{ "matrix": [ { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 150000, "governmentPV": 148486.60977466934, "realCosts": 150000, "realPV": 148486.60977466934, "transfers": 0, "transferPV": 0, "yearlyCash": [ 150000 ], "pe": { "southP": 46.60292576237357, "northP": 37, "southQ": 17069783.908154245, "northQ": 1398000, "affected": -30067045.56264849, "unaffected": -200297720.4717754, "north": 0, "consumersSouth": 53600699.59348073, "consumersNorth": 0, "partialWelfare": -176764066.44094315 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 300000, "governmentPV": 293394.7030856495, "realCosts": 300000, "realPV": 293394.7030856495, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000 ], "pe": { "southP": 50.13450185992163, "northP": 37, "southQ": 17514591.49257057, "northQ": 1398000, "affected": -24352945.02939949, "unaffected": -144936888.68524528, "north": 0, "consumersSouth": 37338063.62879878, "consumersNorth": 0, "partialWelfare": -131951770.08584598 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 434810.52191866795, "realCosts": 450000, "realPV": 434810.52191866795, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 150000 ], "pe": { "southP": 53.18601479329986, "northP": 37, "southQ": 17882703.657233834, "northQ": 1398000, "affected": -19292956.135768786, "unaffected": -95985608.79515874, "north": 0, "consumersSouth": 23964419.065509655, "consumersNorth": 0, "partialWelfare": -91314145.86541787 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 600000, "governmentPV": 572818.2298338871, "realCosts": 600000, "realPV": 572818.2298338871, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000 ], "pe": { "southP": 54.77889332602973, "northP": 37, "southQ": 18069388.823988542, "northQ": 1398000, "affected": -16608134.761408597, "unaffected": -70036293.93528152, "north": 0, "consumersSouth": 17210855.898467913, "consumersNorth": 0, "partialWelfare": -69433572.7982222 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 838935.8743560185, "realCosts": 900000, "realPV": 838935.8743560185, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000 ], "pe": { "southP": 56.41773636303225, "northP": 37, "southQ": 18257793.212900348, "northQ": 1398000, "affected": -13815507.311734945, "unaffected": -43061150.927894115, "north": 0, "consumersSouth": 10414425.550956812, "consumersNorth": 0, "partialWelfare": -46462232.688672245 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1200000, "governmentPV": 1092381.2500913811, "realCosts": 1200000, "realPV": 1092381.2500913811, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000 ], "pe": { "southP": 57.25467959038009, "northP": 37, "southQ": 18352632.011317924, "northQ": 1398000, "affected": -12377667.300867677, "unaffected": -29178503.557392955, "north": 0, "consumersSouth": 7000520.624586724, "consumersNorth": 0, "partialWelfare": -34555650.23367391 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1500000, "governmentPV": 1333757.798410774, "realCosts": 1500000, "realPV": 1333757.798410774, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000, 300000 ], "pe": { "southP": 57.76251810759294, "northP": 37, "southQ": 18409737.103429653, "northQ": 1398000, "affected": -11501418.302353516, "unaffected": -20720065.09881854, "north": 0, "consumersSouth": 4947246.221588859, "consumersNorth": 0, "partialWelfare": -27274237.1795832 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 150000, "governmentPV": 148486.60977466934, "realCosts": 150000, "realPV": 148486.60977466934, "transfers": 0, "transferPV": 0, "yearlyCash": [ 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 300000, "governmentPV": 293394.7030856495, "realCosts": 300000, "realPV": 293394.7030856495, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 434810.52191866795, "realCosts": 450000, "realPV": 434810.52191866795, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 600000, "governmentPV": 572818.2298338871, "realCosts": 600000, "realPV": 572818.2298338871, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 838935.8743560185, "realCosts": 900000, "realPV": 838935.8743560185, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1200000, "governmentPV": 1092381.2500913811, "realCosts": 1200000, "realPV": 1092381.2500913811, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1500000, "governmentPV": 1333757.798410774, "realCosts": 1500000, "realPV": 1333757.798410774, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 150000, "governmentPV": 148486.60977466934, "realCosts": 150000, "realPV": 148486.60977466934, "transfers": 0, "transferPV": 0, "yearlyCash": [ 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 300000, "governmentPV": 293394.7030856495, "realCosts": 300000, "realPV": 293394.7030856495, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 434810.52191866795, "realCosts": 450000, "realPV": 434810.52191866795, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 600000, "governmentPV": 572818.2298338871, "realCosts": 600000, "realPV": 572818.2298338871, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 838935.8743560185, "realCosts": 900000, "realPV": 838935.8743560185, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1200000, "governmentPV": 1092381.2500913811, "realCosts": 1200000, "realPV": 1092381.2500913811, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "stamp", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 1500000, "governmentPV": 1333757.798410774, "realCosts": 1500000, "realPV": 1333757.798410774, "transfers": 0, "transferPV": 0, "yearlyCash": [ 300000, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 17261160, "governmentPV": 17259646.60977467, "realCosts": 17261160, "realPV": 17259646.60977467, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17261160 ], "pe": { "southP": 46.60292576237357, "northP": 37, "southQ": 17069783.908154245, "northQ": 1398000, "affected": -30067045.56264849, "unaffected": -200297720.4717754, "north": 0, "consumersSouth": 53600699.59348073, "consumersNorth": 0, "partialWelfare": -176764066.44094315 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17411160, "governmentPV": 17404554.703085653, "realCosts": 17411160, "realPV": 17404554.703085653, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160 ], "pe": { "southP": 50.13450185992163, "northP": 37, "southQ": 17514591.49257057, "northQ": 1398000, "affected": -24352945.02939949, "unaffected": -144936888.68524528, "north": 0, "consumersSouth": 37338063.62879878, "consumersNorth": 0, "partialWelfare": -131951770.08584598 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17545970.52191867, "realCosts": 17561160, "realPV": 17545970.52191867, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 150000 ], "pe": { "southP": 53.18601479329986, "northP": 37, "southQ": 17882703.657233834, "northQ": 1398000, "affected": -19292956.135768786, "unaffected": -95985608.79515874, "north": 0, "consumersSouth": 23964419.065509655, "consumersNorth": 0, "partialWelfare": -91314145.86541787 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17711160, "governmentPV": 17683978.22983389, "realCosts": 17711160, "realPV": 17683978.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000 ], "pe": { "southP": 54.77889332602973, "northP": 37, "southQ": 18069388.823988542, "northQ": 1398000, "affected": -16608134.761408597, "unaffected": -70036293.93528152, "north": 0, "consumersSouth": 17210855.898467913, "consumersNorth": 0, "partialWelfare": -69433572.7982222 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17950095.874356024, "realCosts": 18011160, "realPV": 17950095.874356024, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000 ], "pe": { "southP": 56.41773636303225, "northP": 37, "southQ": 18257793.212900348, "northQ": 1398000, "affected": -13815507.311734945, "unaffected": -43061150.927894115, "north": 0, "consumersSouth": 10414425.550956812, "consumersNorth": 0, "partialWelfare": -46462232.688672245 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18311160, "governmentPV": 18203541.250091385, "realCosts": 18311160, "realPV": 18203541.250091385, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000 ], "pe": { "southP": 57.25467959038009, "northP": 37, "southQ": 18352632.011317924, "northQ": 1398000, "affected": -12377667.300867677, "unaffected": -29178503.557392955, "north": 0, "consumersSouth": 7000520.624586724, "consumersNorth": 0, "partialWelfare": -34555650.23367391 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18611160, "governmentPV": 18444917.798410773, "realCosts": 18611160, "realPV": 18444917.798410773, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000, 300000 ], "pe": { "southP": 57.76251810759294, "northP": 37, "southQ": 18409737.103429653, "northQ": 1398000, "affected": -11501418.302353516, "unaffected": -20720065.09881854, "north": 0, "consumersSouth": 4947246.221588859, "consumersNorth": 0, "partialWelfare": -27274237.1795832 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 17261160, "governmentPV": 17259646.60977467, "realCosts": 17261160, "realPV": 17259646.60977467, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17261160 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17411160, "governmentPV": 17404554.703085653, "realCosts": 17411160, "realPV": 17404554.703085653, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17545970.52191867, "realCosts": 17561160, "realPV": 17545970.52191867, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17711160, "governmentPV": 17683978.22983389, "realCosts": 17711160, "realPV": 17683978.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17950095.874356024, "realCosts": 18011160, "realPV": 17950095.874356024, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18311160, "governmentPV": 18203541.250091385, "realCosts": 18311160, "realPV": 18203541.250091385, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18611160, "governmentPV": 18444917.798410773, "realCosts": 18611160, "realPV": 18444917.798410773, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 17261160, "governmentPV": 17259646.60977467, "realCosts": 17261160, "realPV": 17259646.60977467, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17261160 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17411160, "governmentPV": 17404554.703085653, "realCosts": 17411160, "realPV": 17404554.703085653, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17545970.52191867, "realCosts": 17561160, "realPV": 17545970.52191867, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 17711160, "governmentPV": 17683978.22983389, "realCosts": 17711160, "realPV": 17683978.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17950095.874356024, "realCosts": 18011160, "realPV": 17950095.874356024, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18311160, "governmentPV": 18203541.250091385, "realCosts": 18311160, "realPV": 18203541.250091385, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "limited", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 18611160, "governmentPV": 18444917.798410773, "realCosts": 18611160, "realPV": 18444917.798410773, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17411160, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 85705580, "governmentPV": 85704066.60977468, "realCosts": 85705580, "realPV": 85704066.60977468, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85705580 ], "pe": { "southP": 46.60292576237357, "northP": 37, "southQ": 17069783.908154245, "northQ": 1398000, "affected": -30067045.56264849, "unaffected": -200297720.4717754, "north": 0, "consumersSouth": 53600699.59348073, "consumersNorth": 0, "partialWelfare": -176764066.44094315 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 85855580, "governmentPV": 85848974.70308566, "realCosts": 85855580, "realPV": 85848974.70308566, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580 ], "pe": { "southP": 50.13450185992163, "northP": 37, "southQ": 17514591.49257057, "northQ": 1398000, "affected": -24352945.02939949, "unaffected": -144936888.68524528, "north": 0, "consumersSouth": 37338063.62879878, "consumersNorth": 0, "partialWelfare": -131951770.08584598 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 85990390.52191865, "realCosts": 86005580, "realPV": 85990390.52191865, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 150000 ], "pe": { "southP": 53.18601479329986, "northP": 37, "southQ": 17882703.657233834, "northQ": 1398000, "affected": -19292956.135768786, "unaffected": -95985608.79515874, "north": 0, "consumersSouth": 23964419.065509655, "consumersNorth": 0, "partialWelfare": -91314145.86541787 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86155580, "governmentPV": 86128398.22983389, "realCosts": 86155580, "realPV": 86128398.