{
  "publication": "UK ASF economic preparedness",
  "version": "3.0.0",
  "evidence_date": "2026-09-23",
  "classification": "Deterministic economic scenarios; no calibrated outbreak probabilities",
  "cases": [
    {
      "case": "W1",
      "inputs": {
        "production": 937000,
        "imports": 602000,
        "exports": 146000,
        "price": 2.04,
        "weeks": 26,
        "loss": 0,
        "demand": 0,
        "blocked": 100,
        "recognition": 0,
        "zone": 10,
        "es": 0.3,
        "ed": 0.4,
        "em": 1,
        "ex": 1,
        "control": 5,
        "logistics": 2
      },
      "results": {
        "baseline": {
          "s": 937000,
          "d": 1393000,
          "m": 602000,
          "x": 146000,
          "price": 2.04,
          "ratio": 1,
          "ps": 1624758000.0000002,
          "cs": 3552150000.0000005,
          "ban": 0,
          "residual": 0,
          "exportReceipts": 297840000
        },
        "market": {
          "s": 908505.5196833994,
          "d": 1449482.1217801848,
          "m": 540976.6020967854,
          "x": 0,
          "price": 1.8332097479691734,
          "ratio": 0.8986322293966535,
          "ps": 1433941724.2301943,
          "cs": 3846048797.178023,
          "ban": 1,
          "residual": 0,
          "exportReceipts": 0
        },
        "priceChange": -10.136777060334644,
        "producer": -95408137.88490295,
        "consumer": 146949398.5890112,
        "marketWelfare": 51541260.70410824,
        "additionalCosts": 7000000,
        "netWelfare": 44541260.70410824,
        "exportReceiptsChange": -148920000,
        "blockedEquivalentTonnes": 73000,
        "annualDomesticAvailability": 1393000
      }
    },
    {
      "case": "W2",
      "inputs": {
        "production": 937000,
        "imports": 602000,
        "exports": 146000,
        "price": 2.04,
        "weeks": 26,
        "loss": 0,
        "demand": 0,
        "blocked": 100,
        "recognition": 80,
        "zone": 10,
        "es": 0.3,
        "ed": 0.4,
        "em": 1,
        "ex": 1,
        "control": 5,
        "logistics": 2
      },
      "results": {
        "baseline": {
          "s": 937000,
          "d": 1393000,
          "m": 602000,
          "x": 146000,
          "price": 2.04,
          "ratio": 1,
          "ps": 1624758000.0000002,
          "cs": 3552150000.0000005,
          "ban": 0,
          "residual": 0,
          "exportReceipts": 297840000
        },
        "market": {
          "s": 929564.2427301316,
          "d": 1407739.2527597677,
          "m": 586075.6816917084,
          "x": 107900.67166207246,
          "price": 1.9860371937725667,
          "ratio": 0.9735476440061601,
          "ps": 1574395477.7292495,
          "cs": 3627717874.7951217,
          "ban": 0.2799999999999999,
          "residual": -2.764863893389702e-10,
          "exportReceipts": 214294747.1539175
        },
        "priceChange": -2.6452355993839882,
        "producer": -25181261.13537538,
        "consumer": 37783937.3975606,
        "marketWelfare": 12602676.262185216,
        "additionalCosts": 7000000,
        "netWelfare": 5602676.262185216,
        "exportReceiptsChange": -41772626.423041254,
        "blockedEquivalentTonnes": 20439.999999999993,
        "annualDomesticAvailability": 1393000
      }
    },
    {
      "case": "D1",
      "inputs": {
        "production": 937000,
        "imports": 602000,
        "exports": 146000,
        "price": 2.04,
        "weeks": 26,
        "loss": 5,
        "demand": 0,
        "blocked": 100,
        "recognition": 0,
        "zone": 10,
        "es": 0.3,
        "ed": 0.4,
        "em": 1,
        "ex": 1,
        "control": 10,
        "logistics": 5
      },
      "results": {
        "baseline": {
          "s": 937000,
          "d": 1393000,
          "m": 602000,
          "x": 146000,
          "price": 2.04,
          "ratio": 1,
          "ps": 1624758000.0000002,
          "cs": 3552150000.0000005,
          "ban": 0,
          "residual": 0,
          "exportReceipts": 297840000
        },
        "market": {
          "s": 871585.5095022244,
          "d": 1431735.5468380258,
          "m": 560150.0373358014,
          "x": 0,
          "price": 1.8981828507724832,
          "ratio": 0.9304817895943545,
          "ps": 1418597946.174754,
          "cs": 3752447971.287101,
          "ban": 1,
          "residual": 0,
          "exportReceipts": 0
        },
        "priceChange": -6.951821040564554,
        "producer": -103080026.91262317,
        "consumer": 100148985.64355016,
        "marketWelfare": -2931041.2690730095,
        "additionalCosts": 15000000,
        "netWelfare": -17931041.26907301,
        "exportReceiptsChange": -148920000,
        "blockedEquivalentTonnes": 73000,
        "annualDomesticAvailability": 1393000
      }
    },
    {
      "case": "D2",
      "inputs": {
        "production": 937000,
        "imports": 602000,
        "exports": 146000,
        "price": 2.04,
        "weeks": 26,
        "loss": 5,
        "demand": 0,
        "blocked": 100,
        "recognition": 80,
        "zone": 10,
        "es": 0.3,
        "ed": 0.4,
        "em": 1,
        "ex": 1,
        "control": 10,
        "logistics": 5
      },
      "results": {
        "baseline": {
          "s": 937000,
          "d": 1393000,
          "m": 602000,
          "x": 146000,
          "price": 2.04,
          "ratio": 1,
          "ps": 1624758000.0000002,
          "cs": 3552150000.0000005,
          "ban": 0,
          "residual": 0,
          "exportReceipts": 297840000
        },
        "market": {
          "s": 891191.0703196168,
          "d": 1390827.765424964,
          "m": 604346.8866011696,
          "x": 104710.19149582235,
          "price": 2.0479529047614387,
          "ratio": 1.0038984827261954,
          "ps": 1550603517.9399455,
          "cs": 3541080241.454664,
          "ban": 0.2799999999999999,
          "residual": -7.275957614183426e-11,
          "exportReceipts": 214441540.83199587
        },
        "priceChange": 0.3898482726195418,
        "producer": -37077241.03002739,
        "consumer": -5534879.272668123,
        "marketWelfare": -42612120.30269551,
        "additionalCosts": 15000000,
        "netWelfare": -57612120.30269551,
        "exportReceiptsChange": -41699229.58400206,
        "blockedEquivalentTonnes": 20439.999999999993,
        "annualDomesticAvailability": 1393000
      }
    }
  ],
  "sensitivity": [
    {
      "recognition": 0,
      "loss": 0,
      "weeks": 13,
      "price_pct": -10.136777060334644,
      "producer_gbp": -47704068.94245148,
      "consumer_gbp": 73474699.2945056,
      "balance_gbp": 10770630.35205412
    },
    {
      "recognition": 0,
      "loss": 0,
      "weeks": 26,
      "price_pct": -10.136777060334644,
      "producer_gbp": -95408137.88490295,
      "consumer_gbp": 146949398.5890112,
      "balance_gbp": 36541260.70410824
    },
    {
      "recognition": 0,
      "loss": 0,
      "weeks": 52,
      "price_pct": -10.136777060334644,
      "producer_gbp": -190816275.7698059,
      "consumer_gbp": 293898797.1780224,
      "balance_gbp": 88082521.40821648
    },
    {
      "recognition": 0,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": -8.55210715338497,
      "producer_gbp": -49489838.92130101,
      "consumer_gbp": 61795931.06324315,
      "balance_gbp": -2693907.8580578566
    },
    {
      "recognition": 0,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": -8.55210715338497,
      "producer_gbp": -98979677.84260201,
      "consumer_gbp": 123591862.1264863,
      "balance_gbp": 9612184.283884287
    },
    {
      "recognition": 0,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": -8.55210715338497,
      "producer_gbp": -197959355.68520403,
      "consumer_gbp": 247183724.2529726,
      "balance_gbp": 34224368.567768574
    },
    {
      "recognition": 0,
      "loss": 5,
      "weeks": 13,
      "price_pct": -6.951821040564554,
      "producer_gbp": -51540013.45631158,
      "consumer_gbp": 50074492.82177508,
      "balance_gbp": -16465520.634536505
    },
    {
      "recognition": 0,
      "loss": 5,
      "weeks": 26,
      "price_pct": -6.951821040564554,
      "producer_gbp": -103080026.91262317,
      "consumer_gbp": 100148985.64355016,
      "balance_gbp": -17931041.26907301
    },
    {
      "recognition": 0,
      "loss": 5,
      "weeks": 52,
      "price_pct": -6.951821040564554,
      "producer_gbp": -206160053.82524633,
      "consumer_gbp": 200297971.28710032,
      "balance_gbp": -20862082.53814602
    },
    {
      "recognition": 0,
      "loss": 10,
      "weeks": 13,
      "price_pct": -3.7034676636996444,
      "producer_gbp": -56458451.66690916,
      "consumer_gbp": 26505425.830859065,
      "balance_gbp": -44953025.83605009
    },
    {
      "recognition": 0,
      "loss": 10,
      "weeks": 26,
      "price_pct": -3.7034676636996444,
      "producer_gbp": -112916903.33381832,
      "consumer_gbp": 53010851.66171813,
      "balance_gbp": -74906051.67210019
    },
    {
      "recognition": 0,
      "loss": 10,
      "weeks": 52,
      "price_pct": -3.7034676636996444,
      "producer_gbp": -225833806.66763663,
      "consumer_gbp": 106021703.32343626,
      "balance_gbp": -134812103.34420037
    },
    {
      "recognition": 0,
      "loss": 15,
      "weeks": 13,
      "price_pct": -0.3898049902191003,
      "producer_gbp": -62510846.14593798,
      "consumer_gbp": 2771450.559377432,
      "balance_gbp": -74739395.58656055
    },
    {
      "recognition": 0,
      "loss": 15,
      "weeks": 26,
      "price_pct": -0.3898049902191003,
      "producer_gbp": -125021692.29187596,
      "consumer_gbp": 5542901.118754864,
      "balance_gbp": -134478791.1731211
    },
    {
      "recognition": 0,
      "loss": 15,
      "weeks": 52,
      "price_pct": -0.3898049902191003,
      "producer_gbp": -250043384.58375192,
      "consumer_gbp": 11085802.237509727,
      "balance_gbp": -253957582.3462422
    },
    {
      "recognition": 0,
      "loss": 20,
      "weeks": 13,
      "price_pct": 2.991156580544496,
      "producer_gbp": -69751521.90272325,
      "consumer_gbp": -21122949.099621534,
      "balance_gbp": -105874471.00234479
    },
    {
      "recognition": 0,
      "loss": 20,
      "weeks": 26,
      "price_pct": 2.991156580544496,
      "producer_gbp": -139503043.8054465,
      "consumer_gbp": -42245898.19924307,
      "balance_gbp": -196748942.00468957
    },
    {
      "recognition": 0,
      "loss": 20,
      "weeks": 52,
      "price_pct": 2.991156580544496,
      "producer_gbp": -279006087.610893,
      "consumer_gbp": -84491796.39848614,
      "balance_gbp": -378497884.00937915
    },
    {
      "recognition": 25,
      "loss": 0,
      "weeks": 13,
      "price_pct": -7.680820011539891,
      "producer_gbp": -36281455.50771183,
      "consumer_gbp": 55405085.90885413,
      "balance_gbp": 4123630.401142299
    },
    {
      "recognition": 25,
      "loss": 0,
      "weeks": 26,
      "price_pct": -7.680820011539891,
      "producer_gbp": -72562911.01542366,
      "consumer_gbp": 110810171.81770825,
      "balance_gbp": 23247260.8022846
    },
    {
      "recognition": 25,
      "loss": 0,
      "weeks": 52,
      "price_pct": -7.680820011539891,
      "producer_gbp": -145125822.0308473,
      "consumer_gbp": 221620343.6354165,
      "balance_gbp": 61494521.6045692
    },
    {
      "recognition": 25,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": -6.119884252509578,
      "producer_gbp": -38406947.87026167,
      "consumer_gbp": 44009648.153110385,
      "balance_gbp": -9397299.717151284
    },
    {
      "recognition": 25,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": -6.119884252509578,
      "producer_gbp": -76813895.74052334,
      "consumer_gbp": 88019296.30622077,
      "balance_gbp": -3794599.4343025684
    },
    {
      "recognition": 25,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": -6.119884252509578,
      "producer_gbp": -153627791.48104668,
      "consumer_gbp": 176038592.61244154,
      "balance_gbp": 7410801.131394863
    },
    {
      "recognition": 25,
      "loss": 5,
      "weeks": 13,
      "price_pct": -4.543912493703273,
      "producer_gbp": -40797170.15158349,
      "consumer_gbp": 32574684.493082523,
      "balance_gbp": -23222485.65850097
    },
    {
      "recognition": 25,
      "loss": 5,
      "weeks": 26,
      "price_pct": -4.543912493703273,
      "producer_gbp": -81594340.30316699,
      "consumer_gbp": 65149368.98616505,
      "balance_gbp": -31444971.31700194
    },
    {
      "recognition": 25,
      "loss": 5,
      "weeks": 52,
      "price_pct": -4.543912493703273,
      "producer_gbp": -163188680.60633397,
      "consumer_gbp": 130298737.9723301,
      "balance_gbp": -47889942.63400388
    },
    {
      "recognition": 25,
      "loss": 10,
      "weeks": 13,
      "price_pct": -1.3459835021867539,
      "producer_gbp": -46396108.68843514,
      "consumer_gbp": 9588011.911512852,
      "balance_gbp": -51808096.776922286
    },
    {
      "recognition": 25,
      "loss": 10,
      "weeks": 26,
      "price_pct": -1.3459835021867539,
      "producer_gbp": -92792217.37687027,
      "consumer_gbp": 19176023.823025703,
      "balance_gbp": -88616193.55384457
    },
    {
      "recognition": 25,
      "loss": 10,
      "weeks": 52,
      "price_pct": -1.3459835021867539,
      "producer_gbp": -185584434.75374055,
      "consumer_gbp": 38352047.64605141,
      "balance_gbp": -162232387.10768914
    },
    {
      "recognition": 25,
      "loss": 15,
      "weeks": 13,
      "price_pct": 1.9147650045248543,
      "producer_gbp": -53128512.26102936,
      "consumer_gbp": -13550971.6759305,
      "balance_gbp": -81679483.93695986
    },
    {
      "recognition": 25,
      "loss": 15,
      "weeks": 26,
      "price_pct": 1.9147650045248543,
      "producer_gbp": -106257024.52205873,
      "consumer_gbp": -27101943.351861,
      "balance_gbp": -148358967.87391973
    },
    {
      "recognition": 25,
      "loss": 15,
      "weeks": 52,
      "price_pct": 1.9147650045248543,
      "producer_gbp": -212514049.04411745,
      "consumer_gbp": -54203886.703722,
      "balance_gbp": -281717935.74783945
    },
    {
      "recognition": 25,
      "loss": 20,
      "weeks": 13,
      "price_pct": 5.240202409434502,
      "producer_gbp": -61047349.67266357,
      "consumer_gbp": -36837805.7813983,
      "balance_gbp": -112885155.45406187
    },
    {
      "recognition": 25,
      "loss": 20,
      "weeks": 26,
      "price_pct": 5.240202409434502,
      "producer_gbp": -122094699.34532714,
      "consumer_gbp": -73675611.5627966,
      "balance_gbp": -210770310.90812373
    },
    {
