{
  "version": "1.0",
  "base": {
    "lv_res": {
      "A_total_year": 265,
      "B_total_year": 23444,
      "A_per_kw": 53.0,
      "B_per_kw": 4688.7
    },
    "lv_biz": {
      "A_total_year": 2284,
      "B_total_year": 23578,
      "A_per_kw": 46.1,
      "B_per_kw": 476.3
    },
    "hv": {
      "A_total_year": 22718,
      "B_total_year": 192941,
      "A_per_kw": 45.4,
      "B_per_kw": 385.9
    },
    "ehv": {
      "A_total_year": 226838,
      "B_total_year": 206549,
      "A_per_kw": 45.4,
      "B_per_kw": 41.3
    }
  },
  "break_even_capex": {
    "lv_res": 0,
    "lv_biz": 0,
    "hv": 0,
    "ehv": 642028
  },
  "blast_radius_base": {
    "case": "base",
    "fleet_mw": 10000.0,
    "A_cloud_compromise_mw": 2500,
    "B_cloud_compromise_mw": 250,
    "B_boundary_common_mode_mw": 5000,
    "B_boundary_common_mode_expected_mw_year": 250.0,
    "note": "A: 制御面に属する容量がそのまま動く。B: (1-ρ) のサイトだけ届く。B 固有: 境界装置型式の共通原因（年率 p で期待値化）"
  },
  "to_confirm": [
    "cert_fee_model"
  ],
  "assumptions": [
    "n_models_portfolio",
    "units_per_model",
    "cert_internal_model",
    "pcs_fail_rate_year",
    "replace_delay_days_A",
    "replace_delay_days_B",
    "boundary_capex_lv",
    "boundary_capex_hv",
    "boundary_opex_lv_year",
    "boundary_opex_hv_year",
    "boundary_life_years",
    "rho_boundary",
    "share_vendor_cloud",
    "share_boundary_vendor",
    "p_boundary_vuln_year"
  ]
}