{
  "checks": 23,
  "scope": "Hypothetical incremental cash units, not provider claims, invoices or credit valuation.",
  "monthlyPeriods": true,
  "baselineInvoiceCashBudgetAvailable": true,
  "invoicesAlreadyPrepaidToVendor": false,
  "scenarios": {
    "futureCredit": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 30,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 4
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 30,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 20,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -10
        },
        {
          "period": 2,
          "openingCredit": 20,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 10,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -10,
          "interimIncrementalLiquidity": -10,
          "closingIncrementalLiquidity": 0
        },
        {
          "period": 3,
          "openingCredit": 10,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 0,
          "interimIncrementalLiquidity": 0,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 70,
        "providerNetTransfer": 70,
        "disruptionCashCost": 40,
        "creditIssued": 30,
        "creditUsed": 30,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 0,
        "customerCashBenefit": 30,
        "conditionalBenefitPV": 29.439549672548218,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": 10
      }
    },
    "refundAfterCostSamePeriod": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "cash-refund",
        "amount": 30,
        "cashReceiptPeriod": 0
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 30,
          "assumedProviderNetTransfer": -10,
          "customerCashBenefit": 30,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 1,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 2,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 3,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 100,
        "providerNetTransfer": 70,
        "disruptionCashCost": 40,
        "creditIssued": 0,
        "creditUsed": 0,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 30,
        "customerCashBenefit": 30,
        "conditionalBenefitPV": 30,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": 10
      }
    },
    "refundBeforeCostSamePeriod": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "cash-refund",
        "amount": 30,
        "cashReceiptPeriod": 0
      },
      "flowOrder": "benefit-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 30,
          "assumedProviderNetTransfer": -10,
          "customerCashBenefit": 30,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": 50,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 1,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 2,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 3,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 100,
        "providerNetTransfer": 70,
        "disruptionCashCost": 40,
        "creditIssued": 0,
        "creditUsed": 0,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 30,
        "customerCashBenefit": 30,
        "conditionalBenefitPV": 30,
        "minimumIncrementalLiquidity": 10,
        "peakIncrementalFundingGap": 0,
        "closingIncrementalLiquidity": 10
      }
    },
    "delayedRefund": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "cash-refund",
        "amount": 30,
        "cashReceiptPeriod": 2
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 2,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 30,
          "assumedProviderNetTransfer": -10,
          "customerCashBenefit": 30,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 3,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 10,
          "interimIncrementalLiquidity": 10,
          "closingIncrementalLiquidity": 10
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 100,
        "providerNetTransfer": 70,
        "disruptionCashCost": 40,
        "creditIssued": 0,
        "creditUsed": 0,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 30,
        "customerCashBenefit": 30,
        "conditionalBenefitPV": 29.438674452145097,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": 10
      }
    },
    "expiryBeforeFinalUse": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 30,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 3
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 30,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 20,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -10
        },
        {
          "period": 2,
          "openingCredit": 20,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 10,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -10,
          "interimIncrementalLiquidity": -10,
          "closingIncrementalLiquidity": 0
        },
        {
          "period": 3,
          "openingCredit": 10,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 10,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 0,
          "interimIncrementalLiquidity": 0,
          "closingIncrementalLiquidity": 0
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": 0,
          "interimIncrementalLiquidity": 0,
          "closingIncrementalLiquidity": 0
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 80,
        "providerNetTransfer": 80,
        "disruptionCashCost": 40,
        "creditIssued": 30,
        "creditUsed": 20,
        "creditExpired": 10,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 0,
        "customerCashBenefit": 20,
        "conditionalBenefitPV": 19.718895463478397,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": 0
      }
    },
    "noFutureEligibleCharges": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 30,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 4
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 30,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 2,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 3,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 4,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 30,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 100,
        "providerNetTransfer": 100,
        "disruptionCashCost": 40,
        "creditIssued": 30,
        "creditUsed": 0,
        "creditExpired": 30,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 0,
        "customerCashBenefit": 0,
        "conditionalBenefitPV": 0,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": -20
      }
    },
    "leaveProvider": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 30,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 4
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 30,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 0,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 0,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 0,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 2,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 0,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 0,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 0,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 3,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 0,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 0,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 0,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 4,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 30,
          "closingCredit": 0,
          "grossInvoice": 0,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 0,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 0,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        }
      ],
      "totals": {
        "grossInvoices": 20,
        "invoiceCashPaid": 20,
        "providerNetTransfer": 20,
        "disruptionCashCost": 40,
        "creditIssued": 30,
        "creditUsed": 0,
        "creditExpired": 30,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 0,
        "customerCashBenefit": 0,
        "conditionalBenefitPV": 0,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": -20
      }
    },
    "horizonBeforeExpiry": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 30,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 4
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 30,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 30,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 30,
          "creditIssued": 0,
          "creditUsed": 10,
          "creditExpired": 0,
          "closingCredit": 20,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 10,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 10,
          "customerCashBenefit": 10,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -10
        }
      ],
      "totals": {
        "grossInvoices": 40,
        "invoiceCashPaid": 30,
        "providerNetTransfer": 30,
        "disruptionCashCost": 40,
        "creditIssued": 30,
        "creditUsed": 10,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 20,
        "cashRefunds": 0,
        "customerCashBenefit": 10,
        "conditionalBenefitPV": 9.906003979430032,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": -10
      }
    },
    "claimDenied": {
      "scope": "Approved remedy and cash ordering are assumptions; baseline cash budgets cover invoices not prepaid to the vendor; no new financing is assumed.",
      "remedy": {
        "kind": "service-credit",
        "amount": 0,
        "grantPeriod": 0,
        "usableFrom": 1,
        "expiresBefore": 4
      },
      "flowOrder": "cost-first",
      "openingIncrementalLiquidity": 20,
      "annualDiscountRate": 0.12,
      "rows": [
        {
          "period": 0,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 40,
          "openingIncrementalLiquidity": 20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 1,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 2,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 3,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 10,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        },
        {
          "period": 4,
          "openingCredit": 0,
          "creditIssued": 0,
          "creditUsed": 0,
          "creditExpired": 0,
          "closingCredit": 0,
          "grossInvoice": 20,
          "creditEligibleInvoice": 0,
          "invoiceCashPaid": 20,
          "cashRefund": 0,
          "assumedProviderNetTransfer": 20,
          "customerCashBenefit": 0,
          "disruptionCashCost": 0,
          "openingIncrementalLiquidity": -20,
          "interimIncrementalLiquidity": -20,
          "closingIncrementalLiquidity": -20
        }
      ],
      "totals": {
        "grossInvoices": 100,
        "invoiceCashPaid": 100,
        "providerNetTransfer": 100,
        "disruptionCashCost": 40,
        "creditIssued": 0,
        "creditUsed": 0,
        "creditExpired": 0,
        "unspentCreditAtHorizon": 0,
        "cashRefunds": 0,
        "customerCashBenefit": 0,
        "conditionalBenefitPV": 0,
        "minimumIncrementalLiquidity": -20,
        "peakIncrementalFundingGap": 20,
        "closingIncrementalLiquidity": -20
      }
    }
  }
}