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000 ], "pe": { "southP": 54.77889332602973, "northP": 37, "southQ": 18069388.823988542, "northQ": 1398000, "affected": -16608134.761408597, "unaffected": -70036293.93528152, "north": 0, "consumersSouth": 17210855.898467913, "consumersNorth": 0, "partialWelfare": -69433572.7982222 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86394515.87435602, "realCosts": 86455580, "realPV": 86394515.87435602, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000 ], "pe": { "southP": 56.41773636303225, "northP": 37, "southQ": 18257793.212900348, "northQ": 1398000, "affected": -13815507.311734945, "unaffected": -43061150.927894115, "north": 0, "consumersSouth": 10414425.550956812, "consumersNorth": 0, "partialWelfare": -46462232.688672245 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86755580, "governmentPV": 86647961.25009137, "realCosts": 86755580, "realPV": 86647961.25009137, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000 ], "pe": { "southP": 57.25467959038009, "northP": 37, "southQ": 18352632.011317924, "northQ": 1398000, "affected": -12377667.300867677, "unaffected": -29178503.557392955, "north": 0, "consumersSouth": 7000520.624586724, "consumersNorth": 0, "partialWelfare": -34555650.23367391 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 87055580, "governmentPV": 86889337.79841077, "realCosts": 87055580, "realPV": 86889337.79841077, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000, 300000 ], "pe": { "southP": 57.76251810759294, "northP": 37, "southQ": 18409737.103429653, "northQ": 1398000, "affected": -11501418.302353516, "unaffected": -20720065.09881854, "north": 0, "consumersSouth": 4947246.221588859, "consumersNorth": 0, "partialWelfare": -27274237.1795832 }, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4400, "required": 6160, "purchased": 1760, "feedCash": 5632, "waterCash": 3960, "value": 1288169.28, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 990, "required": 1350, "purchased": 360, "feedCash": 1044, "waterCash": 1260, "value": 174805.44, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 85705580, "governmentPV": 85704066.60977468, "realCosts": 85705580, "realPV": 85704066.60977468, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85705580 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 85855580, "governmentPV": 85848974.70308566, "realCosts": 85855580, "realPV": 85848974.70308566, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 85990390.52191865, "realCosts": 86005580, "realPV": 85990390.52191865, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86155580, "governmentPV": 86128398.22983389, "realCosts": 86155580, "realPV": 86128398.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86394515.87435602, "realCosts": 86455580, "realPV": 86394515.87435602, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86755580, "governmentPV": 86647961.25009137, "realCosts": 86755580, "realPV": 86647961.25009137, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 87055580, "governmentPV": 86889337.79841077, "realCosts": 87055580, "realPV": 86889337.79841077, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 4048, "required": 6160, "purchased": 2112, "feedCash": 7569.408000000001, "waterCash": 4276.8, "value": 1241915.072, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 910.8000000000001, "required": 1350, "purchased": 439.19999999999993, "feedCash": 1426.5216, "waterCash": 1360.8000000000002, "value": 165970.1184, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 96212812.49999999, "exportPV": 95242095.63340618, "grossDisplaced": 142537500, "profitProxy": null, "profitPV": null, "governmentCash": 85705580, "governmentPV": 85704066.60977468, "realCosts": 85705580, "realPV": 85704066.60977468, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85705580 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 85855580, "governmentPV": 85848974.70308566, "realCosts": 85855580, "realPV": 85848974.70308566, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 85990390.52191865, "realCosts": 86005580, "realPV": 85990390.52191865, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 150000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86155580, "governmentPV": 86128398.22983389, "realCosts": 86155580, "realPV": 86128398.22983389, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86394515.87435602, "realCosts": 86455580, "realPV": 86394515.87435602, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 86755580, "governmentPV": 86647961.25009137, "realCosts": 86755580, "realPV": 86647961.25009137, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "limited", "policy": "broad", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 136301484.37499997, "exportPV": 134153618.7492285, "grossDisplaced": 201928125, "profitProxy": null, "profitPV": null, "governmentCash": 87055580, "governmentPV": 86889337.79841077, "realCosts": 87055580, "realPV": 86889337.79841077, "transfers": 0, "transferPV": 0, "yearlyCash": [ 85855580, 300000, 300000, 300000, 300000 ], "pe": null, "farms": { "south": { "sales": 56, "retained": 44, "grazing": 3608, "required": 6160, "purchased": 2552, "feedCash": 10371.328000000001, "waterCash": 4672.8, "value": 1183717.152, "channel": 56, "binding": [ "channel", "herd" ], "region": "south", "extent": "limited", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 12, "retained": 18, "grazing": 811.8000000000001, "required": 1350, "purchased": 538.1999999999999, "feedCash": 1982.1905999999997, "waterCash": 1486.8, "value": 154848.4494, "channel": 12, "binding": [ "channel", "herd" ], "region": "north", "extent": "limited", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 445459.829324008, "realCosts": 450000, "realPV": 445459.829324008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 450000 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 880184.1092569486, "realCosts": 900000, "realPV": 880184.1092569486, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 1350000, "governmentPV": 1304431.5657560038, "realCosts": 1350000, "realPV": 1304431.5657560038, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 450000 ], "pe": { "southP": 36.81431339943276, "northP": 37, "southQ": 15708244.67327825, "northQ": 1398000, "affected": -45040743.01464545, "unaffected": -345921089.3434039, "north": 0, "consumersSouth": 104111750.70662986, "consumersNorth": 0, "partialWelfare": -286850081.65141946 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 1800000, "governmentPV": 1718454.6895016616, "realCosts": 1800000, "realPV": 1718454.6895016616, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000 ], "pe": { "southP": 39.243891792885435, "northP": 37, "southQ": 16066433.616819495, "northQ": 1398000, "affected": -41449864.11380638, "unaffected": -310909394.11934733, "north": 0, "consumersSouth": 90713134.94968708, "consumersNorth": 0, "partialWelfare": -261646123.28346664 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 2700000, "governmentPV": 2516807.623068055, "realCosts": 2700000, "realPV": 2516807.623068055, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000 ], "pe": { "southP": 45.009982244911654, "northP": 37, "southQ": 16861914.150148734, "northQ": 1398000, "affected": -32592633.02339399, "unaffected": -224798400.36416912, "north": 0, "consumersSouth": 61239993.019983284, "consumersNorth": 0, "partialWelfare": -196151040.36757982 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 3600000, "governmentPV": 3277143.7502741436, "realCosts": 3600000, "realPV": 3277143.7502741436, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000 ], "pe": { "southP": 48.33658983737979, "northP": 37, "southQ": 17290798.456321936, "northQ": 1398000, "affected": -27281432.06408713, "unaffected": -173297717.21567976, "north": 0, "consumersSouth": 45505958.45862962, "consumersNorth": 0, "partialWelfare": -155073190.82113725 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 4500000, "governmentPV": 4001273.3952323226, "realCosts": 4500000, "realPV": 4001273.3952323226, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000, 900000 ], "pe": { "southP": 50.44929104625898, "northP": 37, "southQ": 17553231.91743201, "northQ": 1398000, "affected": -23836130.78332521, "unaffected": -139934212.98251426, "north": 0, "consumersSouth": 35930667.60460185, "consumersNorth": 0, "partialWelfare": -127839676.1612376 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 445459.829324008, "realCosts": 450000, "realPV": 445459.829324008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 880184.1092569486, "realCosts": 900000, "realPV": 880184.1092569486, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 1350000, "governmentPV": 1304431.5657560038, "realCosts": 1350000, "realPV": 1304431.5657560038, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 1800000, "governmentPV": 1718454.6895016616, "realCosts": 1800000, "realPV": 1718454.6895016616, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 2700000, "governmentPV": 2516807.623068055, "realCosts": 2700000, "realPV": 2516807.623068055, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 3600000, "governmentPV": 3277143.7502741436, "realCosts": 3600000, "realPV": 3277143.7502741436, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 4500000, "governmentPV": 4001273.3952323226, "realCosts": 4500000, "realPV": 4001273.3952323226, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 450000, "governmentPV": 445459.829324008, "realCosts": 450000, "realPV": 445459.829324008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 900000, "governmentPV": 880184.1092569486, "realCosts": 900000, "realPV": 880184.1092569486, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 1350000, "governmentPV": 1304431.5657560038, "realCosts": 1350000, "realPV": 1304431.5657560038, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 1800000, "governmentPV": 1718454.6895016616, "realCosts": 1800000, "realPV": 1718454.6895016616, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 2700000, "governmentPV": 2516807.623068055, "realCosts": 2700000, "realPV": 2516807.623068055, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 3600000, "governmentPV": 3277143.7502741436, "realCosts": 3600000, "realPV": 3277143.7502741436, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "stamp", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 4500000, "governmentPV": 4001273.3952323226, "realCosts": 4500000, "realPV": 4001273.3952323226, "transfers": 0, "transferPV": 0, "yearlyCash": [ 900000, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17556619.829324007, "realCosts": 17561160, "realPV": 17556619.829324007, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17561160 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17991344.109256953, "realCosts": 18011160, "realPV": 17991344.109256953, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 18461160, "governmentPV": 18415591.565756008, "realCosts": 18461160, "realPV": 18415591.565756008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 450000 ], "pe": { "southP": 36.81431339943276, "northP": 37, "southQ": 15708244.67327825, "northQ": 1398000, "affected": -45040743.01464545, "unaffected": -345921089.3434039, "north": 0, "consumersSouth": 104111750.70662986, "consumersNorth": 0, "partialWelfare": -286850081.65141946 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 18911160, "governmentPV": 18829614.689501666, "realCosts": 18911160, "realPV": 18829614.689501666, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000 ], "pe": { "southP": 39.243891792885435, "northP": 37, "southQ": 16066433.616819495, "northQ": 1398000, "affected": -41449864.11380638, "unaffected": -310909394.11934733, "north": 0, "consumersSouth": 90713134.94968708, "consumersNorth": 0, "partialWelfare": -261646123.28346664 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 19811160, "governmentPV": 19627967.623068064, "realCosts": 19811160, "realPV": 19627967.623068064, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000 ], "pe": { "southP": 45.009982244911654, "northP": 37, "southQ": 16861914.150148734, "northQ": 1398000, "affected": -32592633.02339399, "unaffected": -224798400.36416912, "north": 0, "consumersSouth": 61239993.019983284, "consumersNorth": 0, "partialWelfare": -196151040.36757982 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 20711160, "governmentPV": 20388303.75027415, "realCosts": 20711160, "realPV": 20388303.75027415, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000 ], "pe": { "southP": 48.33658983737979, "northP": 37, "southQ": 17290798.456321936, "northQ": 1398000, "affected": -27281432.06408713, "unaffected": -173297717.21567976, "north": 0, "consumersSouth": 45505958.45862962, "consumersNorth": 0, "partialWelfare": -155073190.82113725 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 21611160, "governmentPV": 21112433.39523233, "realCosts": 21611160, "realPV": 21112433.39523233, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000, 900000 ], "pe": { "southP": 50.44929104625898, "northP": 37, "southQ": 17553231.91743201, "northQ": 1398000, "affected": -23836130.78332521, "unaffected": -139934212.98251426, "north": 0, "consumersSouth": 35930667.60460185, "consumersNorth": 0, "partialWelfare": -127839676.1612376 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17556619.829324007, "realCosts": 17561160, "realPV": 17556619.829324007, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17561160 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17991344.109256953, "realCosts": 18011160, "realPV": 17991344.109256953, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 18461160, "governmentPV": 18415591.565756008, "realCosts": 18461160, "realPV": 18415591.565756008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 18911160, "governmentPV": 18829614.689501666, "realCosts": 18911160, "realPV": 18829614.689501666, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 19811160, "governmentPV": 19627967.623068064, "realCosts": 19811160, "realPV": 19627967.623068064, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 20711160, "governmentPV": 20388303.75027415, "realCosts": 20711160, "realPV": 20388303.75027415, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 21611160, "governmentPV": 21112433.39523233, "realCosts": 21611160, "realPV": 21112433.39523233, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 17561160, "governmentPV": 17556619.829324007, "realCosts": 17561160, "realPV": 17556619.829324007, "transfers": 0, "transferPV": 0, "yearlyCash": [ 17561160 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 18011160, "governmentPV": 17991344.109256953, "realCosts": 18011160, "realPV": 17991344.109256953, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 18461160, "governmentPV": 18415591.565756008, "realCosts": 18461160, "realPV": 18415591.565756008, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 18911160, "governmentPV": 18829614.689501666, "realCosts": 18911160, "realPV": 18829614.689501666, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 19811160, "governmentPV": 19627967.623068064, "realCosts": 19811160, "realPV": 