      "recognition": 25,
      "loss": 20,
      "weeks": 52,
      "price_pct": 5.240202409434502,
      "producer_gbp": -244189398.69065428,
      "consumer_gbp": -147351223.1255932,
      "balance_gbp": -406540621.81624746
    },
    {
      "recognition": 50,
      "loss": 0,
      "weeks": 13,
      "price_pct": -5.332005312084975,
      "producer_gbp": -25276264.11166078,
      "consumer_gbp": 38284119.82426202,
      "balance_gbp": -1992144.2873987556
    },
    {
      "recognition": 50,
      "loss": 0,
      "weeks": 26,
      "price_pct": -5.332005312084975,
      "producer_gbp": -50552528.22332156,
      "consumer_gbp": 76568239.64852405,
      "balance_gbp": 11015711.425202489
    },
    {
      "recognition": 50,
      "loss": 0,
      "weeks": 52,
      "price_pct": -5.332005312084975,
      "producer_gbp": -101105056.44664311,
      "consumer_gbp": 153136479.2970481,
      "balance_gbp": 37031422.85040498
    },
    {
      "recognition": 50,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": -3.7942657386976553,
      "producer_gbp": -27732489.114346504,
      "consumer_gbp": 27160155.52236247,
      "balance_gbp": -15572333.591984034
    },
    {
      "recognition": 50,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": -3.7942657386976553,
      "producer_gbp": -55464978.22869301,
      "consumer_gbp": 54320311.04472494,
      "balance_gbp": -16144667.183968067
    },
    {
      "recognition": 50,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": -3.7942657386976553,
      "producer_gbp": -110929956.45738602,
      "consumer_gbp": 108640622.08944988,
      "balance_gbp": -17289334.367936134
    },
    {
      "recognition": 50,
      "loss": 5,
      "weeks": 13,
      "price_pct": -2.242039753476166,
      "producer_gbp": -30453578.258601904,
      "consumer_gbp": 15999545.990641713,
      "balance_gbp": -29454032.26796019
    },
    {
      "recognition": 50,
      "loss": 5,
      "weeks": 26,
      "price_pct": -2.242039753476166,
      "producer_gbp": -60907156.51720381,
      "consumer_gbp": 31999091.981283426,
      "balance_gbp": -43908064.53592038
    },
    {
      "recognition": 50,
      "loss": 5,
      "weeks": 52,
      "price_pct": -2.242039753476166,
      "producer_gbp": -121814313.03440762,
      "consumer_gbp": 63998183.96256685,
      "balance_gbp": -72816129.07184076
    },
    {
      "recognition": 50,
      "loss": 10,
      "weeks": 13,
      "price_pct": 0.9066980627786769,
      "producer_gbp": -36714092.193261385,
      "consumer_gbp": -6429774.137772679,
      "balance_gbp": -58143866.331034064
    },
    {
      "recognition": 50,
      "loss": 10,
      "weeks": 26,
      "price_pct": 0.9066980627786769,
      "producer_gbp": -73428184.38652277,
      "consumer_gbp": -12859548.275545359,
      "balance_gbp": -101287732.66206813
    },
    {
      "recognition": 50,
      "loss": 10,
      "weeks": 52,
      "price_pct": 0.9066980627786769,
      "producer_gbp": -146856368.77304554,
      "consumer_gbp": -25719096.551090717,
      "balance_gbp": -187575465.32413626
    },
    {
      "recognition": 50,
      "loss": 15,
      "weeks": 13,
      "price_pct": 4.115901040759384,
      "producer_gbp": -44106850.48228371,
      "consumer_gbp": -28999892.96679306,
      "balance_gbp": -88106743.44907677
    },
    {
      "recognition": 50,
      "loss": 15,
      "weeks": 26,
      "price_pct": 4.115901040759384,
      "producer_gbp": -88213700.96456742,
      "consumer_gbp": -57999785.93358612,
      "balance_gbp": -161213486.89815354
    },
    {
      "recognition": 50,
      "loss": 15,
      "weeks": 52,
      "price_pct": 4.115901040759384,
      "producer_gbp": -176427401.92913485,
      "consumer_gbp": -115999571.86717224,
      "balance_gbp": -307426973.7963071
    },
    {
      "recognition": 50,
      "loss": 20,
      "weeks": 13,
      "price_pct": 7.38732773248354,
      "producer_gbp": -52683498.20824647,
      "consumer_gbp": -51706392.008843064,
      "balance_gbp": -119389890.21708953
    },
    {
      "recognition": 50,
      "loss": 20,
      "weeks": 26,
      "price_pct": 7.38732773248354,
      "producer_gbp": -105366996.41649294,
      "consumer_gbp": -103412784.01768613,
      "balance_gbp": -223779780.43417907
    },
    {
      "recognition": 50,
      "loss": 20,
      "weeks": 52,
      "price_pct": 7.38732773248354,
      "producer_gbp": -210733992.83298588,
      "consumer_gbp": -206825568.03537226,
      "balance_gbp": -432559560.86835814
    },
    {
      "recognition": 75,
      "loss": 0,
      "weeks": 13,
      "price_pct": -3.083471423465567,
      "producer_gbp": -14666832.534058511,
      "consumer_gbp": 22040998.504246473,
      "balance_gbp": -7625834.029812038
    },
    {
      "recognition": 75,
      "loss": 0,
      "weeks": 26,
      "price_pct": -3.083471423465567,
      "producer_gbp": -29333665.068117023,
      "consumer_gbp": 44081997.00849295,
      "balance_gbp": -251668.0596240759
    },
    {
      "recognition": 75,
      "loss": 0,
      "weeks": 52,
      "price_pct": -3.083471423465567,
      "producer_gbp": -58667330.136234045,
      "consumer_gbp": 88163994.0169859,
      "balance_gbp": 14496663.880751848
    },
    {
      "recognition": 75,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": -1.5683932048262683,
      "producer_gbp": -17445054.52247423,
      "consumer_gbp": 11177286.972697854,
      "balance_gbp": -21267767.549776375
    },
    {
      "recognition": 75,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": -1.5683932048262683,
      "producer_gbp": -34890109.04494846,
      "consumer_gbp": 22354573.945395708,
      "balance_gbp": -27535535.09955275
    },
    {
      "recognition": 75,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": -1.5683932048262683,
      "producer_gbp": -69780218.08989692,
      "consumer_gbp": 44709147.890791416,
      "balance_gbp": -40071070.1991055
    },
    {
      "recognition": 75,
      "loss": 5,
      "weeks": 13,
      "price_pct": -0.03934955190696421,
      "producer_gbp": -20488102.17454171,
      "consumer_gbp": 279573.0220274925,
      "balance_gbp": -35208529.15251422
    },
    {
      "recognition": 75,
      "loss": 5,
      "weeks": 26,
      "price_pct": -0.03934955190696421,
      "producer_gbp": -40976204.34908342,
      "consumer_gbp": 559146.044054985,
      "balance_gbp": -55417058.30502844
    },
    {
      "recognition": 75,
      "loss": 5,
      "weeks": 52,
      "price_pct": -0.03934955190696421,
      "producer_gbp": -81952408.69816685,
      "consumer_gbp": 1118292.08810997,
      "balance_gbp": -95834116.61005688
    },
    {
      "recognition": 75,
      "loss": 10,
      "weeks": 13,
      "price_pct": 3.0614136118723323,
      "producer_gbp": -27391867.793391645,
      "consumer_gbp": -21616034.124544263,
      "balance_gbp": -64007901.91793591
    },
    {
      "recognition": 75,
      "loss": 10,
      "weeks": 26,
      "price_pct": 3.0614136118723323,
      "producer_gbp": -54783735.58678329,
      "consumer_gbp": -43232068.249088526,
      "balance_gbp": -113015803.83587182
    },
    {
      "recognition": 75,
      "loss": 10,
      "weeks": 52,
      "price_pct": 3.0614136118723323,
      "producer_gbp": -109567471.17356658,
      "consumer_gbp": -86464136.49817705,
      "balance_gbp": -211031607.67174363
    },
    {
      "recognition": 75,
      "loss": 15,
      "weeks": 13,
      "price_pct": 6.2204137811229465,
      "producer_gbp": -35426003.67318159,
      "consumer_gbp": -43641904.484683156,
      "balance_gbp": -94067908.15786475
    },
    {
      "recognition": 75,
      "loss": 15,
      "weeks": 26,
      "price_pct": 6.2204137811229465,
      "producer_gbp": -70852007.34636319,
      "consumer_gbp": -87283808.96936631,
      "balance_gbp": -173135816.3157295
    },
    {
      "recognition": 75,
      "loss": 15,
      "weeks": 52,
      "price_pct": 6.2204137811229465,
      "producer_gbp": -141704014.69272637,
      "consumer_gbp": -174567617.93873262,
      "balance_gbp": -331271632.631459
    },
    {
      "recognition": 75,
      "loss": 20,
      "weeks": 13,
      "price_pct": 9.439307177110923,
      "producer_gbp": -44640864.64837587,
      "consumer_gbp": -65793676.330106616,
      "balance_gbp": -125434540.97848248
    },
    {
      "recognition": 75,
      "loss": 20,
      "weeks": 26,
      "price_pct": 9.439307177110923,
      "producer_gbp": -89281729.29675174,
      "consumer_gbp": -131587352.66021323,
      "balance_gbp": -235869081.95696497
    },
    {
      "recognition": 75,
      "loss": 20,
      "weeks": 52,
      "price_pct": 9.439307177110923,
      "producer_gbp": -178563458.59350348,
      "consumer_gbp": -263174705.32042646,
      "balance_gbp": -456738163.91392994
    },
    {
      "recognition": 80,
      "loss": 0,
      "weeks": 13,
      "price_pct": -2.6452355993839882,
      "producer_gbp": -12590630.56768769,
      "consumer_gbp": 18891968.6987803,
      "balance_gbp": -8698661.868907392
    },
    {
      "recognition": 80,
      "loss": 0,
      "weeks": 26,
      "price_pct": -2.6452355993839882,
      "producer_gbp": -25181261.13537538,
      "consumer_gbp": 37783937.3975606,
      "balance_gbp": -2397323.737814784
    },
    {
      "recognition": 80,
      "loss": 0,
      "weeks": 52,
      "price_pct": -2.6452355993839882,
      "producer_gbp": -50362522.27075076,
      "consumer_gbp": 75567874.7951212,
      "balance_gbp": 10205352.524370432
    },
    {
      "recognition": 80,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": -1.1346259163379724,
      "producer_gbp": -15432226.168805301,
      "consumer_gbp": 8079014.707647324,
      "balance_gbp": -22353211.461157978
    },
    {
      "recognition": 80,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": -1.1346259163379724,
      "producer_gbp": -30864452.337610602,
      "consumer_gbp": 16158029.415294647,
      "balance_gbp": -29706422.922315955
    },
    {
      "recognition": 80,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": -1.1346259163379724,
      "producer_gbp": -61728904.675221205,
      "consumer_gbp": 32316058.830589294,
      "balance_gbp": -44412845.84463191
    },
    {
      "recognition": 80,
      "loss": 5,
      "weeks": 13,
      "price_pct": 0.3898482726195418,
      "producer_gbp": -18538620.515013695,
      "consumer_gbp": -2767439.6363340616,
      "balance_gbp": -36306060.15134776
    },
    {
      "recognition": 80,
      "loss": 5,
      "weeks": 26,
      "price_pct": 0.3898482726195418,
      "producer_gbp": -37077241.03002739,
      "consumer_gbp": -5534879.272668123,
      "balance_gbp": -57612120.30269551
    },
    {
      "recognition": 80,
      "loss": 5,
      "weeks": 52,
      "price_pct": 0.3898482726195418,
      "producer_gbp": -74154482.06005478,
      "consumer_gbp": -11069758.545336246,
      "balance_gbp": -100224240.60539103
    },
    {
      "recognition": 80,
      "loss": 10,
      "weeks": 13,
      "price_pct": 3.48116073841207,
      "producer_gbp": -25568890.177348554,
      "consumer_gbp": -24559023.597741604,
      "balance_gbp": -65127913.77509016
    },
    {
      "recognition": 80,
      "loss": 10,
      "weeks": 26,
      "price_pct": 3.48116073841207,
      "producer_gbp": -51137780.35469711,
      "consumer_gbp": -49118047.19548321,
      "balance_gbp": -115255827.55018032
    },
    {
      "recognition": 80,
      "loss": 10,
      "weeks": 52,
      "price_pct": 3.48116073841207,
      "producer_gbp": -102275560.70939422,
      "consumer_gbp": -98236094.39096642,
      "balance_gbp": -215511655.10036063
    },
    {
      "recognition": 80,
      "loss": 15,
      "weeks": 13,
      "price_pct": 6.630278961320624,
      "producer_gbp": -33729083.03185469,
      "consumer_gbp": -46478872.25646794,
      "balance_gbp": -95207955.28832263
    },
    {
      "recognition": 80,
      "loss": 15,
      "weeks": 26,
      "price_pct": 6.630278961320624,
      "producer_gbp": -67458166.06370938,
      "consumer_gbp": -92957744.51293588,
      "balance_gbp": -175415910.57664526
    },
    {
      "recognition": 80,
      "loss": 15,
      "weeks": 52,
      "price_pct": 6.630278961320624,
      "producer_gbp": -134916332.12741876,
      "consumer_gbp": -185915489.02587175,
      "balance_gbp": -335831821.1532905
    },
    {
      "recognition": 80,
      "loss": 20,
      "weeks": 13,
      "price_pct": 9.838839645447228,
      "producer_gbp": -43069299.938052595,
      "consumer_gbp": -68522636.71828973,
      "balance_gbp": -126591936.65634233
    },
    {
      "recognition": 80,
      "loss": 20,
      "weeks": 26,
      "price_pct": 9.838839645447228,
      "producer_gbp": -86138599.87610519,
      "consumer_gbp": -137045273.43657947,
      "balance_gbp": -238183873.31268466
    },
    {
      "recognition": 80,
      "loss": 20,
      "weeks": 52,
      "price_pct": 9.838839645447228,
      "producer_gbp": -172277199.75221038,
      "consumer_gbp": -274090546.87315893,
      "balance_gbp": -461367746.6253693
    },
    {
      "recognition": 100,
      "loss": 0,
      "weeks": 13,
      "price_pct": -0.9289304574664259,
      "producer_gbp": -4432894.582204044,
      "consumer_gbp": 6611661.417506576,
      "balance_gbp": -12821233.164697468
    },
    {
      "recognition": 100,
      "loss": 0,
      "weeks": 26,
      "price_pct": -0.9289304574664259,
      "producer_gbp": -8865789.164408088,
      "consumer_gbp": 13223322.835013151,
      "balance_gbp": -10642466.329394937
    },
    {
      "recognition": 100,
      "loss": 0,
      "weeks": 52,
      "price_pct": -0.9289304574664259,
      "producer_gbp": -17731578.328816175,
      "consumer_gbp": 26446645.670026302,
      "balance_gbp": -6284932.658789873
    },
    {
      "recognition": 100,
      "loss": 2.5,
      "weeks": 13,
      "price_pct": 0.5640157924422073,
      "producer_gbp": -7524633.54000777,
      "consumer_gbp": -4002417.442307949,
      "balance_gbp": -26527050.98231572
    },
    {
      "recognition": 100,
      "loss": 2.5,
      "weeks": 26,
      "price_pct": 0.5640157924422073,
      "producer_gbp": -15049267.08001554,
      "consumer_gbp": -8004834.884615898,
      "balance_gbp": -38054101.96463144
    },
    {
      "recognition": 100,
      "loss": 2.5,
      "weeks": 52,
      "price_pct": 0.5640157924422073,
      "producer_gbp": -30098534.16003108,
      "consumer_gbp": -16009669.769231796,
      "balance_gbp": -61108203.92926288
    },
    {
      "recognition": 100,
      "loss": 5,
      "weeks": 13,
      "price_pct": 2.070433250195025,
      "producer_gbp": -10881003.721913695,
      "consumer_gbp": -14648071.021215677,
      "balance_gbp": -40529074.74312937
    },
    {
      "recognition": 100,
      "loss": 5,
