[
  {
    "case": "operating-calendar",
    "revision": 1,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 14400000,
    "netCost": 3077850,
    "minimumCash": 1469021054,
    "minimumHeadroom": 469021054,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 1000000000,
        "draw": 2,
        "repay": 13
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 16,
        "paymentAmount": 2160005850
      },
      {
        "week": 2,
        "invoiceCount": 16,
        "paymentAmount": 2144502000
      },
      {
        "week": 3,
        "invoiceCount": 8,
        "paymentAmount": 998085000
      },
      {
        "week": 4,
        "invoiceCount": 8,
        "paymentAmount": 1029645000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1049370000
      },
      {
        "week": 6,
        "invoiceCount": 4,
        "paymentAmount": 473400000
      }
    ],
    "cashPath": [
      1677630048,
      1469021054,
      2912796214,
      2822617260,
      3763425506,
      3595063209,
      4101823358,
      3921210634,
      4347437150,
      4243237150,
      4585092150,
      4502452150,
      2663252150
    ],
    "debtPath": [
      0,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0
      ],
      "peakExtraCash": 0,
      "peakExtraCashWeeks": [
        1,
        2,
        3,
        4,
        5,
        6,
        7,
        8,
        9,
        10,
        11,
        12,
        13
      ],
      "peakDebt": 1000000000,
      "finalSettlementWeek": 6
    },
    "outcome": "Fixed payment timing \u00b7 funding plan verified",
    "scenario": "normal",
    "benefitVsBaseline": 0,
    "approvalSha256": "417b52a75f88593df741db1a9ff38b511187fc783b2c141d13a2661ee6927096",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "optimized",
    "revision": 1,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 0,
    "netCost": -11322150,
    "minimumCash": 2677652150,
    "minimumHeadroom": 1677652150,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 0,
        "draw": 0,
        "repay": 0
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 7,
        "paymentAmount": 976505850
      },
      {
        "week": 2,
        "invoiceCount": 7,
        "paymentAmount": 941277000
      },
      {
        "week": 3,
        "invoiceCount": 11,
        "paymentAmount": 1412310000
      },
      {
        "week": 4,
        "invoiceCount": 11,
        "paymentAmount": 1443870000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1009920000
      },
      {
        "week": 6,
        "invoiceCount": 7,
        "paymentAmount": 867900000
      },
      {
        "week": 7,
        "invoiceCount": 6,
        "paymentAmount": 808725000
      },
      {
        "week": 8,
        "invoiceCount": 3,
        "paymentAmount": 394500000
      }
    ],
    "cashPath": [
      2861130048,
      2856946054,
      3887696214,
      3384492260,
      4365950506,
      3804288209,
      3503523358,
      2929610634,
      3357037150,
      3254037150,
      3597092150,
      3515652150,
      2677652150
    ],
    "debtPath": [
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        1183500000,
        1387925000,
        974900000,
        561875000,
        602525000,
        209225000,
        -598300000,
        -991600000,
        -990400000,
        -989200000,
        -988000000,
        -986800000,
        14400000
      ],
      "peakExtraCash": 1387925000,
      "peakExtraCashWeeks": [
        2
      ],
      "peakDebt": 0,
      "finalSettlementWeek": 8
    },
    "outcome": "Plan verified",
    "scenario": "normal",
    "benefitVsBaseline": 14400000,
    "approvalSha256": "417b52a75f88593df741db1a9ff38b511187fc783b2c141d13a2661ee6927096",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "scenario": "normal",
    "case": "control",
    "accepted": true,
    "status": "optimalVerified",
    "outcome": "Fixed payment and funding choices verified",
    "discount": 11322150,
    "interest": 14400000,
    "netCost": 3077850,
    "minimumCash": 1469021054,
    "minimumHeadroom": 469021054,
    "maximumShortfall": 0,
    "cashPath": [
      1677630048,
      1469021054,
      2912796214,
      2822617260,
      3763425506,
      3595063209,
      4101823358,
      3921210634,
      4347437150,
      4243237150,
      4585092150,
      4502452150,
      2663252150
    ],
    "debtPath": [
      0,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      0
    ],
    "controlMatchesReference": true,
    "netCostDifferenceCents": 0,
    "approvalSha256": "685d402497d24689e7b29ddc85c4f99484b9e89788b22596fcd697a53a97ce99",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "operating-calendar",
    "revision": 2,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 14400000,