19627967.623068064, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 20711160, "governmentPV": 20388303.75027415, "realCosts": 20711160, "realPV": 20388303.75027415, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "limited", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 21611160, "governmentPV": 21112433.39523233, "realCosts": 21611160, "realPV": 21112433.39523233, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18011160, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 86001039.829324, "realCosts": 86005580, "realPV": 86001039.829324, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86005580 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86435764.10925694, "realCosts": 86455580, "realPV": 86435764.10925694, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580 ], "pe": { "southP": 36.31039417610809, "northP": 37, "southQ": 15632025.195567688, "northQ": 1398000, "affected": -45774492.55164432, "unaffected": -353083850.96346027, "north": 0, "consumersSouth": 106973350.66904114, "consumersNorth": 0, "partialWelfare": -291884992.84606344 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 86905580, "governmentPV": 86860011.56575598, "realCosts": 86905580, "realPV": 86860011.56575598, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 450000 ], "pe": { "southP": 36.81431339943276, "northP": 37, "southQ": 15708244.67327825, "northQ": 1398000, "affected": -45040743.01464545, "unaffected": -345921089.3434039, "north": 0, "consumersSouth": 104111750.70662986, "consumersNorth": 0, "partialWelfare": -286850081.65141946 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 87355580, "governmentPV": 87274034.68950167, "realCosts": 87355580, "realPV": 87274034.68950167, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000 ], "pe": { "southP": 39.243891792885435, "northP": 37, "southQ": 16066433.616819495, "northQ": 1398000, "affected": -41449864.11380638, "unaffected": -310909394.11934733, "north": 0, "consumersSouth": 90713134.94968708, "consumersNorth": 0, "partialWelfare": -261646123.28346664 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 88255580, "governmentPV": 88072387.62306805, "realCosts": 88255580, "realPV": 88072387.62306805, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000 ], "pe": { "southP": 45.009982244911654, "northP": 37, "southQ": 16861914.150148734, "northQ": 1398000, "affected": -32592633.02339399, "unaffected": -224798400.36416912, "north": 0, "consumersSouth": 61239993.019983284, "consumersNorth": 0, "partialWelfare": -196151040.36757982 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 89155580, "governmentPV": 88832723.75027412, "realCosts": 89155580, "realPV": 88832723.75027412, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000 ], "pe": { "southP": 48.33658983737979, "northP": 37, "southQ": 17290798.456321936, "northQ": 1398000, "affected": -27281432.06408713, "unaffected": -173297717.21567976, "north": 0, "consumersSouth": 45505958.45862962, "consumersNorth": 0, "partialWelfare": -155073190.82113725 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 90055580, "governmentPV": 89556853.39523229, "realCosts": 90055580, "realPV": 89556853.39523229, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000, 900000 ], "pe": { "southP": 50.44929104625898, "northP": 37, "southQ": 17553231.91743201, "northQ": 1398000, "affected": -23836130.78332521, "unaffected": -139934212.98251426, "north": 0, "consumersSouth": 35930667.60460185, "consumersNorth": 0, "partialWelfare": -127839676.1612376 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 35, "binding": [ "herd" ], "region": "south", "extent": "longer", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 7, "binding": [ "herd" ], "region": "north", "extent": "longer", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 86001039.829324, "realCosts": 86005580, "realPV": 86001039.829324, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86005580 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86435764.10925694, "realCosts": 86455580, "realPV": 86435764.10925694, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 86905580, "governmentPV": 86860011.56575598, "realCosts": 86905580, "realPV": 86860011.56575598, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 87355580, "governmentPV": 87274034.68950167, "realCosts": 87355580, "realPV": 87274034.68950167, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 88255580, "governmentPV": 88072387.62306805, "realCosts": 88255580, "realPV": 88072387.62306805, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 89155580, "governmentPV": 88832723.75027412, "realCosts": 89155580, "realPV": 88832723.75027412, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 90055580, "governmentPV": 89556853.39523229, "realCosts": 90055580, "realPV": 89556853.39523229, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5980, "required": 9100, "purchased": 3120, "feedCash": 11182.080000000002, "waterCash": 6318, "value": 1146551.72, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1163.8, "required": 1725, "purchased": 561.2, "feedCash": 1822.7776000000001, "waterCash": 1738.8000000000002, "value": 156970.06240000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 192425624.99999997, "exportPV": 190484191.26681235, "grossDisplaced": 285075000, "profitProxy": null, "profitPV": null, "governmentCash": 86005580, "governmentPV": 86001039.829324, "realCosts": 86005580, "realPV": 86001039.829324, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86005580 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 384851249.99999994, "exportPV": 376377727.41963685, "grossDisplaced": 570150000, "profitProxy": null, "profitPV": null, "governmentCash": 86455580, "governmentPV": 86435764.10925694, "realCosts": 86455580, "realPV": 86435764.10925694, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 561241406.25, "exportPV": 542786012.6273474, "grossDisplaced": 831468750, "profitProxy": null, "profitPV": null, "governmentCash": 86905580, "governmentPV": 86860011.56575598, "realCosts": 86905580, "realPV": 86860011.56575598, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 450000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 649436484.375, "exportPV": 624104971.82166, "grossDisplaced": 962128125, "profitProxy": null, "profitPV": null, "governmentCash": 87355580, "governmentPV": 87274034.68950167, "realCosts": 87355580, "realPV": 87274034.68950167, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 88255580, "governmentPV": 88072387.62306805, "realCosts": 88255580, "realPV": 88072387.62306805, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 89155580, "governmentPV": 88832723.75027412, "realCosts": 89155580, "realPV": 88832723.75027412, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "longer", "policy": "broad", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 657454218.75, "exportPV": 631367457.2109084, "grossDisplaced": 974006250, "profitProxy": null, "profitPV": null, "governmentCash": 90055580, "governmentPV": 89556853.39523229, "realCosts": 90055580, "realPV": 89556853.39523229, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86455580, 900000, 900000, 900000, 900000 ], "pe": null, "farms": { "south": { "sales": 35, "retained": 65, "grazing": 5330, "required": 9100, "purchased": 3770, "feedCash": 15321.28, "waterCash": 6903, "value": 1060577.52, "channel": 35, "binding": [ "channel", "herd" ], "region": "south", "extent": "longer", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 7, "retained": 23, "grazing": 1037.3, "required": 1725, "purchased": 687.7, "feedCash": 2532.7991, "waterCash": 1899.8, "value": 142759.04090000002, "channel": 7, "binding": [ "channel", "herd" ], "region": "north", "extent": "longer", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 1050000, "governmentPV": 1039406.2684226854, "realCosts": 1050000, "realPV": 1039406.2684226854, "transfers": 0, "transferPV": 0, "yearlyCash": [ 1050000 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 2100000, "governmentPV": 2053762.9215995464, "realCosts": 2100000, "realPV": 2053762.9215995464, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 3150000, "governmentPV": 3043673.6534306756, "realCosts": 3150000, "realPV": 3043673.6534306756, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 1050000 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 4200000, "governmentPV": 4009727.6088372096, "realCosts": 4200000, "realPV": 4009727.6088372096, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000 ], "pe": { "southP": 29.420450374386917, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.45824997, "unaffected": -447392474.2089671, "north": 0, "consumersSouth": 149457690.0610401, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 6300000, "governmentPV": 5872551.120492127, "realCosts": 6300000, "realPV": 5872551.120492127, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000 ], "pe": { "southP": 30.08957746993677, "northP": 37, "southQ": 14628015.597633416, "northQ": 1398000, "affected": -54500471.14322839, "unaffected": -438543131.94803643, "north": 0, "consumersSouth": 145022935.35417244, "consumersNorth": 0, "partialWelfare": -348020667.7370924 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 8400000, "governmentPV": 7646668.750639667, "realCosts": 8400000, "realPV": 7646668.750639667, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000 ], "pe": { "southP": 33.30889922491275, "northP": 37, "southQ": 15163015.708204383, "northQ": 1398000, "affected": -50063294.968236424, "unaffected": -395017269.02844924, "north": 0, "consumersSouth": 124664608.65416984, "consumersNorth": 0, "partialWelfare": -320415955.3425158 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 10500000, "governmentPV": 9336304.58887542, "realCosts": 10500000, "realPV": 9336304.58887542, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000, 2100000 ], "pe": { "southP": 35.85615221725375, "northP": 37, "southQ": 15562722.731361365, "northQ": 1398000, "affected": -46432588.073087566, "unaffected": -359510758.8058577, "north": 0, "consumersSouth": 109578488.23184012, "consumersNorth": 0, "partialWelfare": -296364858.64710516 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 1050000, "governmentPV": 1039406.2684226854, "realCosts": 1050000, "realPV": 1039406.2684226854, "transfers": 0, "transferPV": 0, "yearlyCash": [ 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 2100000, "governmentPV": 2053762.9215995464, "realCosts": 2100000, "realPV": 2053762.9215995464, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 3150000, "governmentPV": 3043673.6534306756, "realCosts": 3150000, "realPV": 3043673.6534306756, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 4200000, "governmentPV": 4009727.6088372096, "realCosts": 4200000, "realPV": 4009727.6088372096, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 6300000, "governmentPV": 5872551.120492127, "realCosts": 6300000, "realPV": 5872551.120492127, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 8400000, "governmentPV": 7646668.750639667, "realCosts": 8400000, "realPV": 7646668.750639667, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 10500000, "governmentPV": 9336304.58887542, "realCosts": 10500000, "realPV": 9336304.58887542, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 1050000, "governmentPV": 1039406.2684226854, "realCosts": 1050000, "realPV": 1039406.2684226854, "transfers": 0, "transferPV": 0, "yearlyCash": [ 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 2100000, "governmentPV": 2053762.9215995464, "realCosts": 2100000, "realPV": 2053762.9215995464, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 3150000, "governmentPV": 3043673.6534306756, "realCosts": 3150000, "realPV": 3043673.6534306756, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 4200000, "governmentPV": 4009727.6088372096, "realCosts": 4200000, "realPV": 4009727.6088372096, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 6300000, "governmentPV": 5872551.120492127, "realCosts": 6300000, "realPV": 5872551.120492127, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 8400000, "governmentPV": 7646668.750639667, "realCosts": 8400000, "realPV": 7646668.750639667, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "stamp", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 10500000, "governmentPV": 9336304.58887542, "realCosts": 10500000, "realPV": 9336304.58887542, "transfers": 0, "transferPV": 0, "yearlyCash": [ 2100000, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 18161160, "governmentPV": 18150566.268422686, "realCosts": 18161160, "realPV": 18150566.268422686, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18161160 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 19211160, "governmentPV": 19164922.92159955, "realCosts": 19211160, "realPV": 19164922.