{"fitted_multiplier_m":1.3695959595959595,"calibration_multipliers":[1.376969696969697,1.3622222222222222],"multiplier_spread":0.014747474747474731,"sources":{"TARIFF":{"name":"Delhi domestic tariff schedule FY2020-21","url":"https://tatapower-ddl.com/Editor_UploadedDocuments/Content/Tariff_Schedule_2020-21.pdf","tier":"T1"},"AMEND2":{"name":"Delhi Solar Energy Policy 2023, 2nd amendment (17 Sep 2026)","url":"https://solar.delhi.gov.in/public/assets/solar/delhi_solar_energy_policy_2023_second_amendment.pdf","tier":"T1"},"STATE_SUB":{"name":"Delhi state subsidy portal","url":"https://solar.delhi.gov.in/page/state-subsidy","tier":"T1"},"PMSG":{"name":"PM Surya Ghar guidelines, residential CFA, capex mode","url":"https://solar.delhi.gov.in/public/assets/solar/PMSG_Guidelines_for_Residential_CFA_Capex_Mode.pdf","tier":"T1"},"NETMETER":{"name":"DERC Net Metering Regulations 2014","url":"https://solar.delhi.gov.in/public/assets/solar/1.%20Renewable-Energy-Net-Metering-Regulations2014.pdf","tier":"T1"},"PPAC_FAQ":{"name":"TPDDL PPAC FAQ","url":"https://tatapower-ddl.com/Editor_UploadedDocuments/Content/PPAC_FAQs.pdf","tier":"T1"},"TPDDL_HIST":{"name":"TPDDL residential scheme historical empaneled rates","url":"https://tatapower-ddl.com/applysolarportal/Solar%20Subsidy%20Scheme-Residential%20Customers.pdf","tier":"T1"},"APPS":{"name":"Delhi Solar Portal applications by division","url":"https://solar.delhi.gov.in/applications/division-wise/download","tier":"T1"},"BRPL_SURCH":{"name":"BRPL PPAC / FPPAS page","url":"https://www.bsesdelhi.com/web/brpl/fuel-power-purchase-adjustment-charges","tier":"T1"},"RBI":{"name":"RBI homepage Current Rates","url":"https://www.rbi.org.in","tier":"T1"},"GSA":{"name":"Global Solar Atlas point API (World Bank / Solargis)","url":"https://api.globalsolaratlas.info/data/lta?loc=LAT,LON","tier":"T2"},"MKT_SS":{"name":"SolarSquare Delhi price page (updated 8 Oct 2026)","url":"https://solarsquare.in/blog/solar-panel-price-in-delhi/","tier":"T3"},"MKT_HG":{"name":"Heaven Green Energy Delhi cost page (updated 7 Aug 2026)","url":"https://www.heavengreenenergy.com/blog/solar-cost-delhi","tier":"T3"},"NM_VENDOR":{"name":"Vendor summary of Delhi net metering","url":"https://bridgewaypower.in/blog/net-metering-delhi-2026-how-to-apply","tier":"T3"}},"rules":{"tariff.energy_slabs":{"value":[{"min":0,"max":200,"rate":3.0},{"min":200,"max":400,"rate":4.5},{"min":400,"max":800,"rate":6.5},{"min":800,"max":1200,"rate":7.0},{"min":1200,"max":null,"rate":8.0}],"unit":"INR/kWh","source_id":"TARIFF","source_name":"Delhi domestic tariff schedule FY2020-21","url":"https://tatapower-ddl.com/Editor_UploadedDocuments/Content/Tariff_Schedule_2020-21.pdf","tier":"T1","as_of":"FY2020-21","verify":true,"note":"VERIFY with a current bill"},"tariff.fixed_charge_bands":{"value":[{"min":0,"max":2,"rate":20.0},{"min":2,"max":5,"rate":50.0},{"min":5,"max":15,"rate":100.0},{"min":15,"max":25,"rate":200.0},{"min":25,"max":null,"rate":250.0}],"unit":"INR/kW/month","source_id":"TARIFF","source_name":"Delhi domestic tariff schedule FY2020-21","url":"https://tatapower-ddl.com/Editor_UploadedDocuments/Content/Tariff_Schedule_2020-21.pdf","tier":"T1","as_of":"FY2020-21","verify":false,"note":"DERC domestic fixed charge bands"},"tariff.bill_calibration_points":{"value":[{"units":400,"load_kw":3,"bill":2272.0},{"units":100,"load_kw":3,"bill":613.0}],"unit":"INR","source_id":"AMEND2","source_name":"Delhi Solar Energy Policy 2023, 2nd amendment (17 Sep 2026)","url":"https://solar.delhi.gov.in/public/assets/solar/delhi_solar_energy_policy_2023_second_amendment.pdf","tier":"T1","as_of":"2026-09-17","verify":false,"note":"AMEND2 worked examples before power subsidy"},"power_subsidy":{"value":{"basis":"gross","bracket_200":"100% of net bill","bracket_400":"min(50% * Bill(gross, L), 800, net_bill)","bracket_above_400":0.0},"unit":"rule","source_id":"AMEND2 cl. 4.14","source_name":"AMEND2 cl. 4.14","url":"","tier":"T1","as_of":"2026-09-17","verify":false,"note":"Basis = gross consumption; applies to net bill"},"under200_incentive":{"value":1.5,"unit":"INR/kWh self-used","source_id":"AMEND2 example","source_name":"AMEND2 example","url":"","tier":"T1","as_of":"2026-09-17","verify":true,"note":"VERIFY rule text: 50% * units self-used * 3, paid yearly"},"net_metering":{"value":{"netting_frequency":"monthly","surplus_carried_forward":true,"settlement_cycle":"April..March","max_capacity":"sanctioned_load","min_capacity":1.0},"unit":"regulations","source_id":"NETMETER reg 5, 9","source_name":"NETMETER reg 5, 9","url":"","tier":"T1","as_of":"2014","verify":false,"note":"DERC Net Metering Regulations 