    "netCost": 3077850,
    "minimumCash": 1289021054,
    "minimumHeadroom": 289021054,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 1000000000,
        "draw": 2,
        "repay": 13
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 16,
        "paymentAmount": 2160005850
      },
      {
        "week": 2,
        "invoiceCount": 16,
        "paymentAmount": 2144502000
      },
      {
        "week": 3,
        "invoiceCount": 8,
        "paymentAmount": 998085000
      },
      {
        "week": 4,
        "invoiceCount": 8,
        "paymentAmount": 1029645000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1049370000
      },
      {
        "week": 6,
        "invoiceCount": 4,
        "paymentAmount": 473400000
      }
    ],
    "cashPath": [
      1525021353,
      1289021054,
      2343230997,
      2061530304,
      2947990723,
      2605497992,
      3471388575,
      3482297590,
      4115480628,
      4212802367,
      4585092150,
      4502452150,
      2663252150
    ],
    "debtPath": [
      0,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0
      ],
      "peakExtraCash": 0,
      "peakExtraCashWeeks": [
        1,
        2,
        3,
        4,
        5,
        6,
        7,
        8,
        9,
        10,
        11,
        12,
        13
      ],
      "peakDebt": 1000000000,
      "finalSettlementWeek": 6
    },
    "outcome": "Fixed payment timing \u00b7 funding plan verified",
    "scenario": "collection-delay",
    "benefitVsBaseline": 0,
    "approvalSha256": "cc09f3569aa67ed3757d8a102c7c905281bc91f979456536670bd851f840d9d4",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "optimized",
    "revision": 2,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 0,
    "netCost": -11322150,
    "minimumCash": 2490697590,
    "minimumHeadroom": 1490697590,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 0,
        "draw": 0,
        "repay": 0
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 7,
        "paymentAmount": 976505850
      },
      {
        "week": 2,
        "invoiceCount": 7,
        "paymentAmount": 941277000
      },
      {
        "week": 3,
        "invoiceCount": 11,
        "paymentAmount": 1412310000
      },
      {
        "week": 4,
        "invoiceCount": 11,
        "paymentAmount": 1443870000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1009920000
      },
      {
        "week": 6,
        "invoiceCount": 7,
        "paymentAmount": 867900000
      },
      {
        "week": 7,
        "invoiceCount": 6,
        "paymentAmount": 808725000
      },
      {
        "week": 8,
        "invoiceCount": 3,
        "paymentAmount": 394500000
      }
    ],
    "cashPath": [
      2708521353,
      2676946054,
      3318130997,
      2623405304,
      3550515723,
      2814722992,
      2873088575,
      2490697590,
      3125080628,
      3223602367,
      3597092150,
      3515652150,
      2677652150
    ],
    "debtPath": [
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        1183500000,
        1387925000,
        974900000,
        561875000,
        602525000,
        209225000,
        -598300000,
        -991600000,
        -990400000,
        -989200000,
        -988000000,
        -986800000,
        14400000
      ],
      "peakExtraCash": 1387925000,
      "peakExtraCashWeeks": [
        2
      ],
      "peakDebt": 0,
      "finalSettlementWeek": 8
    },
    "outcome": "Plan verified",
    "scenario": "collection-delay",
    "benefitVsBaseline": 14400000,
    "approvalSha256": "cc09f3569aa67ed3757d8a102c7c905281bc91f979456536670bd851f840d9d4",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "scenario": "collection-delay",
    "case": "control",
    "accepted": true,
    "status": "optimalVerified",
    "outcome": "Fixed payment and funding choices verified",
    "discount": 11322150,
    "interest": 14400000,
    "netCost": 3077850,
    "minimumCash": 1289021054,
    "minimumHeadroom": 289021054,
    "maximumShortfall": 0,
    "cashPath": [
      1525021353,
      1289021054,
      2343230997,
      2061530304,
      2947990723,
      2605497992,
      3471388575,
      3482297590,
      4115480628,
      4212802367,
      4585092150,
      4502452150,
      2663252150
    ],
    "debtPath": [
      0,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      1000000000,
      0
    ],
    "controlMatchesReference": true,
    "netCostDifferenceCents": 0,
    "approvalSha256": "55106e444c5cd0221eb5d3b8343d9eb1666b3325f40e76b92a1a830c60c704a4",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "operating-calendar",
    "revision": 3,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 21600000,
    "netCost": 10277850,
    "minimumCash": 1173797549,