      "weeks": 26,
      "price_pct": 2.070433250195025,
      "producer_gbp": -21762007.44382739,
      "consumer_gbp": -29296142.042431355,
      "balance_gbp": -66058149.486258745
    },
    {
      "recognition": 100,
      "loss": 5,
      "weeks": 52,
      "price_pct": 2.070433250195025,
      "producer_gbp": -43524014.88765478,
      "consumer_gbp": -58592284.08486271,
      "balance_gbp": -117116298.97251749
    },
    {
      "recognition": 100,
      "loss": 10,
      "weeks": 13,
      "price_pct": 5.124417753418964,
      "producer_gbp": -18410292.910630226,
      "consumer_gbp": -36032288.07873738,
      "balance_gbp": -69442580.9893676
    },
    {
      "recognition": 100,
      "loss": 10,
      "weeks": 26,
      "price_pct": 5.124417753418964,
      "producer_gbp": -36820585.82126045,
      "consumer_gbp": -72064576.15747476,
      "balance_gbp": -123885161.97873521
    },
    {
      "recognition": 100,
      "loss": 10,
      "weeks": 52,
      "price_pct": 5.124417753418964,
      "producer_gbp": -73641171.6425209,
      "consumer_gbp": -144129152.3149495,
      "balance_gbp": -232770323.95747042
    },
    {
      "recognition": 100,
      "loss": 15,
      "weeks": 13,
      "price_pct": 8.23452879469908,
      "producer_gbp": -27067493.46011132,
      "consumer_gbp": -57537113.776501894,
      "balance_gbp": -99604607.23661321
    },
    {
      "recognition": 100,
      "loss": 15,
      "weeks": 26,
      "price_pct": 8.23452879469908,
      "producer_gbp": -54134986.92022264,
      "consumer_gbp": -115074227.55300379,
      "balance_gbp": -184209214.47322643
    },
    {
      "recognition": 100,
      "loss": 15,
      "weeks": 52,
      "price_pct": 8.23452879469908,
      "producer_gbp": -108269973.84044528,
      "consumer_gbp": -230148455.10600758,
      "balance_gbp": -353418428.94645286
    },
    {
      "recognition": 100,
      "loss": 20,
      "weeks": 13,
      "price_pct": 11.402327975294968,
      "producer_gbp": -36901704.01841873,
      "consumer_gbp": -79158254.74013412,
      "balance_gbp": -131059958.75855285
    },
    {
      "recognition": 100,
      "loss": 20,
      "weeks": 26,
      "price_pct": 11.402327975294968,
      "producer_gbp": -73803408.03683746,
      "consumer_gbp": -158316509.48026824,
      "balance_gbp": -247119917.5171057
    },
    {
      "recognition": 100,
      "loss": 20,
      "weeks": 52,
      "price_pct": 11.402327975294968,
      "producer_gbp": -147606816.07367492,
      "consumer_gbp": -316633018.9605365,
      "balance_gbp": -479239835.0342114
    }
  ],
  "elasticities": [
    {
      "es": 0.15,
      "ed": 0.2,
      "price_pct": 0.5333964712741057,
      "producer_gbp": -39358048.3121357,
      "balance_gbp": -61932822.899580956
    },
    {
      "es": 0.15,
      "ed": 0.4,
      "price_pct": 0.4270867426051428,
      "producer_gbp": -40323986.00719774,
      "balance_gbp": -61387107.31320989
    },
    {
      "es": 0.15,
      "ed": 0.8,
      "price_pct": 0.3053642056374706,
      "producer_gbp": -41429776.5527581,
      "balance_gbp": -60763274.75074029
    },
    {
      "es": 0.3,
      "ed": 0.2,
      "price_pct": 0.4765458805123135,
      "producer_gbp": -36289044.49441898,
      "balance_gbp": -58056867.57637727
    },
    {
      "es": 0.3,
      "ed": 0.4,
      "price_pct": 0.3898482726195418,
      "producer_gbp": -37077241.03002739,
      "balance_gbp": -57612120.30269551
    },
    {
      "es": 0.3,
      "ed": 0.8,
      "price_pct": 0.2858421930847399,
      "producer_gbp": -38022524.45778167,
      "balance_gbp": -57079298.14463639
    },
    {
      "es": 0.6,
      "ed": 0.2,
      "price_pct": 0.3928122594271777,
      "producer_gbp": -29880146.351653814,
      "balance_gbp": -50459266.21306729
    },
    {
      "es": 0.6,
      "ed": 0.4,
      "price_pct": 0.33195989790981706,
      "producer_gbp": -30433858.527046204,
      "balance_gbp": -50147412.43167639
    },
    {
      "es": 0.6,
      "ed": 0.8,
      "price_pct": 0.2534375384720011,
      "producer_gbp": -31148056.715722322,
      "balance_gbp": -49745398.81804383
    },
    {
      "es": 1.2,
      "ed": 0.2,
      "price_pct": 0.29066653683238464,
      "producer_gbp": -17267531.84338653,
      "balance_gbp": -36396295.956128
    },
    {
      "es": 1.2,
      "ed": 0.4,
      "price_pct": 0.25594855305466346,
      "producer_gbp": -17583788.652445316,
      "balance_gbp": -36218597.66221619
    },
    {
      "es": 1.2,
      "ed": 0.8,
      "price_pct": 0.20659584039868228,
      "producer_gbp": -18033131.682875335,
      "balance_gbp": -35966143.54392439
    }
  ],
  "farms": [
    {
      "type": "breeder",
      "name": "Breeder / weaner producer",
      "inputs": {
        "stock": 0,
        "saleValue": 45,
        "assetValue": 30,
        "lost": 0,
        "holdDays": 0,
        "holdingDaily": 0.4,
        "downgrade": 0,
        "weeklyOutput": 270,
        "margin": 12,
        "stopWeeks": 12,
        "sows": 500,
        "lostSows": 50,
        "sowValue": 300,
        "replacementPremium": 150,
        "restartWeeks": 20,
        "recoveryCost": 15000,
        "compensation": 0,
        "payDelay": 8,
        "interest": 8,
        "openingCash": 25000,
        "horizon": 52
      },
      "results": {
        "type": "breeder",
        "items": [
          [
            "Additional holding",
            0
          ],
          [
            "Sale-value discount",
            0
          ],
          [
            "Growing-stock asset loss",
            0
          ],
          [
            "Breeding-stock asset loss",
            15000
          ],
          [
            "Interrupted contribution",
            38880
          ],
          [
            "Additional recovery tail",
            6480
          ],
          [
            "Replacement premium",
            7500
          ],
          [
            "Recovery expenditure",
            15000
          ]
        ],
        "gross": 82860,
        "transfer": 0,
        "economicLoss": 82860,
        "holding": 0,
        "downgrade": 0,
        "stockLoss": 0,
        "sowLoss": 15000,
        "interrupted": 38880,
        "tail": 6480,
        "premium": 7500,
        "finance": 3710.5493196988473,
        "net": 86570.54931969885,
        "rows": [
          {
            "week": 1,
            "incrementalCash": -18240,
            "compensation": 0,
            "interest": 0,
            "cumulative": -18240,
            "availableCash": 6760,
            "borrowing": 0
          },
          {
            "week": 2,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 0,
            "cumulative": -21480,
            "availableCash": 3520,
            "borrowing": 0
          },
          {
            "week": 3,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 0,
            "cumulative": -24720,
            "availableCash": 280,
            "borrowing": 0
          },
          {
            "week": 4,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 0,
            "cumulative": -27960,
            "availableCash": -2960,
            "borrowing": 2960
          },
          {
            "week": 5,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 4.553846153846154,
            "cumulative": -31200,
            "availableCash": -6204.553846153845,
            "borrowing": 6204.553846153845
          },
          {
            "week": 6,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 9.545467455621301,
            "cumulative": -34440,
            "availableCash": -9454.09931360947,
            "borrowing": 9454.09931360947
          },
          {
            "week": 7,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 14.5447681747838,
            "cumulative": -37680,
            "availableCash": -12708.644081784252,
            "borrowing": 12708.644081784252
          },
          {
            "week": 8,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 19.551760125821925,
            "cumulative": -40920,
            "availableCash": -15968.195841910077,
            "borrowing": 15968.195841910077
          },
          {
            "week": 9,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 24.56645514140012,
            "cumulative": -44160,
            "availableCash": -19232.76229705148,
            "borrowing": 19232.76229705148
          },
          {
            "week": 10,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 29.58886507238689,
            "cumulative": -47400,
            "availableCash": -22502.351162123865,
            "borrowing": 22502.351162123865
          },
          {
            "week": 11,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 34.619001787882866,
            "cumulative": -50640,
            "availableCash": -25776.97016391175,
            "borrowing": 25776.97016391175
          },
          {
            "week": 12,
            "incrementalCash": -3240,
            "compensation": 0,
            "interest": 39.656877175248844,
            "cumulative": -53880,
            "availableCash": -29056.627041087,
            "borrowing": 29056.627041087
          },
          {
            "week": 13,
            "incrementalCash": -22824,
            "compensation": 0,
            "interest": 44.70250314013385,
            "cumulative": -76704,
            "availableCash": -51925.329544227134,
            "borrowing": 51925.329544227134
          },
          {
            "week": 14,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 79.88512237573406,
            "cumulative": -77028,
            "availableCash": -52329.21466660287,
            "borrowing": 52329.21466660287
          },
          {
            "week": 15,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 80.50648410246595,
            "cumulative": -77352,
            "availableCash": -52733.72115070534,
            "borrowing": 52733.72115070534
          },
          {
            "week": 16,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 81.12880177031592,
            "cumulative": -77676,
            "availableCash": -53138.84995247566,
            "borrowing": 53138.84995247566
          },
          {
            "week": 17,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 81.75207684996256,
            "cumulative": -78000,
            "availableCash": -53544.60202932563,
            "borrowing": 53544.60202932563
          },
          {
            "week": 18,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 82.37631081434712,
            "cumulative": -78324,
            "availableCash": -53950.978340139976,
            "borrowing": 53950.978340139976
          },
          {
            "week": 19,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 83.00150513867689,
            "cumulative": -78648,
            "availableCash": -54357.97984527865,
            "borrowing": 54357.97984527865
          },
          {
            "week": 20,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 83.62766130042868,
            "cumulative": -78972,
            "availableCash": -54765.60750657908,
            "borrowing": 54765.60750657908
          },
          {
            "week": 21,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 84.25478077935243,
            "cumulative": -79296,
            "availableCash": -55173.862287358425,
            "borrowing": 55173.862287358425
          },
          {
            "week": 22,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 84.8828650574745,
            "cumulative": -79620,
            "availableCash": -55582.7451524159,
            "borrowing": 55582.7451524159
          },
          {
            "week": 23,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 85.51191561910137,
            "cumulative": -79944,
            "availableCash": -55992.257068035,
            "borrowing": 55992.257068035
          },
          {
            "week": 24,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 86.14193395082309,
            "cumulative": -80268,
            "availableCash": -56402.39900198583,
            "borrowing": 56402.39900198583
          },
          {
            "week": 25,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 86.77292154151665,
            "cumulative": -80592,
            "availableCash": -56813.17192352735,
            "borrowing": 56813.17192352735
          },
          {
            "week": 26,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 87.40487988234977,
            "cumulative": -80916,
            "availableCash": -57224.5768034097,
            "borrowing": 57224.5768034097
          },
          {
            "week": 27,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 88.03781046678415,
            "cumulative": -81240,
            "availableCash": -57636.61461387649,
            "borrowing": 57636.61461387649
          },
          {
            "week": 28,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 88.67171479057922,
            "cumulative": -81564,
            "availableCash": -58049.28632866706,
            "borrowing": 58049.28632866706
          },
          {
            "week": 29,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 89.30659435179548,
            "cumulative": -81888,
            "availableCash": -58462.59292301886,
            "borrowing": 58462.59292301886
          },
          {
            "week": 30,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 89.94245065079825,
            "cumulative": -82212,
            "availableCash": -58876.535373669656,
            "borrowing": 58876.535373669656
          },
          {
            "week": 31,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 90.579285190261,
            "cumulative": -82536,
            "availableCash": -59291.11465885992,
            "borrowing": 59291.11465885992
          },
          {
            "week": 32,
            "incrementalCash": -324,
            "compensation": 0,
            "interest": 91.2170994751691,
            "cumulative": -82860,
            "availableCash": -59706.33175833509,
            "borrowing": 59706.33175833509
          },
          {
            "week": 33,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 91.85589501282321,
            "cumulative": -82860,
            "availableCash": -59798.18765334791,
            "borrowing": 59798.18765334791
          },
          {
            "week": 34,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 91.9972117743814,
            "cumulative": -82860,
            "availableCash": -59890.18486512228,
            "borrowing": 59890.18486512228
          },
          {
            "week": 35,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.13874594634197,
            "cumulative": -82860,