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 20261160, "governmentPV": 20154833.653430678, "realCosts": 20261160, "realPV": 20154833.653430678, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 1050000 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 21311160, "governmentPV": 21120887.608837213, "realCosts": 21311160, "realPV": 21120887.608837213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000 ], "pe": { "southP": 29.420450374386917, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.45824997, "unaffected": -447392474.2089671, "north": 0, "consumersSouth": 149457690.0610401, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 23411160, "governmentPV": 22983711.12049214, "realCosts": 23411160, "realPV": 22983711.12049214, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000 ], "pe": { "southP": 30.08957746993677, "northP": 37, "southQ": 14628015.597633416, "northQ": 1398000, "affected": -54500471.14322839, "unaffected": -438543131.94803643, "north": 0, "consumersSouth": 145022935.35417244, "consumersNorth": 0, "partialWelfare": -348020667.7370924 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 25511160, "governmentPV": 24757828.750639684, "realCosts": 25511160, "realPV": 24757828.750639684, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000 ], "pe": { "southP": 33.30889922491275, "northP": 37, "southQ": 15163015.708204383, "northQ": 1398000, "affected": -50063294.968236424, "unaffected": -395017269.02844924, "north": 0, "consumersSouth": 124664608.65416984, "consumersNorth": 0, "partialWelfare": -320415955.3425158 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 27611160, "governmentPV": 26447464.588875435, "realCosts": 27611160, "realPV": 26447464.588875435, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000, 2100000 ], "pe": { "southP": 35.85615221725375, "northP": 37, "southQ": 15562722.731361365, "northQ": 1398000, "affected": -46432588.073087566, "unaffected": -359510758.8058577, "north": 0, "consumersSouth": 109578488.23184012, "consumersNorth": 0, "partialWelfare": -296364858.64710516 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 18161160, "governmentPV": 18150566.268422686, "realCosts": 18161160, "realPV": 18150566.268422686, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18161160 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 19211160, "governmentPV": 19164922.92159955, "realCosts": 19211160, "realPV": 19164922.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 20261160, "governmentPV": 20154833.653430678, "realCosts": 20261160, "realPV": 20154833.653430678, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 21311160, "governmentPV": 21120887.608837213, "realCosts": 21311160, "realPV": 21120887.608837213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 23411160, "governmentPV": 22983711.12049214, "realCosts": 23411160, "realPV": 22983711.12049214, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 25511160, "governmentPV": 24757828.750639684, "realCosts": 25511160, "realPV": 24757828.750639684, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 27611160, "governmentPV": 26447464.588875435, "realCosts": 27611160, "realPV": 26447464.588875435, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 18161160, "governmentPV": 18150566.268422686, "realCosts": 18161160, "realPV": 18150566.268422686, "transfers": 0, "transferPV": 0, "yearlyCash": [ 18161160 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 19211160, "governmentPV": 19164922.92159955, "realCosts": 19211160, "realPV": 19164922.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 20261160, "governmentPV": 20154833.653430678, "realCosts": 20261160, "realPV": 20154833.653430678, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 21311160, "governmentPV": 21120887.608837213, "realCosts": 21311160, "realPV": 21120887.608837213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 23411160, "governmentPV": 22983711.12049214, "realCosts": 23411160, "realPV": 22983711.12049214, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 25511160, "governmentPV": 24757828.750639684, "realCosts": 25511160, "realPV": 24757828.750639684, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "limited", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 27611160, "governmentPV": 26447464.588875435, "realCosts": 27611160, "realPV": 26447464.588875435, "transfers": 0, "transferPV": 0, "yearlyCash": [ 19211160, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 86605580, "governmentPV": 86594986.2684227, "realCosts": 86605580, "realPV": 86594986.2684227, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86605580 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 87655580, "governmentPV": 87609342.92159955, "realCosts": 87655580, "realPV": 87609342.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 88705580, "governmentPV": 88599253.65343069, "realCosts": 88705580, "realPV": 88599253.65343069, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 1050000 ], "pe": { "southP": 29.42045037438691, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.458249986, "unaffected": -447392474.2089672, "north": 0, "consumersSouth": 149457690.0610402, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 89755580, "governmentPV": 89565307.60883725, "realCosts": 89755580, "realPV": 89565307.60883725, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000 ], "pe": { "southP": 29.420450374386917, "northP": 37, "southQ": 14512146.62712128, "northQ": 1398000, "affected": -55400460.45824997, "unaffected": -447392474.2089671, "north": 0, "consumersSouth": 149457690.0610401, "consumersNorth": 0, "partialWelfare": -353335244.606177 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 91855580, "governmentPV": 91428131.12049213, "realCosts": 91855580, "realPV": 91428131.12049213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000 ], "pe": { "southP": 30.08957746993677, "northP": 37, "southQ": 14628015.597633416, "northQ": 1398000, "affected": -54500471.14322839, "unaffected": -438543131.94803643, "north": 0, "consumersSouth": 145022935.35417244, "consumersNorth": 0, "partialWelfare": -348020667.7370924 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 93955580, "governmentPV": 93202248.75063966, "realCosts": 93955580, "realPV": 93202248.75063966, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000 ], "pe": { "southP": 33.30889922491275, "northP": 37, "southQ": 15163015.708204383, "northQ": 1398000, "affected": -50063294.968236424, "unaffected": -395017269.02844924, "north": 0, "consumersSouth": 124664608.65416984, "consumersNorth": 0, "partialWelfare": -320415955.3425158 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "neutral", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 96055580, "governmentPV": 94891884.58887541, "realCosts": 96055580, "realPV": 94891884.58887541, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000, 2100000 ], "pe": { "southP": 35.85615221725375, "northP": 37, "southQ": 15562722.731361365, "northQ": 1398000, "affected": -46432588.073087566, "unaffected": -359510758.8058577, "north": 0, "consumersSouth": 109578488.23184012, "consumersNorth": 0, "partialWelfare": -296364858.64710516 }, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 10000, "required": 14000, "purchased": 4000, "feedCash": 12800, "waterCash": 9000, "value": 1228200, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 100, "grazingKg": 100, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1650, "required": 2250, "purchased": 600, "feedCash": 1740, "waterCash": 2100, "value": 170160, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "neutral", "feasible": true, "head": 30, "grazingKg": 55, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 86605580, "governmentPV": 86594986.2684227, "realCosts": 86605580, "realPV": 86594986.2684227, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86605580 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 87655580, "governmentPV": 87609342.92159955, "realCosts": 87655580, "realPV": 87609342.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 88705580, "governmentPV": 88599253.65343069, "realCosts": 88705580, "realPV": 88599253.65343069, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 89755580, "governmentPV": 89565307.60883725, "realCosts": 89755580, "realPV": 89565307.60883725, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 91855580, "governmentPV": 91428131.12049213, "realCosts": 91855580, "realPV": 91428131.12049213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 93955580, "governmentPV": 93202248.75063966, "realCosts": 93955580, "realPV": 93202248.75063966, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "moderate", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 96055580, "governmentPV": 94891884.58887541, "realCosts": 96055580, "realPV": 94891884.58887541, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 9200, "required": 14000, "purchased": 4800, "feedCash": 17203.2, "waterCash": 9720, "value": 1123076.8, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 100, "grazingKg": 92, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1518, "required": 2250, "purchased": 732, "feedCash": 2377.536, "waterCash": 2268, "value": 155434.464, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "moderate", "feasible": true, "head": 30, "grazingKg": 50.6, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 6, "exportReceiptsShortfall": 274893749.99999994, "exportPV": 272120273.23830336, "grossDisplaced": 407250000, "profitProxy": null, "profitPV": null, "governmentCash": 86605580, "governmentPV": 86594986.2684227, "realCosts": 86605580, "realPV": 86594986.2684227, "transfers": 0, "transferPV": 0, "yearlyCash": [ 86605580 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 12, "exportReceiptsShortfall": 549787499.9999999, "exportPV": 537682467.7423384, "grossDisplaced": 814500000, "profitProxy": null, "profitPV": null, "governmentCash": 87655580, "governmentPV": 87609342.92159955, "realCosts": 87655580, "realPV": 87609342.92159955, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 18, "exportReceiptsShortfall": 824681249.9999999, "exportPV": 796844632.7311988, "grossDisplaced": 1221750000, "profitProxy": null, "profitPV": null, "governmentCash": 88705580, "governmentPV": 88599253.65343069, "realCosts": 88705580, "realPV": 88599253.65343069, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 1050000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 24, "exportReceiptsShortfall": 1099574999.9999998, "exportPV": 1049761008.4493273, "grossDisplaced": 1629000000, "profitProxy": null, "profitPV": null, "governmentCash": 89755580, "governmentPV": 89565307.60883725, "realCosts": 89755580, "realPV": 89565307.60883725, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 36, "exportReceiptsShortfall": 1607789062.4999998, "exportPV": 1501149997.4417298, "grossDisplaced": 2364312500, "profitProxy": null, "profitPV": null, "governmentCash": 91855580, "governmentPV": 91428131.12049213, "realCosts": 91855580, "realPV": 91428131.12049213, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 48, "exportReceiptsShortfall": 1895069999.9999998, "exportPV": 1744349954.815831, "grossDisplaced": 2678800000, "profitProxy": null, "profitPV": null, "governmentCash": 93955580, "governmentPV": 93202248.75063966, "realCosts": 93955580, "realPV": 93202248.75063966, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null }, { "extent": "prolonged", "policy": "broad", "climate": "severe", "horizon": 60, "exportReceiptsShortfall": 2145528749.9999998, "exportPV": 1945866183.3871303, "grossDisplaced": 2923150000, "profitProxy": null, "profitPV": null, "governmentCash": 96055580, "governmentPV": 94891884.58887541, "realCosts": 96055580, "realPV": 94891884.58887541, "transfers": 0, "transferPV": 0, "yearlyCash": [ 87655580, 2100000, 2100000, 2100000, 2100000 ], "pe": null, "farms": { "south": { "sales": 0, "retained": 100, "grazing": 8200, "required": 14000, "purchased": 5800, "feedCash": 23571.2, "waterCash": 10620, "value": 990808.8000000002, "channel": 21, "binding": [ "herd" ], "region": "south", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 100, "grazingKg": 82, "feedKg": 140, "feedPerKg": 3.2, "annualisation": "one illustrative season only; no national aggregation" }, "north": { "sales": 0, "retained": 30, "grazing": 1353, "required": 2250, "purchased": 897, "feedCash": 3303.651, "waterCash": 2478, "value": 136898.349, "channel": 4, "binding": [ "herd" ], "region": "north", "extent": "prolonged", "climate": "severe", "feasible": true, "head": 30, "grazingKg": 45.1, "feedKg": 75, "feedPerKg": 2.9, "annualisation": "one illustrative season only; no national aggregation" } }, "combinedWelfare": null } ], "extra": { "limited": { "stamp": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 23756250, "cumulativeShortfall": 16035468.749999998 }, { "month": 2, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 3, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 71268750, "cumulativeShortfall": 48106406.24999999 }, { "month": 4, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 5, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 118781250, "cumulativeShortfall": 80177343.74999999 }, { "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 7, "eligible": 0.16666666666666666, "displaced": 219965.27777777778, "alternative": 65989.58333333333, "held": 21996.52777777778, "lost": 131979.16666666666, "exposure": 19796875, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 162334375, "cumulativeShortfall": 109575703.12499999 }, { "month": 8, "eligible": 0.3333333333333333, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 178171875, "cumulativeShortfall": 120266015.62499999 }, { "month": 9, "eligible": 0.5, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 10, "eligible": 0.6666666666666666, "displaced": 87986.11111111111, "alternative": 26395.833333333332, "held": 8798.611111111111, "lost": 52791.66666666667, "exposure": 7918750, "diversionReceipts": 1781718.75, "lastingDiscount": 0, "illustrativeShortfall": 5345156.25, "cumulative": 197968750, "cumulativeShortfall": 133628906.24999999 }, { "month": 11, "eligible": 0.8333333333333334, "displaced": 43993.05555555554, "alternative": 13197.916666666662, "held": 4399.305555555554, "lost": 26395.83333333332, "exposure": 3959374.9999999986, "diversionReceipts": 890859.3749999997, "lastingDiscount": 0, "illustrativeShortfall": 2672578.124999999, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 13, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 14, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 15, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 16, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 17, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 19, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 20, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 21, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 22, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 23, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 25, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 26, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "months": 12, "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 18, "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 24, "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "totals": { "gross": 201928125, "diverted": 673093.7499999999, "unsold": 1346187.4999999998, "deferred": 224364.58333333334, "shortfall": 136301484.37499997 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25000, "cumulativeReal": 25000, "cumulativeTransfers": 0, "pvCash": 25000, "pvReal": 25000, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 50000, "cumulativeReal": 50000, "cumulativeTransfers": 0, "pvCash": 49898.56018377667, "pvReal": 49898.56018377667, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 75000, "cumulativeReal": 75000, "cumulativeTransfers": 0, "pvCash": 74696.09215278264, "pvReal": 74696.09215278264, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 100000, "cumulativeReal": 100000, "cumulativeTransfers": 0, "pvCash": 99393.0058383595, "pvReal": 99393.0058383595, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 125000, "cumulativeReal": 125000, "cumulativeTransfers": 0, "pvCash": 123989.70950851442, "pvReal": 123989.70950851442, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 150000, "cumulativeReal": 150000, "cumulativeTransfers": 0, "pvCash": 148486.60977466934, "pvReal": 148486.60977466934, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 175000, "cumulativeReal": 175000, "cumulativeTransfers": 0, "pvCash": 172884.11159838267, "pvReal": 172884.11159838267, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 200000, "cumulativeReal": 200000, "cumulativeTransfers": 0, "pvCash": 197182.6182980438, "pvReal": 197182.6182980438, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 225000, "cumulativeReal": 225000, "cumulativeTransfers": 0, "pvCash": 221382.5315555403, "pvReal": 221382.5315555403, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 250000, "cumulativeReal": 250000, "cumulativeTransfers": 0, "pvCash": 245484.25142289838, "pvReal": 245484.25142289838, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 275000, "cumulativeReal": 275000, "cumulativeTransfers": 0, "pvCash": 269488.176328896, "pvReal": 269488.176328896, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 300000, "cumulativeReal": 300000, "cumulativeTransfers": 0, "pvCash": 293394.7030856495, "pvReal": 293394.7030856495, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 325000, "cumulativeReal": 325000, "cumulativeTransfers": 0, "pvCash": 317204.2268951733, "pvReal": 317204.2268951733, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 350000, "cumulativeReal": 350000, "cumulativeTransfers": 0, "pvCash": 340917.141355913, "pvReal": 340917.141355913, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 375000, "cumulativeReal": 375000, "cumulativeTransfers": 0, "pvCash": 364533.83846925205, "pvReal": 364533.83846925205, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 400000, "cumulativeReal": 400000, "cumulativeTransfers": 0, "pvCash": 388054.7086459919, "pvReal": 388054.7086459919, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 425000, "cumulativeReal": 425000, "cumulativeTransfers": 0, "pvCash": 411480.14071280614, "pvReal": 411480.14071280614, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 450000, "cumulativeReal": 450000, "cumulativeTransfers": 0, "pvCash": 434810.52191866795, "pvReal": 434810.52191866795, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 475000, "cumulativeReal": 475000, "cumulativeTransfers": 0, "pvCash": 458046.23794125207, "pvReal": 458046.23794125207, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 500000, "cumulativeReal": 500000, "cumulativeTransfers": 0, "pvCash": 481187.67289331026, "pvReal": 481187.67289331026, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 525000, "cumulativeReal": 525000, "cumulativeTransfers": 0, "pvCash": 504235.2093290212, "pvReal": 504235.2093290212, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 550000, "cumulativeReal": 550000, "cumulativeTransfers": 0, "pvCash": 527189.2282503146, "pvReal": 527189.2282503146, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 575000, "cumulativeReal": 575000, "cumulativeTransfers": 0, "pvCash": 550050.1091131695, "pvReal": 550050.1091131695, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 600000, "cumulativeReal": 600000, "cumulativeTransfers": 0, "pvCash": 572818.2298338871, "pvReal": 572818.2298338871, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 625000, "cumulativeReal": 625000, "cumulativeTransfers": 0, "pvCash": 595493.9667953383, "pvReal": 595493.9667953383, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 650000, "cumulativeReal": 650000, "cumulativeTransfers": 0, "pvCash": 618077.6948531857, "pvReal": 618077.6948531857, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 675000, "cumulativeReal": 675000, "cumulativeTransfers": 0, "pvCash": 640569.78734208, "pvReal": 640569.78734208, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 700000, "cumulativeReal": 700000, "cumulativeTransfers": 0, "pvCash": 662970.6160818323, "pvReal": 662970.6160818323, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 725000, "cumulativeReal": 725000, "cumulativeTransfers": 0, "pvCash": 685280.5513835602, "pvReal": 685280.5513835602, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 750000, "cumulativeReal": 750000, "cumulativeTransfers": 0, "pvCash": 707499.9620558096, "pvReal": 707499.9620558096, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 775000, "cumulativeReal": 775000, "cumulativeTransfers": 0, "pvCash": 729629.2154106516, "pvReal": 729629.2154106516, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 800000, "cumulativeReal": 800000, "cumulativeTransfers": 0, "pvCash": 751668.6772697547, "pvReal": 751668.6772697547, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 825000, "cumulativeReal": 825000, "cumulativeTransfers": 0, "pvCash": 773618.7119704318, "pvReal": 773618.7119704318, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 850000, "cumulativeReal": 850000, "cumulativeTransfers": 0, "pvCash": 795479.6823716636, "pvReal": 795479.6823716636, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 875000, "cumulativeReal": 875000, "cumulativeTransfers": 0, "pvCash": 817251.9498600969, "pvReal": 817251.9498600969, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 900000, "cumulativeReal": 900000, "cumulativeTransfers": 0, "pvCash": 838935.8743560185, "pvReal": 838935.8743560185, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 925000, "cumulativeReal": 925000, "cumulativeTransfers": 0, "pvCash": 860531.8143193054, "pvReal": 860531.8143193054, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 950000, "cumulativeReal": 950000, "cumulativeTransfers": 0, "pvCash": 882040.1267553504, "pvReal": 882040.1267553504, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 975000, "cumulativeReal": 975000, "cumulativeTransfers": 0, "pvCash": 903461.167220964, "pvReal": 903461.167220964, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1000000, "cumulativeReal": 1000000, "cumulativeTransfers": 0, "pvCash": 924795.2898302518, "pvReal": 924795.2898302518, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1025000, "cumulativeReal": 1025000, "cumulativeTransfers": 0, "pvCash": 946042.8472604688, "pvReal": 946042.8472604688, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1050000, "cumulativeReal": 1050000, "cumulativeTransfers": 0, "pvCash": 967204.1907578491, "pvReal": 967204.1907578491, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1075000, "cumulativeReal": 1075000, "cumulativeTransfers": 0, "pvCash": 988279.670143413, "pvReal": 988279.670143413, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1100000, "cumulativeReal": 1100000, "cumulativeTransfers": 0, "pvCash": 1009269.6338187492, "pvReal": 1009269.6338187492, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1125000, "cumulativeReal": 1125000, "cumulativeTransfers": 0, "pvCash": 1030174.428771775, "pvReal": 1030174.428771775, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1150000, "cumulativeReal": 1150000, "cumulativeTransfers": 0, "pvCash": 1050994.4005824719, "pvReal": 1050994.4005824719, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1175000, "cumulativeReal": 1175000, "cumulativeTransfers": 0, "pvCash": 1071729.8934285988, "pvReal": 1071729.8934285988, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1200000, "cumulativeReal": 1200000, "cumulativeTransfers": 0, "pvCash": 1092381.2500913811, "pvReal": 1092381.2500913811, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1225000, "cumulativeReal": 1225000, "cumulativeTransfers": 0, "pvCash": 1112948.8119611782, "pvReal": 1112948.8119611782, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1250000, "cumulativeReal": 1250000, "cumulativeTransfers": 0, "pvCash": 1133432.9190431258, "pvReal": 1133432.9190431258, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1275000, "cumulativeReal": 1275000, "cumulativeTransfers": 0, "pvCash": 1153833.9099627577, "pvReal": 1153833.9099627577, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1300000, "cumulativeReal": 1300000, "cumulativeTransfers": 0, "pvCash": 1174152.1219716033, "pvReal": 1174152.1219716033, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1325000, "cumulativeReal": 1325000, "cumulativeTransfers": 0, "pvCash": 1194387.8909527622, "pvReal": 1194387.8909527622, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1350000, "cumulativeReal": 1350000, "cumulativeTransfers": 0, "pvCash": 1214541.5514264577, "pvReal": 1214541.5514264577, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1375000, "cumulativeReal": 1375000, "cumulativeTransfers": 0, "pvCash": 1234613.436555566, "pvReal": 1234613.436555566, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1400000, "cumulativeReal": 1400000, "cumulativeTransfers": 0, "pvCash": 1254603.8781511243, "pvReal": 1254603.8781511243, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1425000, "cumulativeReal": 1425000, "cumulativeTransfers": 0, "pvCash": 1274513.2066778156, "pvReal": 1274513.2066778156, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1450000, "cumulativeReal": 1450000, "cumulativeTransfers": 0, "pvCash": 1294341.7512594317, "pvReal": 1294341.7512594317, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1475000, "cumulativeReal": 1475000, "cumulativeTransfers": 0, "pvCash": 1314089.8396843146, "pvReal": 1314089.8396843146, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1500000, "cumulativeReal": 1500000, "cumulativeTransfers": 0, "pvCash": 1333757.798410774, "pvReal": 1333757.798410774, "pvTransfers": 0 } ], "eligible": { "south": 0, "north": 0 }, "doseDemand": { "south": 0, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 0, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "limited": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 23756250, "cumulativeShortfall": 16035468.749999998 }, { "month": 2, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 3, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 71268750, "cumulativeShortfall": 48106406.24999999 }, { "month": 4, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 5, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 118781250, "cumulativeShortfall": 80177343.74999999 }, { "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 7, "eligible": 0.16666666666666666, "displaced": 219965.27777777778, "alternative": 65989.58333333333, "held": 21996.52777777778, "lost": 131979.16666666666, "exposure": 19796875, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 162334375, "cumulativeShortfall": 109575703.12499999 }, { "month": 8, "eligible": 0.3333333333333333, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 178171875, "cumulativeShortfall": 120266015.62499999 }, { "month": 9, "eligible": 0.5, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 10, "eligible": 0.6666666666666666, "displaced": 87986.11111111111, "alternative": 26395.833333333332, "held": 8798.611111111111, "lost": 52791.66666666667, "exposure": 7918750, "diversionReceipts": 1781718.75, "lastingDiscount": 0, "illustrativeShortfall": 5345156.25, "cumulative": 197968750, "cumulativeShortfall": 133628906.24999999 }, { "month": 11, "eligible": 0.8333333333333334, "displaced": 43993.05555555554, "alternative": 13197.916666666662, "held": 4399.305555555554, "lost": 26395.83333333332, "exposure": 3959374.9999999986, "diversionReceipts": 890859.3749999997, "lastingDiscount": 0, "illustrativeShortfall": 2672578.124999999, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 13, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 14, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 15, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 16, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 17, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 19, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 20, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 21, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 22, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 23, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 25, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 26, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "months": 12, "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 18, "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 24, "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "totals": { "gross": 201928125, "diverted": 673093.7499999999, "unsold": 1346187.4999999998, "deferred": 224364.58333333334, "shortfall": 136301484.37499997 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 155556, "vaccineNorth": 0, "tests": 100, "lines": { "product": 7000020, "freight": 1555560, "distribution": 2333340, "coldOperation": 1555560, "personnel": 2333340, "postVaccinationMonitoring": 