    "minimumHeadroom": 173797549,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 1500000000,
        "draw": 2,
        "repay": 13
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 16,
        "paymentAmount": 2160005850
      },
      {
        "week": 2,
        "invoiceCount": 16,
        "paymentAmount": 2144502000
      },
      {
        "week": 3,
        "invoiceCount": 8,
        "paymentAmount": 998085000
      },
      {
        "week": 4,
        "invoiceCount": 8,
        "paymentAmount": 1029645000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1049370000
      },
      {
        "week": 6,
        "invoiceCount": 4,
        "paymentAmount": 473400000
      }
    ],
    "cashPath": [
      1173797549,
      1464588555,
      2907763715,
      2816984761,
      3757193007,
      3588230710,
      4094390859,
      3913178135,
      4338804651,
      4234004651,
      4575259651,
      4492019651,
      2152219651
    ],
    "debtPath": [
      0,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0
      ],
      "peakExtraCash": 0,
      "peakExtraCashWeeks": [
        1,
        2,
        3,
        4,
        5,
        6,
        7,
        8,
        9,
        10,
        11,
        12,
        13
      ],
      "peakDebt": 1500000000,
      "finalSettlementWeek": 6
    },
    "outcome": "Fixed payment timing \u00b7 funding plan verified",
    "scenario": "scarce-liquidity",
    "benefitVsBaseline": 0,
    "approvalSha256": "bc5e173274092c254123bc183108be1649c827f3ad31f790e3dbf64b8909a4f7",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "optimized",
    "revision": 3,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 11322150,
    "interest": 0,
    "netCost": -11322150,
    "minimumCash": 2173819651,
    "minimumHeadroom": 1173819651,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 0,
        "draw": 0,
        "repay": 0
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 7,
        "paymentAmount": 976505850
      },
      {
        "week": 2,
        "invoiceCount": 7,
        "paymentAmount": 941277000
      },
      {
        "week": 3,
        "invoiceCount": 11,
        "paymentAmount": 1412310000
      },
      {
        "week": 4,
        "invoiceCount": 11,
        "paymentAmount": 1443870000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1009920000
      },
      {
        "week": 6,
        "invoiceCount": 7,
        "paymentAmount": 867900000
      },
      {
        "week": 7,
        "invoiceCount": 6,
        "paymentAmount": 808725000
      },
      {
        "week": 8,
        "invoiceCount": 3,
        "paymentAmount": 394500000
      }
    ],
    "cashPath": [
      2357297549,
      2353113555,
      3383863715,
      2880659761,
      3862118007,
      3300455710,
      2999690859,
      2425778135,
      2853204651,
      2750204651,
      3093259651,
      3011819651,
      2173819651
    ],
    "debtPath": [
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        1183500000,
        888525000,
        476100000,
        63675000,
        104925000,
        -287775000,
        -1094700000,
        -1487400000,
        -1485600000,
        -1483800000,
        -1482000000,
        -1480200000,
        21600000
      ],
      "peakExtraCash": 1183500000,
      "peakExtraCashWeeks": [
        1
      ],
      "peakDebt": 0,
      "finalSettlementWeek": 8
    },
    "outcome": "Plan verified",
    "scenario": "scarce-liquidity",
    "benefitVsBaseline": 21600000,
    "approvalSha256": "bc5e173274092c254123bc183108be1649c827f3ad31f790e3dbf64b8909a4f7",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "scenario": "scarce-liquidity",
    "case": "control",
    "accepted": true,
    "status": "optimalVerified",
    "outcome": "Fixed payment and funding choices verified",
    "discount": 11322150,
    "interest": 21600000,
    "netCost": 10277850,
    "minimumCash": 1173797549,
    "minimumHeadroom": 173797549,
    "maximumShortfall": 0,
    "cashPath": [
      1173797549,
      1464588555,
      2907763715,
      2816984761,
      3757193007,
      3588230710,
      4094390859,
      3913178135,
      4338804651,
      4234004651,
      4575259651,
      4492019651,
      2152219651
    ],
    "debtPath": [
      0,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      1500000000,
      0
    ],
    "controlMatchesReference": true,
    "netCostDifferenceCents": 0,
    "approvalSha256": "33c7e91e1068c9c0f72af918fe49d8de3483028e39e43f64857dca88294b0931",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "operating-calendar",
    "revision": 2,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 8087250,
    "interest": 7200000,
    "netCost": -887250,
    "minimumCash": 1289876154,
    "minimumHeadroom": 289876154,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 500000000,