            "availableCash": -59982.32361106863,
            "borrowing": 59982.32361106863
          },
          {
            "week": 36,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.2804978631825,
            "cumulative": -82860,
            "availableCash": -60074.6041089318,
            "borrowing": 60074.6041089318
          },
          {
            "week": 37,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.42246785989508,
            "cumulative": -82860,
            "availableCash": -60167.0265767917,
            "borrowing": 60167.0265767917
          },
          {
            "week": 38,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.56465627198723,
            "cumulative": -82860,
            "availableCash": -60259.59123306369,
            "borrowing": 60259.59123306369
          },
          {
            "week": 39,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.7070634354826,
            "cumulative": -82860,
            "availableCash": -60352.29829649918,
            "borrowing": 60352.29829649918
          },
          {
            "week": 40,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.84968968692182,
            "cumulative": -82860,
            "availableCash": -60445.1479861861,
            "borrowing": 60445.1479861861
          },
          {
            "week": 41,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 92.99253536336323,
            "cumulative": -82860,
            "availableCash": -60538.14052154946,
            "borrowing": 60538.14052154946
          },
          {
            "week": 42,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.13560080238379,
            "cumulative": -82860,
            "availableCash": -60631.27612235185,
            "borrowing": 60631.27612235185
          },
          {
            "week": 43,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.27888634207976,
            "cumulative": -82860,
            "availableCash": -60724.55500869393,
            "borrowing": 60724.55500869393
          },
          {
            "week": 44,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.42239232106759,
            "cumulative": -82860,
            "availableCash": -60817.977401015,
            "borrowing": 60817.977401015
          },
          {
            "week": 45,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.56611907848462,
            "cumulative": -82860,
            "availableCash": -60911.54352009349,
            "borrowing": 60911.54352009349
          },
          {
            "week": 46,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.71006695398998,
            "cumulative": -82860,
            "availableCash": -61005.25358704748,
            "borrowing": 61005.25358704748
          },
          {
            "week": 47,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.85423628776536,
            "cumulative": -82860,
            "availableCash": -61099.107823335245,
            "borrowing": 61099.107823335245
          },
          {
            "week": 48,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 93.99862742051576,
            "cumulative": -82860,
            "availableCash": -61193.10645075576,
            "borrowing": 61193.10645075576
          },
          {
            "week": 49,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 94.1432406934704,
            "cumulative": -82860,
            "availableCash": -61287.24969144924,
            "borrowing": 61287.24969144924
          },
          {
            "week": 50,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 94.28807644838344,
            "cumulative": -82860,
            "availableCash": -61381.53776789762,
            "borrowing": 61381.53776789762
          },
          {
            "week": 51,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 94.4331350275348,
            "cumulative": -82860,
            "availableCash": -61475.97090292515,
            "borrowing": 61475.97090292515
          },
          {
            "week": 52,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 94.578416773731,
            "cumulative": -82860,
            "availableCash": -61570.54931969888,
            "borrowing": 61570.54931969888
          }
        ],
        "peakBorrowing": 61570.54931969888,
        "endingIncrementalCash": -82860,
        "closingCash": -61570.54931969888,
        "normalisedPerAnnualOutput": 5.901709401709402
      }
    },
    {
      "type": "grower",
      "name": "Nursery / grower",
      "inputs": {
        "stock": 800,
        "saleValue": 65,
        "assetValue": 45,
        "lost": 0,
        "holdDays": 14,
        "holdingDaily": 0.45,
        "downgrade": 3,
        "weeklyOutput": 150,
        "margin": 8,
        "stopWeeks": 6,
        "sows": 0,
        "lostSows": 0,
        "sowValue": 300,
        "replacementPremium": 150,
        "restartWeeks": 20,
        "recoveryCost": 4000,
        "compensation": 0,
        "payDelay": 8,
        "interest": 8,
        "openingCash": 25000,
        "horizon": 52
      },
      "results": {
        "type": "grower",
        "items": [
          [
            "Additional holding",
            5040
          ],
          [
            "Sale-value discount",
            1560
          ],
          [
            "Growing-stock asset loss",
            0
          ],
          [
            "Breeding-stock asset loss",
            0
          ],
          [
            "Interrupted contribution",
            7200
          ],
          [
            "Additional recovery tail",
            0
          ],
          [
            "Replacement premium",
            0
          ],
          [
            "Recovery expenditure",
            4000
          ]
        ],
        "gross": 17800,
        "transfer": 0,
        "economicLoss": 17800,
        "holding": 5040,
        "downgrade": 1560,
        "stockLoss": 0,
        "sowLoss": 0,
        "interrupted": 7200,
        "tail": 0,
        "premium": 0,
        "finance": 112.63602366863904,
        "net": 17912.636023668638,
        "rows": [
          {
            "week": 1,
            "incrementalCash": -59720,
            "compensation": 0,
            "interest": 0,
            "cumulative": -59720,
            "availableCash": -34720,
            "borrowing": 34720
          },
          {
            "week": 2,
            "incrementalCash": -3720,
            "compensation": 0,
            "interest": 53.41538461538461,
            "cumulative": -63440,
            "availableCash": -38493.415384615386,
            "borrowing": 38493.415384615386
          },
          {
            "week": 3,
            "incrementalCash": 49240,
            "compensation": 0,
            "interest": 59.22063905325444,
            "cumulative": -14200,
            "availableCash": 10687.363976331362,
            "borrowing": 0
          },
          {
            "week": 4,
            "incrementalCash": -1200,
            "compensation": 0,
            "interest": 0,
            "cumulative": -15400,
            "availableCash": 9487.363976331362,
            "borrowing": 0
          },
          {
            "week": 5,
            "incrementalCash": -1200,
            "compensation": 0,
            "interest": 0,
            "cumulative": -16600,
            "availableCash": 8287.363976331362,
            "borrowing": 0
          },
          {
            "week": 6,
            "incrementalCash": -1200,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 7,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 8,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 9,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 10,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 11,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 12,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 13,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 14,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 15,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 16,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 17,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 18,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 19,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 20,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 21,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 22,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 23,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 24,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 25,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 26,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 27,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 28,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 29,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 30,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 31,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 32,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 33,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 34,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 35,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 36,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 37,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 38,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 39,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 40,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 41,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 42,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 43,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 44,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 45,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 46,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 47,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 48,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 49,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 50,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 51,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          },
          {
            "week": 52,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 0,
            "cumulative": -17800,
            "availableCash": 7087.363976331362,
            "borrowing": 0
          }
        ],
        "peakBorrowing": 38493.415384615386,
        "endingIncrementalCash": -17800,
        "closingCash": 7087.363976331362,
        "normalisedPerAnnualOutput": 2.282051282051282
      }
    },
    {
      "type": "finisher",
      "name": "Specialist finisher",
      "inputs": {
        "stock": 1000,
        "saleValue": 185.64,
        "assetValue": 150,
        "lost": 0,
        "holdDays": 21,
        "holdingDaily": 1,
        "downgrade": 5,
        "weeklyOutput": 100,
        "margin": 20,
        "stopWeeks": 8,
        "sows": 0,
        "lostSows": 0,
        "sowValue": 300,
        "replacementPremium": 150,
        "restartWeeks": 20,
        "recoveryCost": 5000,
        "compensation": 0,
        "payDelay": 8,
        "interest": 8,
        "openingCash": 25000,
        "horizon": 52
      },
      "results": {
        "type": "finisher",
        "items": [
          [
            "Additional holding",
            21000
          ],
          [
            "Sale-value discount",
            9282
          ],
          [
            "Growing-stock asset loss",
            0
          ],
          [
            "Breeding-stock asset loss",
            0
          ],
          [
            "Interrupted contribution",
            16000
          ],
          [
            "Additional recovery tail",
            0
          ],
          [
            "Replacement premium",
            0
          ],
          [
            "Recovery expenditure",
            5000
          ]
        ],
        "gross": 51282,
        "transfer": 0,
        "economicLoss": 51282,
        "holding": 21000,
        "downgrade": 9282,
        "stockLoss": 0,
        "sowLoss": 0,
        "interrupted": 16000,
        "tail": 0,
        "premium": 0,
        "finance": 2893.488055650331,
        "net": 54175.488055650334,
        "rows": [
          {
            "week": 1,
            "incrementalCash": -199640,
            "compensation": 0,
            "interest": 0,
            "cumulative": -199640,
            "availableCash": -174640,
            "borrowing": 174640
          },
          {
            "week": 2,
            "incrementalCash": -9000,
            "compensation": 0,
            "interest": 268.6769230769231,
            "cumulative": -208640,
            "availableCash": -183908.6769230769,
            "borrowing": 183908.6769230769
          },
          {
            "week": 3,
            "incrementalCash": -9000,
            "compensation": 0,
            "interest": 282.9364260355029,
            "cumulative": -217640,
            "availableCash": -193191.61334911242,
            "borrowing": 193191.61334911242
          },
          {
            "week": 4,
            "incrementalCash": 174358,
            "compensation": 0,
            "interest": 297.2178666909422,
            "cumulative": -43282,
            "availableCash": -19130.831215803366,
            "borrowing": 19130.831215803366
          },
          {
            "week": 5,
            "incrementalCash": -2000,
            "compensation": 0,
            "interest": 29.43204802431287,
            "cumulative": -45282,
            "availableCash": -21160.263263827677,
            "borrowing": 21160.263263827677
          },
          {
            "week": 6,
            "incrementalCash": -2000,
            "compensation": 0,
            "interest": 32.554251175119504,
            "cumulative": -47282,
            "availableCash": -23192.817515002796,
            "borrowing": 23192.817515002796
          },
          {
            "week": 7,
            "incrementalCash": -2000,
            "compensation": 0,
            "interest": 35.68125771538892,
            "cumulative": -49282,
            "availableCash": -25228.498772718187,
            "borrowing": 25228.498772718187
          },
          {
            "week": 8,
            "incrementalCash": -2000,
            "compensation": 0,
            "interest": 38.813075034951055,
            "cumulative": -51282,
            "availableCash": -27267.31184775314,
            "borrowing": 27267.31184775314
          },
          {
            "week": 9,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 41.949710535004826,
            "cumulative": -51282,
            "availableCash": -27309.26155828814,
            "borrowing": 27309.26155828814
          },
          {
            "week": 10,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.014248551212525,