2333340, "diagnosticTests": 25000 }, "publicCash": 17136160, "real": 17136160, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17136160, "cumulativeReal": 17136160, "cumulativeTransfers": 0, "pvCash": 17136160, "pvReal": 17136160, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17161160, "cumulativeReal": 17161160, "cumulativeTransfers": 0, "pvCash": 17161058.56018378, "pvReal": 17161058.56018378, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17186160, "cumulativeReal": 17186160, "cumulativeTransfers": 0, "pvCash": 17185856.092152786, "pvReal": 17185856.092152786, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17211160, "cumulativeReal": 17211160, "cumulativeTransfers": 0, "pvCash": 17210553.00583836, "pvReal": 17210553.00583836, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17236160, "cumulativeReal": 17236160, "cumulativeTransfers": 0, "pvCash": 17235149.709508516, "pvReal": 17235149.709508516, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17261160, "cumulativeReal": 17261160, "cumulativeTransfers": 0, "pvCash": 17259646.60977467, "pvReal": 17259646.60977467, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17286160, "cumulativeReal": 17286160, "cumulativeTransfers": 0, "pvCash": 17284044.111598384, "pvReal": 17284044.111598384, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17311160, "cumulativeReal": 17311160, "cumulativeTransfers": 0, "pvCash": 17308342.618298046, "pvReal": 17308342.618298046, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17336160, "cumulativeReal": 17336160, "cumulativeTransfers": 0, "pvCash": 17332542.531555545, "pvReal": 17332542.531555545, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17361160, "cumulativeReal": 17361160, "cumulativeTransfers": 0, "pvCash": 17356644.251422904, "pvReal": 17356644.251422904, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17386160, "cumulativeReal": 17386160, "cumulativeTransfers": 0, "pvCash": 17380648.1763289, "pvReal": 17380648.1763289, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17411160, "cumulativeReal": 17411160, "cumulativeTransfers": 0, "pvCash": 17404554.703085653, "pvReal": 17404554.703085653, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17436160, "cumulativeReal": 17436160, "cumulativeTransfers": 0, "pvCash": 17428364.226895176, "pvReal": 17428364.226895176, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17461160, "cumulativeReal": 17461160, "cumulativeTransfers": 0, "pvCash": 17452077.141355917, "pvReal": 17452077.141355917, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17486160, "cumulativeReal": 17486160, "cumulativeTransfers": 0, "pvCash": 17475693.838469256, "pvReal": 17475693.838469256, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17511160, "cumulativeReal": 17511160, "cumulativeTransfers": 0, "pvCash": 17499214.708645996, "pvReal": 17499214.708645996, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17536160, "cumulativeReal": 17536160, "cumulativeTransfers": 0, "pvCash": 17522640.14071281, "pvReal": 17522640.14071281, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17561160, "cumulativeReal": 17561160, "cumulativeTransfers": 0, "pvCash": 17545970.52191867, "pvReal": 17545970.52191867, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17586160, "cumulativeReal": 17586160, "cumulativeTransfers": 0, "pvCash": 17569206.237941254, "pvReal": 17569206.237941254, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17611160, "cumulativeReal": 17611160, "cumulativeTransfers": 0, "pvCash": 17592347.67289331, "pvReal": 17592347.67289331, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17636160, "cumulativeReal": 17636160, "cumulativeTransfers": 0, "pvCash": 17615395.209329024, "pvReal": 17615395.209329024, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17661160, "cumulativeReal": 17661160, "cumulativeTransfers": 0, "pvCash": 17638349.228250317, "pvReal": 17638349.228250317, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17686160, "cumulativeReal": 17686160, "cumulativeTransfers": 0, "pvCash": 17661210.10911317, "pvReal": 17661210.10911317, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17711160, "cumulativeReal": 17711160, "cumulativeTransfers": 0, "pvCash": 17683978.22983389, "pvReal": 17683978.22983389, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17736160, "cumulativeReal": 17736160, "cumulativeTransfers": 0, "pvCash": 17706653.96679534, "pvReal": 17706653.96679534, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17761160, "cumulativeReal": 17761160, "cumulativeTransfers": 0, "pvCash": 17729237.694853187, "pvReal": 17729237.694853187, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17786160, "cumulativeReal": 17786160, "cumulativeTransfers": 0, "pvCash": 17751729.787342083, "pvReal": 17751729.787342083, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17811160, "cumulativeReal": 17811160, "cumulativeTransfers": 0, "pvCash": 17774130.616081834, "pvReal": 17774130.616081834, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17836160, "cumulativeReal": 17836160, "cumulativeTransfers": 0, "pvCash": 17796440.551383562, "pvReal": 17796440.551383562, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17861160, "cumulativeReal": 17861160, "cumulativeTransfers": 0, "pvCash": 17818659.962055814, "pvReal": 17818659.962055814, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17886160, "cumulativeReal": 17886160, "cumulativeTransfers": 0, "pvCash": 17840789.215410657, "pvReal": 17840789.215410657, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17911160, "cumulativeReal": 17911160, "cumulativeTransfers": 0, "pvCash": 17862828.67726976, "pvReal": 17862828.67726976, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17936160, "cumulativeReal": 17936160, "cumulativeTransfers": 0, "pvCash": 17884778.711970437, "pvReal": 17884778.711970437, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17961160, "cumulativeReal": 17961160, "cumulativeTransfers": 0, "pvCash": 17906639.68237167, "pvReal": 17906639.68237167, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17986160, "cumulativeReal": 17986160, "cumulativeTransfers": 0, "pvCash": 17928411.949860103, "pvReal": 17928411.949860103, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18011160, "cumulativeReal": 18011160, "cumulativeTransfers": 0, "pvCash": 17950095.874356024, "pvReal": 17950095.874356024, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18036160, "cumulativeReal": 18036160, "cumulativeTransfers": 0, "pvCash": 17971691.814319313, "pvReal": 17971691.814319313, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18061160, "cumulativeReal": 18061160, "cumulativeTransfers": 0, "pvCash": 17993200.126755357, "pvReal": 17993200.126755357, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18086160, "cumulativeReal": 18086160, "cumulativeTransfers": 0, "pvCash": 18014621.16722097, "pvReal": 18014621.16722097, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18111160, "cumulativeReal": 18111160, "cumulativeTransfers": 0, "pvCash": 18035955.289830256, "pvReal": 18035955.289830256, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18136160, "cumulativeReal": 18136160, "cumulativeTransfers": 0, "pvCash": 18057202.84726047, "pvReal": 18057202.84726047, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18161160, "cumulativeReal": 18161160, "cumulativeTransfers": 0, "pvCash": 18078364.190757852, "pvReal": 18078364.190757852, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18186160, "cumulativeReal": 18186160, "cumulativeTransfers": 0, "pvCash": 18099439.670143414, "pvReal": 18099439.670143414, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18211160, "cumulativeReal": 18211160, "cumulativeTransfers": 0, "pvCash": 18120429.63381875, "pvReal": 18120429.63381875, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18236160, "cumulativeReal": 18236160, "cumulativeTransfers": 0, "pvCash": 18141334.428771775, "pvReal": 18141334.428771775, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18261160, "cumulativeReal": 18261160, "cumulativeTransfers": 0, "pvCash": 18162154.400582474, "pvReal": 18162154.400582474, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18286160, "cumulativeReal": 18286160, "cumulativeTransfers": 0, "pvCash": 18182889.8934286, "pvReal": 18182889.8934286, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18311160, "cumulativeReal": 18311160, "cumulativeTransfers": 0, "pvCash": 18203541.250091385, "pvReal": 18203541.250091385, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18336160, "cumulativeReal": 18336160, "cumulativeTransfers": 0, "pvCash": 18224108.81196118, "pvReal": 18224108.81196118, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18361160, "cumulativeReal": 18361160, "cumulativeTransfers": 0, "pvCash": 18244592.919043127, "pvReal": 18244592.919043127, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18386160, "cumulativeReal": 18386160, "cumulativeTransfers": 0, "pvCash": 18264993.90996276, "pvReal": 18264993.90996276, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18411160, "cumulativeReal": 18411160, "cumulativeTransfers": 0, "pvCash": 18285312.121971603, "pvReal": 18285312.121971603, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18436160, "cumulativeReal": 18436160, "cumulativeTransfers": 0, "pvCash": 18305547.890952762, "pvReal": 18305547.890952762, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18461160, "cumulativeReal": 18461160, "cumulativeTransfers": 0, "pvCash": 18325701.55142646, "pvReal": 18325701.55142646, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18486160, "cumulativeReal": 18486160, "cumulativeTransfers": 0, "pvCash": 18345773.436555568, "pvReal": 18345773.436555568, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18511160, "cumulativeReal": 18511160, "cumulativeTransfers": 0, "pvCash": 18365763.878151126, "pvReal": 18365763.878151126, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18536160, "cumulativeReal": 18536160, "cumulativeTransfers": 0, "pvCash": 18385673.206677817, "pvReal": 18385673.206677817, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18561160, "cumulativeReal": 18561160, "cumulativeTransfers": 0, "pvCash": 18405501.75125943, "pvReal": 18405501.75125943, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18586160, "cumulativeReal": 18586160, "cumulativeTransfers": 0, "pvCash": 18425249.839684315, "pvReal": 18425249.839684315, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18611160, "cumulativeReal": 18611160, "cumulativeTransfers": 0, "pvCash": 18444917.798410773, "pvReal": 18444917.798410773, "pvTransfers": 0 } ], "eligible": { "south": 100000, "north": 0 }, "doseDemand": { "south": 155556, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 17111160, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "broad": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 23756250, "cumulativeShortfall": 16035468.749999998 }, { "month": 2, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 3, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 71268750, "cumulativeShortfall": 48106406.24999999 }, { "month": 4, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 5, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 118781250, "cumulativeShortfall": 80177343.74999999 }, { "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 7, "eligible": 0.16666666666666666, "displaced": 219965.27777777778, "alternative": 65989.58333333333, "held": 21996.52777777778, "lost": 131979.16666666666, "exposure": 19796875, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 162334375, "cumulativeShortfall": 109575703.12499999 }, { "month": 8, "eligible": 0.3333333333333333, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 178171875, "cumulativeShortfall": 120266015.62499999 }, { "month": 9, "eligible": 0.5, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 10, "eligible": 0.6666666666666666, "displaced": 87986.11111111111, "alternative": 26395.833333333332, "held": 8798.611111111111, "lost": 52791.66666666667, "exposure": 7918750, "diversionReceipts": 1781718.75, "lastingDiscount": 0, "illustrativeShortfall": 5345156.25, "cumulative": 197968750, "cumulativeShortfall": 133628906.24999999 }, { "month": 11, "eligible": 0.8333333333333334, "displaced": 43993.05555555554, "alternative": 13197.916666666662, "held": 4399.305555555554, "lost": 26395.83333333332, "exposure": 3959374.9999999986, "diversionReceipts": 890859.3749999997, "lastingDiscount": 0, "illustrativeShortfall": 2672578.124999999, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 13, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 14, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 15, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 16, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 17, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 19, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 20, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 21, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 22, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 23, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 25, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 26, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "months": 12, "month": 12, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 18, "month": 18, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 24, "month": 24, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 201928125, "cumulativeShortfall": 136301484.37499997 } ], "totals": { "gross": 201928125, "diverted": 673093.7499999999, "unsold": 1346187.4999999998, "deferred": 224364.58333333334, "shortfall": 136301484.37499997 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 777778, "vaccineNorth": 0, "tests": 100, "lines": { "product": 35000010, "freight": 7777780, "distribution": 11666670, "coldOperation": 7777780, "personnel": 11666670, "postVaccinationMonitoring": 11666670, "diagnosticTests": 