaymentMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "residualValue": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPriceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackLifeHours": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "stageLossFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "taxRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPerKg": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "workingCapitalMonths": {
          "origin": "guide_example",
          "state": "example"
        }
      },
      "financeStage": "off",
      "inputs": {
        "CO2Factor": 0,
        "SEC_e": 55,
        "annualOpexFraction": 0.03,
        "basePriceYear": 2026,
        "capacity": 100000,
        "capacityFactor": 0.5,
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "capexPerKW": 1000,
        "constructionInterest": "cash",
        "constructionYears": 0,
        "currency": "USD",
        "debtRate": 0.05,
        "debtShare": 0.4,
        "debtTerm": 15,
        "decommissionCost": 0,
        "depreciationMethod": "straight_line",
        "depreciationYears": 10,
        "discountRate": 0.08,
        "discountRateBasis": "real",
        "efficiencyDegradation": 0,
        "electricityEscalation": 0,
        "electricityPrice": 0.06,
        "electricityTax": 0,
        "equityDiscountRate": 0.1,
        "fuelEscalation": 0,
        "gridFees": 0,
        "inflation": 0,
        "initialInventory": 0,
        "initialInventoryPrice": 0,
        "lossTreatment": "none",
        "operatingYears": 20,
        "opexEscalation": 0,
        "priceBasis": "real",
        "priceEscalation": 0,
        "propertyTaxInsurance": 0,
        "repaymentMethod": "annuity",
        "residualValue": 0,
        "salesPrice": 5,
        "salesPriceEscalation": 0,
        "stackLifeHours": 60000,
        "stackReplacementBasis": "hours",
        "stackReplacementFraction": 0,
        "stageLossFraction": 0,
        "taxRate": 0.25,
        "waterPerKg": 9,
        "waterPrice": 0.001,
        "workingCapitalMonths": 0
      },
      "modelRef": {
        "id": "calculator-v3-engine/1",
        "version": "lcoh-engine/3.0.0"
      },
      "pathway": "pem",
      "revision": 1,
      "schemaVersion": "case/2",
      "sizeBasis": "capacity",
      "title": "Guide example: power 60 USD/MWh",
      "updatedAt": "2026-10-18T15:00:00.000Z"
    },
    {
      "boundaryRef": "plant_gate",
      "caseId": "growth-power-80-20261019",
      "createdAt": "2026-10-18T15:00:00.000Z",
      "defaultsLibraryVersion": "H2Prism-guide-power-price/1",
      "displayCurrency": "USD",
      "economicBasis": {
        "basePriceYear": 2026,
        "basis": "real",
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "currency": "USD"
      },
      "extensions": {},
      "fieldStates": {
        "CO2Factor": {
          "origin": "guide_example",
          "state": "example"
        },
        "SEC_e": {
          "origin": "guide_example",
          "state": "example"
        },
        "annualOpexFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "basePriceYear": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacity": {
          "origin": "guide_example",
          "state": "example"
        },
        "capacityFactor": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexBoundary": {
          "origin": "guide_example",
          "state": "example"
        },
        "capexPerKW": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionInterest": {
          "origin": "guide_example",
          "state": "example"
        },
        "constructionYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "currency": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtShare": {
          "origin": "guide_example",
          "state": "example"
        },
        "debtTerm": {
          "origin": "guide_example",
          "state": "example"
        },
        "decommissionCost": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "depreciationYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "discountRateBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "efficiencyDegradation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "electricityTax": {
          "origin": "guide_example",
          "state": "example"
        },
        "equityDiscountRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "fuelEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "gridFees": {
          "origin": "guide_example",
          "state": "example"
        },
        "inflation": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventory": {
          "origin": "guide_example",
          "state": "example"
        },
        "initialInventoryPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "lossTreatment": {
          "origin": "guide_example",
          "state": "example"
        },
        "operatingYears": {
          "origin": "guide_example",
          "state": "example"
        },
        "opexEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "priceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "propertyTaxInsurance": {
          "origin": "guide_example",
          "state": "example"
        },
        "repaymentMethod": {
          "origin": "guide_example",
          "state": "example"
        },
        "residualValue": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "salesPriceEscalation": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackLifeHours": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementBasis": {
          "origin": "guide_example",
          "state": "example"
        },
        "stackReplacementFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "stageLossFraction": {
          "origin": "guide_example",
          "state": "example"
        },
        "taxRate": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPerKg": {
          "origin": "guide_example",
          "state": "example"
        },
        "waterPrice": {
          "origin": "guide_example",
          "state": "example"
        },
        "workingCapitalMonths": {
          "origin": "guide_example",
          "state": "example"
        }
      },
      "financeStage": "off",
      "inputs": {
        "CO2Factor": 0,
        "SEC_e": 55,
        "annualOpexFraction": 0.03,
        "basePriceYear": 2026,
        "capacity": 100000,
        "capacityFactor": 0.5,
        "capexBoundary": "Installed electrolyser system + electrical equipment + gas treatment + plant balancing + EPC",
        "capexPerKW": 1000,
        "constructionInterest": "cash",
        "constructionYears": 0,
        "currency": "USD",
        "debtRate": 0.05,
        "debtShare": 0.4,
        "debtTerm": 15,
        "decommissionCost": 0,
        "depreciationMethod": "straight_line",
        "depreciationYears": 10,
        "discountRate": 0.08,
        "discountRateBasis": "real",
        "efficiencyDegradation": 0,
        "electricityEscalation": 0,
        "electricityPrice": 0.08,
        "electricityTax": 0,
        "equityDiscountRate": 0.1,
        "fuelEscalation": 0,
        "gridFees": 0,
        "inflation": 0,
        "initialInventory": 0,
        "initialInventoryPrice": 0,
        "lossTreatment": "none",
        "operatingYears": 20,
        "opexEscalation": 0,
        "priceBasis": "real",
        "priceEscalation": 0,
        "propertyTaxInsurance": 0,
        "repaymentMethod": "annuity",
        "residualValue": 0,
        "salesPrice": 5,
        "salesPriceEscalation": 0,
        "stackLifeHours": 60000,
        "stackReplacementBasis": "hours",
        "stackReplacementFraction": 0,
        "stageLossFraction": 0,
        "taxRate": 0.25,
        "waterPerKg": 9,
        "waterPrice": 0.001,
        "workingCapitalMonths": 0
      },
      "modelRef": {
        "id": "calculator-v3-engine/1",
        "version": "lcoh-engine/3.0.0"
      },
      "pathway": "pem",
      "revision": 1,
      "schemaVersion": "case/2",
      "sizeBasis": "capacity",
      "title": "Guide example: power 80 USD/MWh",
      "updatedAt": "2026-10-18T15:00:00.000Z"
    }
  ],
  "lastResultsByCase": {},
  "legacyRuns": [],
  "migrationNotices": [],
  "stateVersion": "lcoh-state/2"
}