            "cumulative": -51282,
            "availableCash": -27351.275806839352,
            "borrowing": 27351.275806839352
          },
          {
            "week": 11,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.078885856675925,
            "cumulative": -51282,
            "availableCash": -27393.354692696026,
            "borrowing": 27393.354692696026
          },
          {
            "week": 12,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.14362260414774,
            "cumulative": -51282,
            "availableCash": -27435.498315300174,
            "borrowing": 27435.498315300174
          },
          {
            "week": 13,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.20845894661565,
            "cumulative": -51282,
            "availableCash": -27477.70677424679,
            "borrowing": 27477.70677424679
          },
          {
            "week": 14,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.273395037302755,
            "cumulative": -51282,
            "availableCash": -27519.980169284092,
            "borrowing": 27519.980169284092
          },
          {
            "week": 15,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.33843102966784,
            "cumulative": -51282,
            "availableCash": -27562.31860031376,
            "borrowing": 27562.31860031376
          },
          {
            "week": 16,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.40356707740579,
            "cumulative": -51282,
            "availableCash": -27604.722167391163,
            "borrowing": 27604.722167391163
          },
          {
            "week": 17,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.46880333444794,
            "cumulative": -51282,
            "availableCash": -27647.190970725613,
            "borrowing": 27647.190970725613
          },
          {
            "week": 18,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.534139954962484,
            "cumulative": -51282,
            "availableCash": -27689.725110680578,
            "borrowing": 27689.725110680578
          },
          {
            "week": 19,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.59957709335473,
            "cumulative": -51282,
            "availableCash": -27732.32468777393,
            "borrowing": 27732.32468777393
          },
          {
            "week": 20,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.66511490426758,
            "cumulative": -51282,
            "availableCash": -27774.989802678196,
            "borrowing": 27774.989802678196
          },
          {
            "week": 21,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.730753542581844,
            "cumulative": -51282,
            "availableCash": -27817.720556220775,
            "borrowing": 27817.720556220775
          },
          {
            "week": 22,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.79649316341658,
            "cumulative": -51282,
            "availableCash": -27860.517049384194,
            "borrowing": 27860.517049384194
          },
          {
            "week": 23,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.86233392212954,
            "cumulative": -51282,
            "availableCash": -27903.379383306325,
            "borrowing": 27903.379383306325
          },
          {
            "week": 24,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.92827597431743,
            "cumulative": -51282,
            "availableCash": -27946.30765928064,
            "borrowing": 27946.30765928064
          },
          {
            "week": 25,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 42.99431947581637,
            "cumulative": -51282,
            "availableCash": -27989.301978756455,
            "borrowing": 27989.301978756455
          },
          {
            "week": 26,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.06046458270224,
            "cumulative": -51282,
            "availableCash": -28032.36244333916,
            "borrowing": 28032.36244333916
          },
          {
            "week": 27,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.126711451291015,
            "cumulative": -51282,
            "availableCash": -28075.489154790448,
            "borrowing": 28075.489154790448
          },
          {
            "week": 28,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.193060238139154,
            "cumulative": -51282,
            "availableCash": -28118.682215028588,
            "borrowing": 28118.682215028588
          },
          {
            "week": 29,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.25951110004398,
            "cumulative": -51282,
            "availableCash": -28161.94172612863,
            "borrowing": 28161.94172612863
          },
          {
            "week": 30,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.326064194044044,
            "cumulative": -51282,
            "availableCash": -28205.267790322672,
            "borrowing": 28205.267790322672
          },
          {
            "week": 31,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.39271967741949,
            "cumulative": -51282,
            "availableCash": -28248.66051000009,
            "borrowing": 28248.66051000009
          },
          {
            "week": 32,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.45947770769244,
            "cumulative": -51282,
            "availableCash": -28292.11998770778,
            "borrowing": 28292.11998770778
          },
          {
            "week": 33,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.526338442627356,
            "cumulative": -51282,
            "availableCash": -28335.64632615041,
            "borrowing": 28335.64632615041
          },
          {
            "week": 34,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.59330204023141,
            "cumulative": -51282,
            "availableCash": -28379.23962819064,
            "borrowing": 28379.23962819064
          },
          {
            "week": 35,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.660368658754834,
            "cumulative": -51282,
            "availableCash": -28422.899996849395,
            "borrowing": 28422.899996849395
          },
          {
            "week": 36,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.72753845669138,
            "cumulative": -51282,
            "availableCash": -28466.627535306085,
            "borrowing": 28466.627535306085
          },
          {
            "week": 37,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.794811592778586,
            "cumulative": -51282,
            "availableCash": -28510.422346898864,
            "borrowing": 28510.422346898864
          },
          {
            "week": 38,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.86218822599825,
            "cumulative": -51282,
            "availableCash": -28554.28453512486,
            "borrowing": 28554.28453512486
          },
          {
            "week": 39,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.92966851557671,
            "cumulative": -51282,
            "availableCash": -28598.21420364044,
            "borrowing": 28598.21420364044
          },
          {
            "week": 40,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 43.99725262098529,
            "cumulative": -51282,
            "availableCash": -28642.211456261422,
            "borrowing": 28642.211456261422
          },
          {
            "week": 41,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.06494070194065,
            "cumulative": -51282,
            "availableCash": -28686.27639696336,
            "borrowing": 28686.27639696336
          },
          {
            "week": 42,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.13273291840517,
            "cumulative": -51282,
            "availableCash": -28730.409129881766,
            "borrowing": 28730.409129881766
          },
          {
            "week": 43,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.20062943058733,
            "cumulative": -51282,
            "availableCash": -28774.609759312356,
            "borrowing": 28774.609759312356
          },
          {
            "week": 44,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.268630398942086,
            "cumulative": -51282,
            "availableCash": -28818.878389711295,
            "borrowing": 28818.878389711295
          },
          {
            "week": 45,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.33673598417123,
            "cumulative": -51282,
            "availableCash": -28863.215125695468,
            "borrowing": 28863.215125695468
          },
          {
            "week": 46,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.4049463472238,
            "cumulative": -51282,
            "availableCash": -28907.620072042693,
            "borrowing": 28907.620072042693
          },
          {
            "week": 47,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.47326164929645,
            "cumulative": -51282,
            "availableCash": -28952.09333369199,
            "borrowing": 28952.09333369199
          },
          {
            "week": 48,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.54168205183384,
            "cumulative": -51282,
            "availableCash": -28996.63501574383,
            "borrowing": 28996.63501574383
          },
          {
            "week": 49,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.61020771652897,
            "cumulative": -51282,
            "availableCash": -29041.245223460355,
            "borrowing": 29041.245223460355
          },
          {
            "week": 50,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.67883880532362,
            "cumulative": -51282,
            "availableCash": -29085.92406226568,
            "borrowing": 29085.92406226568
          },
          {
            "week": 51,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.747575480408734,
            "cumulative": -51282,
            "availableCash": -29130.67163774609,
            "borrowing": 29130.67163774609
          },
          {
            "week": 52,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 44.81641790422476,
            "cumulative": -51282,
            "availableCash": -29175.488055650312,
            "borrowing": 29175.488055650312
          }
        ],
        "peakBorrowing": 193191.61334911242,
        "endingIncrementalCash": -51282,
        "closingCash": -29175.488055650312,
        "normalisedPerAnnualOutput": 9.861923076923077
      }
    },
    {
      "type": "integrated",
      "name": "Integrated farrow-to-finish",
      "inputs": {
        "stock": 2500,
        "saleValue": 185.64,
        "assetValue": 150,
        "lost": 100,
        "holdDays": 21,
        "holdingDaily": 1,
        "downgrade": 5,
        "weeklyOutput": 270,
        "margin": 32,
        "stopWeeks": 12,
        "sows": 500,
        "lostSows": 50,
        "sowValue": 300,
        "replacementPremium": 150,
        "restartWeeks": 20,
        "recoveryCost": 25000,
        "compensation": 0,
        "payDelay": 8,
        "interest": 8,
        "openingCash": 25000,
        "horizon": 52
      },
      "results": {
        "type": "integrated",
        "items": [
          [
            "Additional holding",
            50400
          ],
          [
            "Sale-value discount",
            22276.799999999996
          ],
          [
            "Growing-stock asset loss",
            15000
          ],
          [
            "Breeding-stock asset loss",
            15000
          ],
          [
            "Interrupted contribution",
            103680
          ],
          [
            "Additional recovery tail",
            17280
          ],
          [
            "Replacement premium",
            7500
          ],
          [
            "Recovery expenditure",
            25000
          ]
        ],
        "gross": 256136.8,
        "transfer": 0,
        "economicLoss": 256136.8,
        "holding": 50400,
        "downgrade": 22276.799999999996,
        "stockLoss": 15000,
        "sowLoss": 15000,
        "interrupted": 103680,
        "tail": 17280,
        "premium": 7500,
        "finance": 19169.782212006732,
        "net": 275306.58221200673,
        "rows": [
          {
            "week": 1,
            "incrementalCash": -514539.99999999994,
            "compensation": 0,
            "interest": 0,
            "cumulative": -514539.99999999994,
            "availableCash": -489539.99999999994,
            "borrowing": 489539.99999999994
          },
          {
            "week": 2,
            "incrementalCash": -25440,
            "compensation": 0,
            "interest": 753.1384615384615,
            "cumulative": -539980,
            "availableCash": -515733.13846153836,
            "borrowing": 515733.13846153836
          },
          {
            "week": 3,
            "incrementalCash": -25440,
            "compensation": 0,
            "interest": 793.4355976331359,
            "cumulative": -565420,
            "availableCash": -541966.5740591715,
            "borrowing": 541966.5740591715
          },
          {
            "week": 4,
            "incrementalCash": 414619.19999999995,
            "compensation": 0,
            "interest": 833.7947293218023,
            "cumulative": -150800.80000000005,
            "availableCash": -128181.16878849332,
            "borrowing": 128181.16878849332
          },
          {
            "week": 5,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 197.20179813614357,
            "cumulative": -159440.80000000005,
            "availableCash": -137018.37058662946,
            "borrowing": 137018.37058662946
          },
          {
            "week": 6,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 210.79749321019915,
            "cumulative": -168080.80000000005,
            "availableCash": -145869.16807983967,
            "borrowing": 145869.16807983967
          },
          {
            "week": 7,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 224.41410473821486,
            "cumulative": -176720.80000000005,
            "availableCash": -154733.58218457788,
            "borrowing": 154733.58218457788
          },
          {
            "week": 8,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 238.05166489935058,
            "cumulative": -185360.80000000005,
            "availableCash": -163611.63384947722,
            "borrowing": 163611.63384947722
          },
          {
            "week": 9,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 251.71020592227265,