25000 }, "publicCash": 85580580, "real": 85580580, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85580580, "cumulativeReal": 85580580, "cumulativeTransfers": 0, "pvCash": 85580580, "pvReal": 85580580, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85605580, "cumulativeReal": 85605580, "cumulativeTransfers": 0, "pvCash": 85605478.56018378, "pvReal": 85605478.56018378, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85630580, "cumulativeReal": 85630580, "cumulativeTransfers": 0, "pvCash": 85630276.09215279, "pvReal": 85630276.09215279, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85655580, "cumulativeReal": 85655580, "cumulativeTransfers": 0, "pvCash": 85654973.00583836, "pvReal": 85654973.00583836, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85680580, "cumulativeReal": 85680580, "cumulativeTransfers": 0, "pvCash": 85679569.70950852, "pvReal": 85679569.70950852, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85705580, "cumulativeReal": 85705580, "cumulativeTransfers": 0, "pvCash": 85704066.60977468, "pvReal": 85704066.60977468, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85730580, "cumulativeReal": 85730580, "cumulativeTransfers": 0, "pvCash": 85728464.11159839, "pvReal": 85728464.11159839, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85755580, "cumulativeReal": 85755580, "cumulativeTransfers": 0, "pvCash": 85752762.61829805, "pvReal": 85752762.61829805, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85780580, "cumulativeReal": 85780580, "cumulativeTransfers": 0, "pvCash": 85776962.53155555, "pvReal": 85776962.53155555, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85805580, "cumulativeReal": 85805580, "cumulativeTransfers": 0, "pvCash": 85801064.25142291, "pvReal": 85801064.25142291, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85830580, "cumulativeReal": 85830580, "cumulativeTransfers": 0, "pvCash": 85825068.17632891, "pvReal": 85825068.17632891, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85855580, "cumulativeReal": 85855580, "cumulativeTransfers": 0, "pvCash": 85848974.70308566, "pvReal": 85848974.70308566, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85880580, "cumulativeReal": 85880580, "cumulativeTransfers": 0, "pvCash": 85872784.22689518, "pvReal": 85872784.22689518, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85905580, "cumulativeReal": 85905580, "cumulativeTransfers": 0, "pvCash": 85896497.14135592, "pvReal": 85896497.14135592, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85930580, "cumulativeReal": 85930580, "cumulativeTransfers": 0, "pvCash": 85920113.83846925, "pvReal": 85920113.83846925, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85955580, "cumulativeReal": 85955580, "cumulativeTransfers": 0, "pvCash": 85943634.70864598, "pvReal": 85943634.70864598, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85980580, "cumulativeReal": 85980580, "cumulativeTransfers": 0, "pvCash": 85967060.1407128, "pvReal": 85967060.1407128, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86005580, "cumulativeReal": 86005580, "cumulativeTransfers": 0, "pvCash": 85990390.52191865, "pvReal": 85990390.52191865, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86030580, "cumulativeReal": 86030580, "cumulativeTransfers": 0, "pvCash": 86013626.23794124, "pvReal": 86013626.23794124, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86055580, "cumulativeReal": 86055580, "cumulativeTransfers": 0, "pvCash": 86036767.6728933, "pvReal": 86036767.6728933, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86080580, "cumulativeReal": 86080580, "cumulativeTransfers": 0, "pvCash": 86059815.20932901, "pvReal": 86059815.20932901, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86105580, "cumulativeReal": 86105580, "cumulativeTransfers": 0, "pvCash": 86082769.22825031, "pvReal": 86082769.22825031, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86130580, "cumulativeReal": 86130580, "cumulativeTransfers": 0, "pvCash": 86105630.10911317, "pvReal": 86105630.10911317, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86155580, "cumulativeReal": 86155580, "cumulativeTransfers": 0, "pvCash": 86128398.22983389, "pvReal": 86128398.22983389, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86180580, "cumulativeReal": 86180580, "cumulativeTransfers": 0, "pvCash": 86151073.96679534, "pvReal": 86151073.96679534, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86205580, "cumulativeReal": 86205580, "cumulativeTransfers": 0, "pvCash": 86173657.69485319, "pvReal": 86173657.69485319, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86230580, "cumulativeReal": 86230580, "cumulativeTransfers": 0, "pvCash": 86196149.78734209, "pvReal": 86196149.78734209, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86255580, "cumulativeReal": 86255580, "cumulativeTransfers": 0, "pvCash": 86218550.61608183, "pvReal": 86218550.61608183, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86280580, "cumulativeReal": 86280580, "cumulativeTransfers": 0, "pvCash": 86240860.55138355, "pvReal": 86240860.55138355, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86305580, "cumulativeReal": 86305580, "cumulativeTransfers": 0, "pvCash": 86263079.9620558, "pvReal": 86263079.9620558, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86330580, "cumulativeReal": 86330580, "cumulativeTransfers": 0, "pvCash": 86285209.21541065, "pvReal": 86285209.21541065, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86355580, "cumulativeReal": 86355580, "cumulativeTransfers": 0, "pvCash": 86307248.67726976, "pvReal": 86307248.67726976, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86380580, "cumulativeReal": 86380580, "cumulativeTransfers": 0, "pvCash": 86329198.71197043, "pvReal": 86329198.71197043, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86405580, "cumulativeReal": 86405580, "cumulativeTransfers": 0, "pvCash": 86351059.68237166, "pvReal": 86351059.68237166, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86430580, "cumulativeReal": 86430580, "cumulativeTransfers": 0, "pvCash": 86372831.9498601, "pvReal": 86372831.9498601, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86455580, "cumulativeReal": 86455580, "cumulativeTransfers": 0, "pvCash": 86394515.87435602, "pvReal": 86394515.87435602, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86480580, "cumulativeReal": 86480580, "cumulativeTransfers": 0, "pvCash": 86416111.8143193, "pvReal": 86416111.8143193, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86505580, "cumulativeReal": 86505580, "cumulativeTransfers": 0, "pvCash": 86437620.12675534, "pvReal": 86437620.12675534, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86530580, "cumulativeReal": 86530580, "cumulativeTransfers": 0, "pvCash": 86459041.16722095, "pvReal": 86459041.16722095, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86555580, "cumulativeReal": 86555580, "cumulativeTransfers": 0, "pvCash": 86480375.28983024, "pvReal": 86480375.28983024, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86580580, "cumulativeReal": 86580580, "cumulativeTransfers": 0, "pvCash": 86501622.84726046, "pvReal": 86501622.84726046, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86605580, "cumulativeReal": 86605580, "cumulativeTransfers": 0, "pvCash": 86522784.19075784, "pvReal": 86522784.19075784, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86630580, "cumulativeReal": 86630580, "cumulativeTransfers": 0, "pvCash": 86543859.67014341, "pvReal": 86543859.67014341, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86655580, "cumulativeReal": 86655580, "cumulativeTransfers": 0, "pvCash": 86564849.63381875, "pvReal": 86564849.63381875, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86680580, "cumulativeReal": 86680580, "cumulativeTransfers": 0, "pvCash": 86585754.42877176, "pvReal": 86585754.42877176, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86705580, "cumulativeReal": 86705580, "cumulativeTransfers": 0, "pvCash": 86606574.40058246, "pvReal": 86606574.40058246, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86730580, "cumulativeReal": 86730580, "cumulativeTransfers": 0, "pvCash": 86627309.8934286, "pvReal": 86627309.8934286, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86755580, "cumulativeReal": 86755580, "cumulativeTransfers": 0, "pvCash": 86647961.25009137, "pvReal": 86647961.25009137, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86780580, "cumulativeReal": 86780580, "cumulativeTransfers": 0, "pvCash": 86668528.81196117, "pvReal": 86668528.81196117, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86805580, "cumulativeReal": 86805580, "cumulativeTransfers": 0, "pvCash": 86689012.91904312, "pvReal": 86689012.91904312, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86830580, "cumulativeReal": 86830580, "cumulativeTransfers": 0, "pvCash": 86709413.90996276, "pvReal": 86709413.90996276, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86855580, "cumulativeReal": 86855580, "cumulativeTransfers": 0, "pvCash": 86729732.1219716, "pvReal": 86729732.1219716, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86880580, "cumulativeReal": 86880580, "cumulativeTransfers": 0, "pvCash": 86749967.89095277, "pvReal": 86749967.89095277, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86905580, "cumulativeReal": 86905580, "cumulativeTransfers": 0, "pvCash": 86770121.55142646, "pvReal": 86770121.55142646, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86930580, "cumulativeReal": 86930580, "cumulativeTransfers": 0, "pvCash": 86790193.43655556, "pvReal": 86790193.43655556, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86955580, "cumulativeReal": 86955580, "cumulativeTransfers": 0, "pvCash": 86810183.87815112, "pvReal": 86810183.87815112, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86980580, "cumulativeReal": 86980580, "cumulativeTransfers": 0, "pvCash": 86830093.20667781, "pvReal": 86830093.20667781, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87005580, "cumulativeReal": 87005580, "cumulativeTransfers": 0, "pvCash": 86849921.75125943, "pvReal": 86849921.75125943, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87030580, "cumulativeReal": 87030580, "cumulativeTransfers": 0, "pvCash": 86869669.83968431, "pvReal": 86869669.83968431, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 100, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 25000 }, "publicCash": 25000, "real": 25000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87055580, "cumulativeReal": 87055580, "cumulativeTransfers": 0, "pvCash": 86889337.79841077, "pvReal": 86889337.79841077, "pvTransfers": 0 } ], "eligible": { "south": 500000, "north": 0 }, "doseDemand": { "south": 777778, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 85555580, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } } }, "longer": { "stamp": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 2, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 3, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 4, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 5, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 237562500, "cumulativeShortfall": 160354687.49999997 }, { "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "month": 7, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 332587500, "cumulativeShortfall": 224496562.49999997 }, { "month": 8, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 380100000, "cumulativeShortfall": 256567499.99999997 }, { "month": 9, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 427612500, "cumulativeShortfall": 288638437.49999994 }, { "month": 10, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 11, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 522637500, "cumulativeShortfall": 352780312.49999994 }, { "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "month": 13, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 617662500, "cumulativeShortfall": 416922187.49999994 }, { "month": 14, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 665175000, "cumulativeShortfall": 448993124.99999994 }, { "month": 15, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 712687500, "cumulativeShortfall": 481064062.49999994 }, { "month": 16, "eligible": 0.08333333333333333, "displaced": 483923.61111111107, "alternative": 145177.0833333333, "held": 48392.36111111111, "lost": 290354.1666666666, "exposure": 43553124.99999999, "diversionReceipts": 9799453.124999998, "lastingDiscount": 0, "illustrativeShortfall": 29398359.374999996, "cumulative": 756240625, "cumulativeShortfall": 510462421.87499994 }, { "month": 17, "eligible": 0.16666666666666666, "displaced": 439930.55555555556, "alternative": 131979.16666666666, "held": 43993.05555555556, "lost": 263958.3333333333, "exposure": 39593750, "diversionReceipts": 8908593.75, "lastingDiscount": 0, "illustrativeShortfall": 26725781.25, "cumulative": 795834375, "cumulativeShortfall": 537188203.125 }, { "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "month": 19, "eligible": 0.3333333333333333, "displaced": 351944.44444444444, "alternative": 105583.33333333333, "held": 35194.444444444445, "lost": 211166.6666666667, "exposure": 31675000, "diversionReceipts": 7126875, "lastingDiscount": 0, "illustrativeShortfall": 21380625, "cumulative": 863143750, "cumulativeShortfall": 582622031.25 }, { "month": 20, "eligible": 0.4166666666666667, "displaced": 307951.3888888888, "alternative": 92385.41666666664, "held": 30795.138888888883, "lost": 184770.8333333333, "exposure": 27715624.999999993, "diversionReceipts": 6236015.624999998, "lastingDiscount": 0, "illustrativeShortfall": 18708046.874999996, "cumulative": 890859375, "cumulativeShortfall": 601330078.125 }, { "month": 21, "eligible": 0.5, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 914615625, "cumulativeShortfall": 617365546.875 }, { "month": 22, "eligible": 0.5833333333333334, "displaced": 219965.27777777775, "alternative": 