2014"},"net_metering.surplus_rate":{"value":3.5,"unit":"INR/kWh","source_id":"NM_VENDOR","source_name":"Vendor summary of Delhi net metering","url":"https://bridgewaypower.in/blog/net-metering-delhi-2026-how-to-apply","tier":"T3","as_of":"2026-10-11","verify":true,"note":"VERIFY; alternative 6.5 from policy example"},"central_subsidy":{"value":{"rate_up_to_2kw":30000.0,"rate_3rd_kw":18000.0,"cap":78000.0,"dcr_required":true},"unit":"INR","source_id":"PMSG","source_name":"PM Surya Ghar guidelines, residential CFA, capex mode","url":"https://solar.delhi.gov.in/public/assets/solar/PMSG_Guidelines_for_Residential_CFA_Capex_Mode.pdf","tier":"T1","as_of":"2026-09-17","verify":false,"note":"PM Surya Ghar CFA residential capex mode"},"delhi_subsidy":{"value":{"rate_per_kw":26000.0,"max_kw":3.0,"cap":78000.0},"unit":"INR","source_id":"AMEND2, STATE_SUB","source_name":"AMEND2, STATE_SUB","url":"","tier":"T1","as_of":"2026-09-17","verify":false,"note":"min(26000*min(k,3), 78000, cost - central)"},"free_scheme":{"value":{"max_avg_gross_units":400.0,"max_system_kw":3.0,"operational":false},"unit":"policy","source_id":"AMEND2","source_name":"Delhi Solar Energy Policy 2023, 2nd amendment (17 Sep 2026)","url":"https://solar.delhi.gov.in/public/assets/solar/delhi_solar_energy_policy_2023_second_amendment.pdf","tier":"T1","as_of":"2026-09-17","verify":true,"note":"VERIFY: marked non-operational"},"ula_consumer_cap":{"value":5000.0,"unit":"INR/kW","source_id":"AMEND2","source_name":"Delhi Solar Energy Policy 2023, 2nd amendment (17 Sep 2026)","url":"https://solar.delhi.gov.in/public/assets/solar/delhi_solar_energy_policy_2023_second_amendment.pdf","tier":"T1","as_of":"2026-09-17","verify":false,"note":"ULA consumer cap"},"benchmark_cost":{"value":{"rate_up_to_2kw":50000.0,"rate_beyond":45000.0,"free_maintenance_years":5},"unit":"INR/kW","source_id":"PMSG","source_name":"PM Surya Ghar guidelines, residential CFA, capex mode","url":"https://solar.delhi.gov.in/public/assets/solar/PMSG_Guidelines_for_Residential_CFA_Capex_Mode.pdf","tier":"T1","as_of":"2026-09-17","verify":true,"note":"GST treatment VERIFY"},"loan_rule":{"value":0.5,"unit":"% above repo","source_id":"PMSG","source_name":"PM Surya Ghar guidelines, residential CFA, capex mode","url":"https://solar.delhi.gov.in/public/assets/solar/PMSG_Guidelines_for_Residential_CFA_Capex_Mode.pdf","tier":"T1","as_of":"2026-09-17","verify":false,"note":"repo + 0.50% for systems up to 3 kW"},"free_maintenance":{"value":5,"unit":"years","source_id":"PMSG","source_name":"PM Surya Ghar guidelines, residential CFA, capex mode","url":"https://solar.delhi.gov.in/public/assets/solar/PMSG_Guidelines_for_Residential_CFA_Capex_Mode.pdf","tier":"T1","as_of":"2026-09-17","verify":false,"note":"5 years free vendor O&M included"},"yield.extra_losses":{"value":0.05,"unit":"fraction","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":false,"note":"ASSUMPTION: Delhi dust/haze"},"yield.degradation":{"value":0.005,"unit":"fraction/year","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":false,"note":"ASSUMPTION: 0.5%/year"},"finance.life_years":{"value":25,"unit":"years","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":false,"note":"ASSUMPTION: 25-year module lifetime"},"finance.loan_years":{"value":10,"unit":"years","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":true,"note":"ASSUMPTION, VERIFY"},"finance.om_after_free":{"value":600.0,"unit":"INR/kW/year","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":true,"note":"ASSUMPTION, VERIFY"},"finance.inverter_replacement":{"value":{"year":12,"rate_per_kw":8000.0},"unit":"INR/kW","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":true,"note":"ASSUMPTION, VERIFY: year 12, 8,000/kW"},"decision_thresholds":{"value":{"spread_min_inr":1.0,"payback_max_years":7.0,"dscr_min":1.2},"unit":"thresholds","source_id":"ASSUMPTION","source_name":"ASSUMPTION","url":"","tier":"T2","as_of":"2026-10-11","verify":false,"note":"ASSUMPTION"},"emissions.grid_factor":{"value":0.727,"unit":"kgCO2/kWh","source_id":"CEA","source_name":"CEA","url":"","tier":"T1","as_of":"2026-10-11","verify":true,"note":"CEA CO2 Baseline Database v20 (FY 2023-24), India grid weighted average 0.727 tCO2/MWh. VERIFY against the current release"}},"verify_inventory":["benchmark_cost","emissions.grid_factor","finance.inverter_replacement","finance.loan_years","finance.om_after_free","free_scheme","net_metering.surplus_rate","tariff.energy_slabs","under200_incentive"],"assumption_inventory":["decision_thresholds","finance.inverter_replacement","finance.life_years","finance.loan_years","finance.om_after_free","yield.degradation","yield.extra_losses"]}