            "cumulative": -194000.80000000005,
            "availableCash": -172503.3440553995,
            "borrowing": 172503.3440553995
          },
          {
            "week": 10,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 265.38976008523,
            "cumulative": -202640.80000000005,
            "availableCash": -181408.73381548474,
            "borrowing": 181408.73381548474
          },
          {
            "week": 11,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 279.09035971613037,
            "cumulative": -211280.80000000005,
            "availableCash": -190327.82417520086,
            "borrowing": 190327.82417520086
          },
          {
            "week": 12,
            "incrementalCash": -8640,
            "compensation": 0,
            "interest": 292.8120371926167,
            "cumulative": -219920.80000000005,
            "availableCash": -199260.63621239347,
            "borrowing": 199260.63621239347
          },
          {
            "week": 13,
            "incrementalCash": -23364,
            "compensation": 0,
            "interest": 306.5548249421438,
            "cumulative": -243284.80000000005,
            "availableCash": -222931.1910373356,
            "borrowing": 222931.1910373356
          },
          {
            "week": 14,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 342.97106313436245,
            "cumulative": -244148.80000000005,
            "availableCash": -224138.16210046998,
            "borrowing": 224138.16210046998
          },
          {
            "week": 15,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 344.82794169303077,
            "cumulative": -245012.80000000005,
            "availableCash": -225346.990042163,
            "borrowing": 225346.990042163
          },
          {
            "week": 16,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 346.68767698794306,
            "cumulative": -245876.80000000005,
            "availableCash": -226557.67771915093,
            "borrowing": 226557.67771915093
          },
          {
            "week": 17,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 348.55027341407833,
            "cumulative": -246740.80000000005,
            "availableCash": -227770.22799256502,
            "borrowing": 227770.22799256502
          },
          {
            "week": 18,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 350.415735373177,
            "cumulative": -247604.80000000005,
            "availableCash": -228984.6437279382,
            "borrowing": 228984.6437279382
          },
          {
            "week": 19,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 352.2840672737511,
            "cumulative": -248468.80000000005,
            "availableCash": -230200.92779521196,
            "borrowing": 230200.92779521196
          },
          {
            "week": 20,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 354.1552735310953,
            "cumulative": -249332.80000000005,
            "availableCash": -231419.08306874306,
            "borrowing": 231419.08306874306
          },
          {
            "week": 21,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 356.02935856729704,
            "cumulative": -250196.80000000005,
            "availableCash": -232639.11242731035,
            "borrowing": 232639.11242731035
          },
          {
            "week": 22,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 357.9063268112467,
            "cumulative": -251060.80000000005,
            "availableCash": -233861.0187541216,
            "borrowing": 233861.0187541216
          },
          {
            "week": 23,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 359.7861826986486,
            "cumulative": -251924.80000000005,
            "availableCash": -235084.80493682023,
            "borrowing": 235084.80493682023
          },
          {
            "week": 24,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 361.66893067203114,
            "cumulative": -252788.80000000005,
            "availableCash": -236310.47386749226,
            "borrowing": 236310.47386749226
          },
          {
            "week": 25,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 363.5545751807573,
            "cumulative": -253652.80000000005,
            "availableCash": -237538.02844267304,
            "borrowing": 237538.02844267304
          },
          {
            "week": 26,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 365.4431206810354,
            "cumulative": -254516.80000000005,
            "availableCash": -238767.47156335408,
            "borrowing": 238767.47156335408
          },
          {
            "week": 27,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 367.33457163592936,
            "cumulative": -255380.80000000005,
            "availableCash": -239998.80613499,
            "borrowing": 239998.80613499
          },
          {
            "week": 28,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 369.2289325153692,
            "cumulative": -256244.80000000005,
            "availableCash": -241232.03506750538,
            "borrowing": 241232.03506750538
          },
          {
            "week": 29,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 371.12620779616213,
            "cumulative": -257108.80000000005,
            "availableCash": -242467.16127530154,
            "borrowing": 242467.16127530154
          },
          {
            "week": 30,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 373.02640196200235,
            "cumulative": -257972.80000000005,
            "availableCash": -243704.18767726352,
            "borrowing": 243704.18767726352
          },
          {
            "week": 31,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 374.9295195034823,
            "cumulative": -258836.80000000005,
            "availableCash": -244943.117196767,
            "borrowing": 244943.117196767
          },
          {
            "week": 32,
            "incrementalCash": -864,
            "compensation": 0,
            "interest": 376.8355649181031,
            "cumulative": -259700.80000000005,
            "availableCash": -246183.95276168513,
            "borrowing": 246183.95276168513
          },
          {
            "week": 33,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 378.7445427102848,
            "cumulative": -259700.80000000005,
            "availableCash": -246562.69730439543,
            "borrowing": 246562.69730439543
          },
          {
            "week": 34,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 379.32722662214684,
            "cumulative": -259700.80000000005,
            "availableCash": -246942.02453101758,
            "borrowing": 246942.02453101758
          },
          {
            "week": 35,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 379.9108069707963,
            "cumulative": -259700.80000000005,
            "availableCash": -247321.93533798837,
            "borrowing": 247321.93533798837
          },
          {
            "week": 36,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 380.4952851353667,
            "cumulative": -259700.80000000005,
            "availableCash": -247702.4306231237,
            "borrowing": 247702.4306231237
          },
          {
            "week": 37,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 381.0806624971134,
            "cumulative": -259700.80000000005,
            "availableCash": -248083.5112856208,
            "borrowing": 248083.5112856208
          },
          {
            "week": 38,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 381.66694043941663,
            "cumulative": -259700.80000000005,
            "availableCash": -248465.17822606023,
            "borrowing": 248465.17822606023
          },
          {
            "week": 39,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 382.254120347785,
            "cumulative": -259700.80000000005,
            "availableCash": -248847.43234640802,
            "borrowing": 248847.43234640802
          },
          {
            "week": 40,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 382.8422036098585,
            "cumulative": -259700.80000000005,
            "availableCash": -249230.2745500179,
            "borrowing": 249230.2745500179
          },
          {
            "week": 41,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 383.4311916154121,
            "cumulative": -259700.80000000005,
            "availableCash": -249613.7057416333,
            "borrowing": 249613.7057416333
          },
          {
            "week": 42,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 384.0210857563589,
            "cumulative": -259700.80000000005,
            "availableCash": -249997.72682738968,
            "borrowing": 249997.72682738968
          },
          {
            "week": 43,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 384.61188742675336,
            "cumulative": -259700.80000000005,
            "availableCash": -250382.33871481643,
            "borrowing": 250382.33871481643
          },
          {
            "week": 44,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 385.2035980227945,
            "cumulative": -259700.80000000005,
            "availableCash": -250767.54231283924,
            "borrowing": 250767.54231283924
          },
          {
            "week": 45,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 385.7962189428296,
            "cumulative": -259700.80000000005,
            "availableCash": -251153.3385317821,
            "borrowing": 251153.3385317821
          },
          {
            "week": 46,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 386.38975158735707,
            "cumulative": -259700.80000000005,
            "availableCash": -251539.72828336945,
            "borrowing": 251539.72828336945
          },
          {
            "week": 47,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 386.98419735902996,
            "cumulative": -259700.80000000005,
            "availableCash": -251926.71248072846,
            "borrowing": 251926.71248072846
          },
          {
            "week": 48,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 387.57955766265917,
            "cumulative": -259700.80000000005,
            "availableCash": -252314.2920383911,
            "borrowing": 252314.2920383911
          },
          {
            "week": 49,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 388.1758339052171,
            "cumulative": -259700.80000000005,
            "availableCash": -252702.46787229634,
            "borrowing": 252702.46787229634
          },
          {
            "week": 50,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 388.77302749584055,
            "cumulative": -259700.80000000005,
            "availableCash": -253091.24089979217,
            "borrowing": 253091.24089979217
          },
          {
            "week": 51,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 389.37113984583414,
            "cumulative": -259700.80000000005,
            "availableCash": -253480.61203963798,
            "borrowing": 253480.61203963798
          },
          {
            "week": 52,
            "incrementalCash": 0,
            "compensation": 0,
            "interest": 389.97017236867384,
            "cumulative": -259700.80000000005,
            "availableCash": -253870.58221200667,
            "borrowing": 253870.58221200667
          }
        ],
        "peakBorrowing": 541966.5740591715,
        "endingIncrementalCash": -259700.80000000005,
        "closingCash": -253870.58221200667,
        "normalisedPerAnnualOutput": 18.243361823361823
      }
    }
  ],
  "farmSensitivity": [
    {
      "type": "breeder",
      "compensation": 0,
      "payDelay": 0,
      "gross_gbp": 82860,
      "transfer_gbp": 0,
      "economic_loss_gbp": 82860,
      "finance_gbp": 3710.5493196988473,
      "peak_borrowing_gbp": 61570.54931969888
    },
    {
      "type": "breeder",
      "compensation": 0,
      "payDelay": 8,
      "gross_gbp": 82860,
      "transfer_gbp": 0,
      "economic_loss_gbp": 82860,
      "finance_gbp": 3710.5493196988473,
      "peak_borrowing_gbp": 61570.54931969888
    },
    {
      "type": "breeder",
      "compensation": 0,
      "payDelay": 26,
      "gross_gbp": 82860,
      "transfer_gbp": 0,
      "economic_loss_gbp": 82860,
      "finance_gbp": 3710.5493196988473,
      "peak_borrowing_gbp": 61570.54931969888
    },
    {
      "type": "breeder",
      "compensation": 50,
      "payDelay": 0,
      "gross_gbp": 82860,
      "transfer_gbp": 7500,
      "economic_loss_gbp": 75360,
      "finance_gbp": 3145.853353994495,
      "peak_borrowing_gbp": 53505.853353994506
    },
    {
      "type": "breeder",
      "compensation": 50,
      "payDelay": 8,
      "gross_gbp": 82860,
      "transfer_gbp": 7500,
      "economic_loss_gbp": 75360,
      "finance_gbp": 3198.0236074842473,
      "peak_borrowing_gbp": 53558.02360748427
    },
    {
      "type": "breeder",
      "compensation": 50,
      "payDelay": 26,
      "gross_gbp": 82860,
      "transfer_gbp": 7500,
      "economic_loss_gbp": 75360,
      "finance_gbp": 3416.6989895776583,
      "peak_borrowing_gbp": 57224.5768034097
    },
    {
      "type": "breeder",
      "compensation": 100,
      "payDelay": 0,
      "gross_gbp": 82860,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 67860,
      "finance_gbp": 2609.275365885477,
      "peak_borrowing_gbp": 45469.27536588548
    },
    {
      "type": "breeder",
      "compensation": 100,
      "payDelay": 8,
      "gross_gbp": 82860,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 67860,
      "finance_gbp": 2685.4978952696483,
      "peak_borrowing_gbp": 45545.49789526964
    },
    {
      "type": "breeder",
      "compensation": 100,
      "payDelay": 26,
      "gross_gbp": 82860,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 67860,
      "finance_gbp": 3122.8486594564683,
      "peak_borrowing_gbp": 57224.5768034097
    },
    {
      "type": "grower",
      "compensation": 0,
      "payDelay": 0,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 0,
      "payDelay": 8,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 0,
      "payDelay": 26,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 50,
      "payDelay": 0,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 50,
      "payDelay": 8,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 50,
      "payDelay": 26,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 100,
      "payDelay": 0,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 100,
      "payDelay": 8,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "grower",
