{"meta":{"title":"All-in cost build-up, Rajasthan 3 GW + 12 GWh","units":"INR/kWh","source":"UC Berkeley analysis","basis":"derated-3pct","notes":"Segments sum exactly to the mean required tariff over weather years 2015-2024. Denominator = mean billed + 0.5 x mean spill. Penalty segment is the residual after the four cost components."},"data":{"total":5.155,"market_gwh":282.8,"discovered":5.25,"segments":[{"label":"Solar: capex + O&M + augmentation","value":2.373,"pct":46.0},{"label":"Battery: capex + O&M","value":2.381,"pct":46.2},{"label":"Cell replacement yr 15","value":0.16,"pct":3.1},{"label":"Market energy 283 GWh","value":0.212,"pct":4.1},{"label":"Penalties, avg year","value":0.028,"pct":0.5}]}}