        "draw": 2,
        "repay": 13
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 15,
        "paymentAmount": 1995972750
      },
      {
        "week": 2,
        "invoiceCount": 15,
        "paymentAmount": 1988280000
      },
      {
        "week": 3,
        "invoiceCount": 9,
        "paymentAmount": 1163775000
      },
      {
        "week": 4,
        "invoiceCount": 9,
        "paymentAmount": 1187445000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1049370000
      },
      {
        "week": 6,
        "invoiceCount": 4,
        "paymentAmount": 473400000
      }
    ],
    "cashPath": [
      1841663148,
      1289876154,
      2568561314,
      2321182360,
      3262590606,
      3094828309,
      3602188458,
      3422175734,
      3849002250,
      3745402250,
      4087857250,
      4005817250,
      2667217250
    ],
    "debtPath": [
      0,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0,
        0
      ],
      "peakExtraCash": 0,
      "peakExtraCashWeeks": [
        1,
        2,
        3,
        4,
        5,
        6,
        7,
        8,
        9,
        10,
        11,
        12,
        13
      ],
      "peakDebt": 500000000,
      "finalSettlementWeek": 6
    },
    "outcome": "Fixed payment timing \u00b7 funding plan verified",
    "benefitVsBaseline": 0,
    "scenario": "limited-flexibility",
    "approvalSha256": "b8c9460b3e8e91d82c2fe195d94511a0444e1279ca2826f49a05e6c1ce9c9c28",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "case": "optimized",
    "revision": 2,
    "accepted": true,
    "status": "optimalVerified",
    "discount": 8087250,
    "interest": 0,
    "netCost": -8087250,
    "minimumCash": 2674417250,
    "minimumHeadroom": 1674417250,
    "borrowing": [
      {
        "id": "demo-credit",
        "principal": 0,
        "draw": 0,
        "repay": 0
      }
    ],
    "payments": [
      {
        "week": 1,
        "invoiceCount": 6,
        "paymentAmount": 812472750
      },
      {
        "week": 2,
        "invoiceCount": 6,
        "paymentAmount": 785055000
      },
      {
        "week": 3,
        "invoiceCount": 12,
        "paymentAmount": 1578000000
      },
      {
        "week": 4,
        "invoiceCount": 12,
        "paymentAmount": 1601670000
      },
      {
        "week": 5,
        "invoiceCount": 8,
        "paymentAmount": 1009920000
      },
      {
        "week": 6,
        "invoiceCount": 7,
        "paymentAmount": 867900000
      },
      {
        "week": 7,
        "invoiceCount": 6,
        "paymentAmount": 808725000
      },
      {
        "week": 8,
        "invoiceCount": 3,
        "paymentAmount": 394500000
      }
    ],
    "cashPath": [
      3025163148,
      3177201154,
      4042261314,
      3381257360,
      4362715606,
      3801053309,
      3500288458,
      2926375734,
      3353802250,
      3250802250,
      3593857250,
      3512417250,
      2674417250
    ],
    "debtPath": [
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0,
      0
    ],
    "tradeoffs": {
      "cashDifference": [
        1183500000,
        1887325000,
        1473700000,
        1060075000,
        1100125000,
        706225000,
        -101900000,
        -495800000,
        -495200000,
        -494600000,
        -494000000,
        -493400000,
        7200000
      ],
      "peakExtraCash": 1887325000,
      "peakExtraCashWeeks": [
        2
      ],
      "peakDebt": 0,
      "finalSettlementWeek": 8
    },
    "outcome": "Plan verified",
    "benefitVsBaseline": 7200000,
    "scenario": "limited-flexibility",
    "approvalSha256": "b8c9460b3e8e91d82c2fe195d94511a0444e1279ca2826f49a05e6c1ce9c9c28",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  },
  {
    "scenario": "limited-flexibility",
    "case": "control",
    "accepted": true,
    "status": "optimalVerified",
    "outcome": "Fixed payment and funding choices verified",
    "discount": 8087250,
    "interest": 7200000,
    "netCost": -887250,
    "minimumCash": 1289876154,
    "minimumHeadroom": 289876154,
    "maximumShortfall": 0,
    "cashPath": [
      1841663148,
      1289876154,
      2568561314,
      2321182360,
      3262590606,
      3094828309,
      3602188458,
      3422175734,
      3849002250,
      3745402250,
      4087857250,
      4005817250,
      2667217250
    ],
    "debtPath": [
      0,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      500000000,
      0
    ],
    "controlMatchesReference": true,
    "netCostDifferenceCents": 0,
    "approvalSha256": "ad712bfa3aa01760f1ba04ca343d837364ba27b8fdd12b4739f13256e0384b93",
    "engineIdentity": "aa209f4d0d09a7491db70d3f561eb114824e8ace8841f952f4eaceadff4da0bd",
    "engineExit": 0,
    "replayExit": 0
  }
]