      "compensation": 100,
      "payDelay": 26,
      "gross_gbp": 17800,
      "transfer_gbp": 0,
      "economic_loss_gbp": 17800,
      "finance_gbp": 112.63602366863904,
      "peak_borrowing_gbp": 38493.415384615386
    },
    {
      "type": "finisher",
      "compensation": 0,
      "payDelay": 0,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 0,
      "payDelay": 8,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 0,
      "payDelay": 26,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 50,
      "payDelay": 0,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 50,
      "payDelay": 8,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 50,
      "payDelay": 26,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 100,
      "payDelay": 0,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 100,
      "payDelay": 8,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "finisher",
      "compensation": 100,
      "payDelay": 26,
      "gross_gbp": 51282,
      "transfer_gbp": 0,
      "economic_loss_gbp": 51282,
      "finance_gbp": 2893.488055650331,
      "peak_borrowing_gbp": 193191.61334911242
    },
    {
      "type": "integrated",
      "compensation": 0,
      "payDelay": 0,
      "gross_gbp": 256136.8,
      "transfer_gbp": 0,
      "economic_loss_gbp": 256136.8,
      "finance_gbp": 19169.782212006732,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 0,
      "payDelay": 8,
      "gross_gbp": 256136.8,
      "transfer_gbp": 0,
      "economic_loss_gbp": 256136.8,
      "finance_gbp": 19169.782212006732,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 0,
      "payDelay": 26,
      "gross_gbp": 256136.8,
      "transfer_gbp": 0,
      "economic_loss_gbp": 256136.8,
      "finance_gbp": 19169.782212006732,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 50,
      "payDelay": 0,
      "gross_gbp": 256136.8,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 241136.8,
      "finance_gbp": 17946.434096157325,
      "peak_borrowing_gbp": 526920.3847100592
    },
    {
      "type": "integrated",
      "compensation": 50,
      "payDelay": 8,
      "gross_gbp": 256136.8,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 241136.8,
      "finance_gbp": 18144.730787577537,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 50,
      "payDelay": 26,
      "gross_gbp": 256136.8,
      "transfer_gbp": 15000,
      "economic_loss_gbp": 241136.8,
      "finance_gbp": 18582.081551764353,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 100,
      "payDelay": 0,
      "gross_gbp": 256136.8,
      "transfer_gbp": 30000,
      "economic_loss_gbp": 226136.8,
      "finance_gbp": 16723.085980307922,
      "peak_borrowing_gbp": 511874.1953609467
    },
    {
      "type": "integrated",
      "compensation": 100,
      "payDelay": 8,
      "gross_gbp": 256136.8,
      "transfer_gbp": 30000,
      "economic_loss_gbp": 226136.8,
      "finance_gbp": 17119.67936314834,
      "peak_borrowing_gbp": 541966.5740591715
    },
    {
      "type": "integrated",
      "compensation": 100,
      "payDelay": 26,
      "gross_gbp": 256136.8,
      "transfer_gbp": 30000,
      "economic_loss_gbp": 226136.8,
      "finance_gbp": 17994.380891521978,
      "peak_borrowing_gbp": 541966.5740591715
    }
  ],
  "dp": {
    "inputs": {
      "arrivals": 1000,
      "capacity": 1000,
      "restricted": 3,
      "capacityPct": 0,
      "weeks": 16,
      "extraPct": 50,
      "extraCost": 12,
      "setup": 2000,
      "holding": 7,
      "terminal": 80,
      "initial": 0,
      "discount": 3.5
    },
    "results": {
      "optimal": {
        "rows": [
          {
            "week": 1,
            "backlog": 1000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 7000
          },
          {
            "week": 2,
            "backlog": 2000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 14000
          },
          {
            "week": 3,
            "backlog": 3000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 4,
            "backlog": 2500,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 25500
          },
          {
            "week": 5,
            "backlog": 2000,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 22000
          },
          {
            "week": 6,
            "backlog": 1500,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 18500
          },
          {
            "week": 7,
            "backlog": 1000,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 15000
          },
          {
            "week": 8,
            "backlog": 500,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 11500
          },
          {
            "week": 9,
            "backlog": 0,
            "processed": 1500,
            "action": "Extra permitted capacity",
            "cost": 8000
          },
          {
            "week": 10,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 11,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 12,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 13,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 14,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 15,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          },
          {
            "week": 16,
            "backlog": 0,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 0
          }
        ],
        "pv": 142138.3953422262,
        "terminal": 0,
        "backlog": 0
      },
      "standard": {
        "rows": [
          {
            "week": 1,
            "backlog": 1000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 7000
          },
          {
            "week": 2,
            "backlog": 2000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 14000
          },
          {
            "week": 3,
            "backlog": 3000,
            "processed": 0,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 4,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 5,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 6,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 7,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 8,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 9,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 10,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 11,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 12,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 13,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 14,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 15,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          },
          {
            "week": 16,
            "backlog": 3000,
            "processed": 1000,
            "action": "Standard capacity",
            "cost": 21000
          }
        ],
        "pv": 550816.1520996314,
        "terminal": 240000,
        "backlog": 3000
      },
      "saving": 408677.7567574052,
      "bellman": 142138.3953422262,
      "step": 50,
      "rounded": {
        "arrivals": 1000,
        "capacity": 1000,
        "initial": 0,
        "extra": 500,
        "restrictedCapacity": 0
      }
    }
  },
  "dpSensitivity": [
    {
      "weeks": 12,
      "holding": 3,
      "terminal": 0,
      "optimal_gbp": 85742.50470778815,
      "standard_gbp": 98610.00858195694,
      "saving_gbp": 12867.50387416879,
      "end_backlog": 1000
    },
    {
      "weeks": 12,
      "holding": 3,
      "terminal": 80,
      "optimal_gbp": 88245.42342746144,
      "standard_gbp": 336712.24174858024,
      "saving_gbp": 248466.8183211188,
      "end_backlog": 0
    },
    {
      "weeks": 12,
      "holding": 7,
      "terminal": 0,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 230090.0200245662,
      "saving_gbp": 87951.62468234001,
      "end_backlog": 0
    },
    {
      "weeks": 12,
      "holding": 7,
      "terminal": 80,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 468192.2531911895,
      "saving_gbp": 326053.8578489633,
      "end_backlog": 0
    },
    {
      "weeks": 12,
      "holding": 14,
      "terminal": 0,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 460180.0400491324,
      "saving_gbp": 223728.94385606787,
      "end_backlog": 0
    },
    {
      "weeks": 12,
      "holding": 14,
      "terminal": 80,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 698282.2732157557,
      "saving_gbp": 461831.1770226911,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 3,
      "terminal": 0,
      "optimal_gbp": 88245.42342746144,
      "standard_gbp": 134289.92882508438,
      "saving_gbp": 46044.50539762294,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 3,
      "terminal": 80,
      "optimal_gbp": 88245.42342746144,
      "standard_gbp": 371762.91366618546,
      "saving_gbp": 283517.49023872404,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 7,
      "terminal": 0,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 313343.1672585303,
      "saving_gbp": 171204.77191630407,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 7,
      "terminal": 80,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 550816.1520996314,
      "saving_gbp": 408677.7567574052,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 14,
      "terminal": 0,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 626686.3345170605,
      "saving_gbp": 390235.23832399596,
      "end_backlog": 0
    },
    {
      "weeks": 16,
      "holding": 14,
      "terminal": 80,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 864159.3193581617,
      "saving_gbp": 627708.2231650971,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 3,
      "terminal": 0,
      "optimal_gbp": 88245.42342746144,
      "standard_gbp": 205367.13753933483,
      "saving_gbp": 117121.71411187339,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 3,
      "terminal": 80,
      "optimal_gbp": 88245.42342746144,
      "standard_gbp": 441586.6102015558,
      "saving_gbp": 353341.18677409436,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 7,
      "terminal": 0,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 479189.9875917812,
      "saving_gbp": 337051.592249555,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 7,
      "terminal": 80,
      "optimal_gbp": 142138.3953422262,
      "standard_gbp": 715409.4602540021,
      "saving_gbp": 573271.064911776,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 14,
      "terminal": 0,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 958379.9751835624,
      "saving_gbp": 721928.8789904978,
      "end_backlog": 0
    },
    {
      "weeks": 24,
      "holding": 14,
      "terminal": 80,
      "optimal_gbp": 236451.09619306456,
      "standard_gbp": 1194599.4478457833,
      "saving_gbp": 958148.3516527187,
      "end_backlog": 0
    }
  ],
  "investment": {
    "inputs": {
      "exposure": 100,
      "coverage": 30,
      "recognition": 50,
      "continuity": 80,
      "probability": 2,
      "setup": 5,
      "running": 1,
      "years": 10,
      "discount": 3.5,
      "delay": 0
    },
    "results": {
      "benefit": 1995985.27741871,
      "cost": 13316605.322577957,
      "npv": -11320620.045159247,
      "bcr": 0.14988694408736206,
      "breakEvenRecognition": 333.5847581951992,
      "firstEventBenefit": 1836051.120116802,
      "firstEventNPV": -11480554.202461155,
      "rows": [
        {
          "year": 1,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9661835748792271
        },
        {
          "year": 2,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.933510700366403
        },
        {
          "year": 3,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9019427056680224
        },
        {
          "year": 4,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8714422276985724
        },
        {
          "year": 5,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8419731668585242
        },
        {
          "year": 6,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8135006443077528
        },
        {
          "year": 7,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7859909606838192
        },
        {
          "year": 8,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7594115562162506
        },
        {
          "year": 9,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7337309721896141
        },
        {
          "year": 10,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7089188137097722
        }
      ]
    }
  },
  "compSensitivity": [
    {
      "probability": 1,
      "recognition": 0,
      "delay": 0,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 667.1695163903984
    },
    {
      "probability": 1,
      "recognition": 0,
      "delay": 2,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 864.6816996755529
    },
    {
      "probability": 1,
      "recognition": 25,
      "delay": 0,
      "npv_gbp": -12817609.00322328,
      "bcr": 0.037471736021840514,
      "first_event_npv_gbp": -12838116.612918789,
      "break_even_recognition_pct": 667.1695163903984
    },
    {
      "probability": 1,
      "recognition": 25,
      "delay": 2,
      "npv_gbp": -12931590.659738017,
      "bcr": 0.02891237319973412,
      "first_event_npv_gbp": -12951538.163013306,
      "break_even_recognition_pct": 864.6816996755529
    },
    {
      "probability": 1,
      "recognition": 50,
      "delay": 0,
      "npv_gbp": -12318612.683868602,
      "bcr": 0.07494347204368103,
      "first_event_npv_gbp": -12359627.903259618,
      "break_even_recognition_pct": 667.1695163903984
    },
    {
      "probability": 1,
      "recognition": 50,
      "delay": 2,
      "npv_gbp": -12546575.996898077,
      "bcr": 0.05782474639946824,
      "first_event_npv_gbp": -12586471.003448654,
      "break_even_recognition_pct": 864.6816996755529
    },
    {
      "probability": 1,
      "recognition": 75,
      "delay": 0,
      "npv_gbp": -11819616.364513924,
      "bcr": 0.11241520806552154,
      "first_event_npv_gbp": -11881139.19360045,
      "break_even_recognition_pct": 667.1695163903984
    },
    {
      "probability": 1,
      "recognition": 75,
      "delay": 2,
      "npv_gbp": -12161561.334058138,
      "bcr": 0.08673711959920236,
      "first_event_npv_gbp": -12221403.843884004,
      "break_even_recognition_pct": 864.6816996755529
    },
    {
      "probability": 1,
      "recognition": 100,
      "delay": 0,
      "npv_gbp": -11320620.045159247,
      "bcr": 0.14988694408736206,
      "first_event_npv_gbp": -11402650.483941281,
      "break_even_recognition_pct": 667.1695163903984
    },
    {
      "probability": 1,
      "recognition": 100,
      "delay": 2,
      "npv_gbp": -11776546.671218198,
      "bcr": 0.11564949279893648,
      "first_event_npv_gbp": -11856336.684319353,
      "break_even_recognition_pct": 864.6816996755529
    },
    {
      "probability": 2,
      "recognition": 0,
      "delay": 0,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 333.5847581951992
    },
    {
      "probability": 2,
      "recognition": 0,
      "delay": 2,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 432.34084983777643
    },
    {
      "probability": 2,
      "recognition": 25,
      "delay": 0,
      "npv_gbp": -12318612.683868602,
      "bcr": 0.07494347204368103,
      "first_event_npv_gbp": -12398579.762519557,
      "break_even_recognition_pct": 333.5847581951992
    },
    {
      "probability": 2,
      "recognition": 25,
      "delay": 2,
      "npv_gbp": -12546575.996898077,
      "bcr": 0.05782474639946824,
      "first_event_npv_gbp": -12624302.649868153,
      "break_even_recognition_pct": 432.34084983777643
    },
    {
      "probability": 2,
      "recognition": 50,
      "delay": 0,
      "npv_gbp": -11320620.045159247,
      "bcr": 0.14988694408736206,
      "first_event_npv_gbp": -11480554.202461155,
      "break_even_recognition_pct": 333.5847581951992
    },
    {
      "probability": 2,
      "recognition": 50,
      "delay": 2,
      "npv_gbp": -11776546.671218198,
      "bcr": 0.11564949279893648,
      "first_event_npv_gbp": -11931999.977158347,
      "break_even_recognition_pct": 432.34084983777643
    },
    {
      "probability": 2,
      "recognition": 75,
      "delay": 0,
      "npv_gbp": -10322627.406449892,
      "bcr": 0.22483041613104307,
      "first_event_npv_gbp": -10562528.642402755,
      "break_even_recognition_pct": 333.5847581951992
    },
    {
      "probability": 2,
      "recognition": 75,
      "delay": 2,
      "npv_gbp": -11006517.345538318,
      "bcr": 0.1734742391984047,
      "first_event_npv_gbp": -11239697.304448543,
      "break_even_recognition_pct": 432.34084983777643
    },
    {
      "probability": 2,
      "recognition": 100,
      "delay": 0,
      "npv_gbp": -9324634.767740536,
      "bcr": 0.2997738881747241,
      "first_event_npv_gbp": -9644503.082344353,
      "break_even_recognition_pct": 333.5847581951992
    },
    {
      "probability": 2,
      "recognition": 100,
      "delay": 2,
      "npv_gbp": -10236488.01985844,
      "bcr": 0.23129898559787296,
      "first_event_npv_gbp": -10547394.631738737,
      "break_even_recognition_pct": 432.34084983777643
    },
    {
      "probability": 5,
      "recognition": 0,
      "delay": 0,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 133.43390327807967
    },
    {
      "probability": 5,
      "recognition": 0,
      "delay": 2,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 172.93633993511054
    },
    {
      "probability": 5,
      "recognition": 25,
      "delay": 0,
      "npv_gbp": -10821623.72580457,
      "bcr": 0.18735868010920254,
      "first_event_npv_gbp": -11285273.136774749,
      "break_even_recognition_pct": 133.43390327807967
    },
    {
      "probability": 5,
      "recognition": 25,
      "delay": 2,
      "npv_gbp": -11391532.008378258,
      "bcr": 0.14456186599867063,
      "first_event_npv_gbp": -11841178.758842941,
      "break_even_recognition_pct": 172.93633993511054
    },
    {
      "probability": 5,
      "recognition": 50,
      "delay": 0,
      "npv_gbp": -8326642.129031182,
      "bcr": 0.37471736021840507,
      "first_event_npv_gbp": -9253940.95097154,
      "break_even_recognition_pct": 133.43390327807967
    },
    {
      "probability": 5,
      "recognition": 50,
      "delay": 2,
      "npv_gbp": -9466458.694178559,
      "bcr": 0.28912373199734126,
      "first_event_npv_gbp": -10365752.195107928,
      "break_even_recognition_pct": 172.93633993511054
    },
    {
      "probability": 5,
      "recognition": 75,
      "delay": 0,
      "npv_gbp": -5831660.5322577935,
      "bcr": 0.5620760403276077,
      "first_event_npv_gbp": -7222608.765168333,
      "break_even_recognition_pct": 133.43390327807967
    },
    {
      "probability": 5,
      "recognition": 75,
      "delay": 2,
      "npv_gbp": -7541385.379978862,
      "bcr": 0.43368559799601186,
      "first_event_npv_gbp": -8890325.631372912,
      "break_even_recognition_pct": 172.93633993511054
    },
    {
      "probability": 5,
      "recognition": 100,
      "delay": 0,
      "npv_gbp": -3336678.9354844075,
      "bcr": 0.7494347204368101,
      "first_event_npv_gbp": -5191276.579365125,
      "break_even_recognition_pct": 133.43390327807967
    },
    {
      "probability": 5,
      "recognition": 100,
      "delay": 2,
      "npv_gbp": -5616312.065779163,
      "bcr": 0.5782474639946825,
      "first_event_npv_gbp": -7414899.067637898,
      "break_even_recognition_pct": 172.93633993511054
    },
    {
      "probability": 10,
      "recognition": 0,
      "delay": 0,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 66.71695163903983
    },
    {
      "probability": 10,
      "recognition": 0,
      "delay": 2,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 86.46816996755527
    },
    {
      "probability": 10,
      "recognition": 25,
      "delay": 0,
      "npv_gbp": -8326642.129031182,
      "bcr": 0.37471736021840507,
      "first_event_npv_gbp": -9970759.57200847,
      "break_even_recognition_pct": 66.71695163903983
    },
    {
      "probability": 10,
      "recognition": 25,
      "delay": 2,
      "npv_gbp": -9466458.694178559,
      "bcr": 0.28912373199734126,
      "first_event_npv_gbp": -11054565.495133864,
      "break_even_recognition_pct": 86.46816996755527
    },
    {
      "probability": 10,
      "recognition": 50,
      "delay": 0,
      "npv_gbp": -3336678.9354844075,
      "bcr": 0.7494347204368101,
      "first_event_npv_gbp": -6624913.821438982,
      "break_even_recognition_pct": 66.71695163903983
    },
    {
      "probability": 10,
      "recognition": 50,
      "delay": 2,
      "npv_gbp": -5616312.065779163,
      "bcr": 0.5782474639946825,
      "first_event_npv_gbp": -8792525.66768977,
      "break_even_recognition_pct": 86.46816996755527
    },
    {
      "probability": 10,
      "recognition": 75,
      "delay": 0,
      "npv_gbp": 1653284.2580623701,
      "bcr": 1.1241520806552154,
      "first_event_npv_gbp": -3279068.070869494,
      "break_even_recognition_pct": 66.71695163903983
    },
    {
      "probability": 10,
      "recognition": 75,
      "delay": 2,
      "npv_gbp": -1766165.4373797663,
      "bcr": 0.8673711959920237,
      "first_event_npv_gbp": -6530485.840245677,
      "break_even_recognition_pct": 86.46816996755527
    },
    {
      "probability": 10,
      "recognition": 100,
      "delay": 0,
      "npv_gbp": 6643247.451609142,
      "bcr": 1.4988694408736203,
      "first_event_npv_gbp": 66777.67969999276,
      "break_even_recognition_pct": 66.71695163903983
    },
    {
      "probability": 10,
      "recognition": 100,
      "delay": 2,
      "npv_gbp": 2083981.191019632,
      "bcr": 1.156494927989365,
      "first_event_npv_gbp": -4268446.012801584,
      "break_even_recognition_pct": 86.46816996755527
    },
    {
      "probability": 20,
      "recognition": 0,
      "delay": 0,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 33.35847581951992
    },
    {
      "probability": 20,
      "recognition": 0,
      "delay": 2,
      "npv_gbp": -13316605.322577957,
      "bcr": 0,
      "first_event_npv_gbp": -13316605.322577957,
      "break_even_recognition_pct": 43.234084983777635
    },
    {
      "probability": 20,
      "recognition": 25,
      "delay": 0,
      "npv_gbp": -3336678.9354844075,
      "bcr": 0.7494347204368101,
      "first_event_npv_gbp": -8598918.061352754,
      "break_even_recognition_pct": 33.35847581951992
    },
    {
      "probability": 20,
      "recognition": 25,
      "delay": 2,
      "npv_gbp": -5616312.065779163,
      "bcr": 0.5782474639946825,
      "first_event_npv_gbp": -10654508.623559572,
      "break_even_recognition_pct": 43.234084983777635
    },
    {
      "probability": 20,
      "recognition": 50,
      "delay": 0,
      "npv_gbp": 6643247.451609142,
      "bcr": 1.4988694408736203,
      "first_event_npv_gbp": -3881230.800127551,
      "break_even_recognition_pct": 33.35847581951992
    },
    {
      "probability": 20,
      "recognition": 50,
      "delay": 2,
      "npv_gbp": 2083981.191019632,
      "bcr": 1.156494927989365,
      "first_event_npv_gbp": -7992411.9245411875,
      "break_even_recognition_pct": 43.234084983777635
    },
    {
      "probability": 20,
      "recognition": 75,
      "delay": 0,
      "npv_gbp": 16623173.838702697,
      "bcr": 2.248304161310431,
      "first_event_npv_gbp": 836456.461097654,
      "break_even_recognition_pct": 33.35847581951992
    },
    {
      "probability": 20,
      "recognition": 75,
      "delay": 2,
      "npv_gbp": 9784274.447818425,
      "bcr": 1.7347423919840474,
      "first_event_npv_gbp": -5330315.225522804,
      "break_even_recognition_pct": 43.234084983777635
    },
    {
      "probability": 20,
      "recognition": 100,
      "delay": 0,
      "npv_gbp": 26603100.22579624,
      "bcr": 2.9977388817472406,
      "first_event_npv_gbp": 5554143.722322855,
      "break_even_recognition_pct": 33.35847581951992
    },
    {
      "probability": 20,
      "recognition": 100,
      "delay": 2,
      "npv_gbp": 17484567.70461722,
      "bcr": 2.31298985597873,
      "first_event_npv_gbp": -2668218.526504418,
      "break_even_recognition_pct": 43.234084983777635
    }
  ],
  "discountSensitivity": [
    {
      "discount": 0,
      "benefit": 2400000,
      "cost": 15000000,
      "npv": -12600000,
      "bcr": 0.16,
      "breakEvenRecognition": 312.5,
      "firstEventBenefit": 2195126.317349437,
      "firstEventNPV": -12804873.682650562,
      "rows": [
        {
          "year": 1,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 2,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 3,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 4,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 5,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 6,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 7,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 8,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 9,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        },
        {
          "year": 10,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 1
        }
      ]
    },
    {
      "discount": 3,
      "benefit": 2047248.6808261988,
      "cost": 13530202.83677583,
      "npv": -11482954.155949632,
      "bcr": 0.15130953360593125,
      "breakEvenRecognition": 330.4484443803746,
      "firstEventBenefit": 1881701.2625634687,
      "firstEventNPV": -11648501.574212361,
      "rows": [
        {
          "year": 1,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.970873786407767
        },
        {
          "year": 2,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9425959091337544
        },
        {
          "year": 3,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9151416593531595
        },
        {
          "year": 4,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8884870479156888
        },
        {
          "year": 5,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8626087843841639
        },
        {
          "year": 6,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8374842566836542
        },
        {
          "year": 7,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8130915113433536
        },
        {
          "year": 8,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7894092343139355
        },
        {
          "year": 9,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7664167323436267
        },
        {
          "year": 10,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7440939148967249
        }
      ]
    },
    {
      "discount": 3.5,
      "benefit": 1995985.27741871,
      "cost": 13316605.322577957,
      "npv": -11320620.045159247,
      "bcr": 0.14988694408736206,
      "breakEvenRecognition": 333.5847581951992,
      "firstEventBenefit": 1836051.120116802,
      "firstEventNPV": -11480554.202461155,
      "rows": [
        {
          "year": 1,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9661835748792271
        },
        {
          "year": 2,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.933510700366403
        },
        {
          "year": 3,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9019427056680224
        },
        {
          "year": 4,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8714422276985724
        },
        {
          "year": 5,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8419731668585242
        },
        {
          "year": 6,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8135006443077528
        },
        {
          "year": 7,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7859909606838192
        },
        {
          "year": 8,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7594115562162506
        },
        {
          "year": 9,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7337309721896141
        },
        {
          "year": 10,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7089188137097722
        }
      ]
    },
    {
      "discount": 7,
      "benefit": 1685659.5698238239,
      "cost": 12023581.5409326,
      "npv": -10337921.971108776,
      "bcr": 0.1401961274255289,
      "breakEvenRecognition": 356.64323200767166,
      "firstEventBenefit": 1559044.3119898355,
      "firstEventNPV": -10464537.228942763,
      "rows": [
        {
          "year": 1,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.9345794392523364
        },
        {
          "year": 2,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8734387282732116
        },
        {
          "year": 3,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.8162978768908519
        },
        {
          "year": 4,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7628952120475251
        },
        {
          "year": 5,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.7129861794836683
        },
        {
          "year": 6,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.6663422238165123
        },
        {
          "year": 7,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.6227497418845909
        },
        {
          "year": 8,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.5820091045650382
        },
        {
          "year": 9,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.5439337425841478
        },
        {
          "year": 10,
          "benefit": 240000,
          "cost": 1000000,
          "discountFactor": 0.5083492921347176
        }
      ]
    }
  ]
}