65989.58333333333, "held": 21996.527777777777, "lost": 131979.16666666666, "exposure": 19796874.999999996, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 934412500, "cumulativeShortfall": 630728437.5 }, { "month": 23, "eligible": 0.6666666666666666, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 950250000, "cumulativeShortfall": 641418750 }, { "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "month": 25, "eligible": 0.8333333333333334, "displaced": 87986.11111111108, "alternative": 26395.833333333325, "held": 8798.611111111108, "lost": 52791.66666666664, "exposure": 7918749.999999997, "diversionReceipts": 1781718.7499999993, "lastingDiscount": 0, "illustrativeShortfall": 5345156.249999998, "cumulative": 970046875, "cumulativeShortfall": 654781640.625 }, { "month": 26, "eligible": 0.9166666666666666, "displaced": 43993.05555555557, "alternative": 13197.91666666667, "held": 4399.3055555555575, "lost": 26395.83333333334, "exposure": 3959375.0000000014, "diversionReceipts": 890859.3750000002, "lastingDiscount": 0, "illustrativeShortfall": 2672578.1250000005, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "months": 18, "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "months": 24, "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "totals": { "gross": 974006250, "diverted": 3246687.4999999995, "unsold": 6493374.999999999, "deferred": 1082229.1666666665, "shortfall": 657454218.75 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 75000, "cumulativeReal": 75000, "cumulativeTransfers": 0, "pvCash": 75000, "pvReal": 75000, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 150000, "cumulativeReal": 150000, "cumulativeTransfers": 0, "pvCash": 149695.68055133004, "pvReal": 149695.68055133004, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 225000, "cumulativeReal": 225000, "cumulativeTransfers": 0, "pvCash": 224088.27645834794, "pvReal": 224088.27645834794, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 300000, "cumulativeReal": 300000, "cumulativeTransfers": 0, "pvCash": 298179.0175150785, "pvReal": 298179.0175150785, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 375000, "cumulativeReal": 375000, "cumulativeTransfers": 0, "pvCash": 371969.12852554326, "pvReal": 371969.12852554326, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 450000, "cumulativeReal": 450000, "cumulativeTransfers": 0, "pvCash": 445459.829324008, "pvReal": 445459.829324008, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 525000, "cumulativeReal": 525000, "cumulativeTransfers": 0, "pvCash": 518652.334795148, "pvReal": 518652.334795148, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 600000, "cumulativeReal": 600000, "cumulativeTransfers": 0, "pvCash": 591547.8548941313, "pvReal": 591547.8548941313, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 675000, "cumulativeReal": 675000, "cumulativeTransfers": 0, "pvCash": 664147.5946666208, "pvReal": 664147.5946666208, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 750000, "cumulativeReal": 750000, "cumulativeTransfers": 0, "pvCash": 736452.754268695, "pvReal": 736452.754268695, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 825000, "cumulativeReal": 825000, "cumulativeTransfers": 0, "pvCash": 808464.528986688, "pvReal": 808464.528986688, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 900000, "cumulativeReal": 900000, "cumulativeTransfers": 0, "pvCash": 880184.1092569486, "pvReal": 880184.1092569486, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 975000, "cumulativeReal": 975000, "cumulativeTransfers": 0, "pvCash": 951612.6806855199, "pvReal": 951612.6806855199, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1050000, "cumulativeReal": 1050000, "cumulativeTransfers": 0, "pvCash": 1022751.424067739, "pvReal": 1022751.424067739, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1125000, "cumulativeReal": 1125000, "cumulativeTransfers": 0, "pvCash": 1093601.5154077562, "pvReal": 1093601.5154077562, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1200000, "cumulativeReal": 1200000, "cumulativeTransfers": 0, "pvCash": 1164164.1259379757, "pvReal": 1164164.1259379757, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1275000, "cumulativeReal": 1275000, "cumulativeTransfers": 0, "pvCash": 1234440.4221384183, "pvReal": 1234440.4221384183, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1350000, "cumulativeReal": 1350000, "cumulativeTransfers": 0, "pvCash": 1304431.5657560038, "pvReal": 1304431.5657560038, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1425000, "cumulativeReal": 1425000, "cumulativeTransfers": 0, "pvCash": 1374138.7138237562, "pvReal": 1374138.7138237562, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1500000, "cumulativeReal": 1500000, "cumulativeTransfers": 0, "pvCash": 1443563.0186799308, "pvReal": 1443563.0186799308, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1575000, "cumulativeReal": 1575000, "cumulativeTransfers": 0, "pvCash": 1512705.6279870637, "pvReal": 1512705.6279870637, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1650000, "cumulativeReal": 1650000, "cumulativeTransfers": 0, "pvCash": 1581567.684750944, "pvReal": 1581567.684750944, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1725000, "cumulativeReal": 1725000, "cumulativeTransfers": 0, "pvCash": 1650150.3273395086, "pvReal": 1650150.3273395086, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1800000, "cumulativeReal": 1800000, "cumulativeTransfers": 0, "pvCash": 1718454.6895016616, "pvReal": 1718454.6895016616, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1875000, "cumulativeReal": 1875000, "cumulativeTransfers": 0, "pvCash": 1786481.9003860154, "pvReal": 1786481.9003860154, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1950000, "cumulativeReal": 1950000, "cumulativeTransfers": 0, "pvCash": 1854233.0845595575, "pvReal": 1854233.0845595575, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2025000, "cumulativeReal": 2025000, "cumulativeTransfers": 0, "pvCash": 1921709.3620262404, "pvReal": 1921709.3620262404, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2100000, "cumulativeReal": 2100000, "cumulativeTransfers": 0, "pvCash": 1988911.848245497, "pvReal": 1988911.848245497, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2175000, "cumulativeReal": 2175000, "cumulativeTransfers": 0, "pvCash": 2055841.6541506806, "pvReal": 2055841.6541506806, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2250000, "cumulativeReal": 2250000, "cumulativeTransfers": 0, "pvCash": 2122499.886167429, "pvReal": 2122499.886167429, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2325000, "cumulativeReal": 2325000, "cumulativeTransfers": 0, "pvCash": 2188887.646231955, "pvReal": 2188887.646231955, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2400000, "cumulativeReal": 2400000, "cumulativeTransfers": 0, "pvCash": 2255006.031809264, "pvReal": 2255006.031809264, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2475000, "cumulativeReal": 2475000, "cumulativeTransfers": 0, "pvCash": 2320856.135911295, "pvReal": 2320856.135911295, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2550000, "cumulativeReal": 2550000, "cumulativeTransfers": 0, "pvCash": 2386439.0471149907, "pvReal": 2386439.0471149907, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2625000, "cumulativeReal": 2625000, "cumulativeTransfers": 0, "pvCash": 2451755.8495802903, "pvReal": 2451755.8495802903, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2700000, "cumulativeReal": 2700000, "cumulativeTransfers": 0, "pvCash": 2516807.623068055, "pvReal": 2516807.623068055, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2775000, "cumulativeReal": 2775000, "cumulativeTransfers": 0, "pvCash": 2581595.442957916, "pvReal": 2581595.442957916, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2850000, "cumulativeReal": 2850000, "cumulativeTransfers": 0, "pvCash": 2646120.380266051, "pvReal": 2646120.380266051, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2925000, "cumulativeReal": 2925000, "cumulativeTransfers": 0, "pvCash": 2710383.501662892, "pvReal": 2710383.501662892, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3000000, "cumulativeReal": 3000000, "cumulativeTransfers": 0, "pvCash": 2774385.8694907553, "pvReal": 2774385.8694907553, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3075000, "cumulativeReal": 3075000, "cumulativeTransfers": 0, "pvCash": 2838128.5417814064, "pvReal": 2838128.5417814064, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3150000, "cumulativeReal": 3150000, "cumulativeTransfers": 0, "pvCash": 2901612.5722735473, "pvReal": 2901612.5722735473, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3225000, "cumulativeReal": 3225000, "cumulativeTransfers": 0, "pvCash": 2964839.0104302387, "pvReal": 2964839.0104302387, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3300000, "cumulativeReal": 3300000, "cumulativeTransfers": 0, "pvCash": 3027808.9014562475, "pvReal": 3027808.9014562475, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3375000, "cumulativeReal": 3375000, "cumulativeTransfers": 0, "pvCash": 3090523.286315325, "pvReal": 3090523.286315325, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3450000, "cumulativeReal": 3450000, "cumulativeTransfers": 0, "pvCash": 3152983.201747416, "pvReal": 3152983.201747416, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3525000, "cumulativeReal": 3525000, "cumulativeTransfers": 0, "pvCash": 3215189.6802857965, "pvReal": 3215189.6802857965, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3600000, "cumulativeReal": 3600000, "cumulativeTransfers": 0, "pvCash": 3277143.7502741436, "pvReal": 3277143.7502741436, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3675000, "cumulativeReal": 3675000, "cumulativeTransfers": 0, "pvCash": 3338846.4358835346, "pvReal": 3338846.4358835346, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3750000, "cumulativeReal": 3750000, "cumulativeTransfers": 0, "pvCash": 3400298.7571293777, "pvReal": 3400298.7571293777, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3825000, "cumulativeReal": 3825000, "cumulativeTransfers": 0, "pvCash": 3461501.729888274, "pvReal": 3461501.729888274, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3900000, "cumulativeReal": 3900000, "cumulativeTransfers": 0, "pvCash": 3522456.3659148104, "pvReal": 3522456.3659148104, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3975000, "cumulativeReal": 3975000, "cumulativeTransfers": 0, "pvCash": 3583163.6728582876, "pvReal": 3583163.6728582876, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4050000, "cumulativeReal": 4050000, "cumulativeTransfers": 0, "pvCash": 3643624.654279374, "pvReal": 3643624.654279374, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4125000, "cumulativeReal": 4125000, "cumulativeTransfers": 0, "pvCash": 3703840.3096666993, "pvReal": 3703840.3096666993, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4200000, "cumulativeReal": 4200000, "cumulativeTransfers": 0, "pvCash": 3763811.634453374, "pvReal": 3763811.634453374, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4275000, "cumulativeReal": 4275000, "cumulativeTransfers": 0, "pvCash": 3823539.6200334476, "pvReal": 3823539.6200334476, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4350000, "cumulativeReal": 4350000, "cumulativeTransfers": 0, "pvCash": 3883025.253778296, "pvReal": 3883025.253778296, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4425000, "cumulativeReal": 4425000, "cumulativeTransfers": 0, "pvCash": 3942269.519052944, "pvReal": 3942269.519052944, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4500000, "cumulativeReal": 4500000, "cumulativeTransfers": 0, "pvCash": 4001273.3952323226, "pvReal": 4001273.3952323226, "pvTransfers": 0 } ], "eligible": { "south": 0, "north": 0 }, "doseDemand": { "south": 0, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 0, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "limited": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 2, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 3, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 4, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 5, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 237562500, "cumulativeShortfall": 160354687.49999997 }, { "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "month": 7, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 332587500, "cumulativeShortfall": 224496562.49999997 }, { "month": 8, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 380100000, "cumulativeShortfall": 256567499.99999997 }, { "month": 9, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 427612500, "cumulativeShortfall": 288638437.49999994 }, { "month": 10, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 11, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 522637500, "cumulativeShortfall": 352780312.49999994 }, { "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "month": 13, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 617662500, "cumulativeShortfall": 416922187.49999994 }, { "month": 14, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 665175000, "cumulativeShortfall": 448993124.99999994 }, { "month": 15, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 712687500, "cumulativeShortfall": 481064062.49999994 }, { "month": 16, "eligible": 0.08333333333333333, "displaced": 483923.61111111107, "alternative": 145177.0833333333, "held": 48392.36111111111, "lost": 290354.1666666666, "exposure": 43553124.99999999, "diversionReceipts": 9799453.124999998, "lastingDiscount": 0, "illustrativeShortfall": 29398359.374999996, "cumulative": 756240625, "cumulativeShortfall": 510462421.87499994 }, { "month": 17, "eligible": 0.16666666666666666, "displaced": 439930.55555555556, "alternative": 131979.16666666666, "held": 43993.05555555556, "lost": 263958.3333333333, "exposure": 39593750, "diversionReceipts": 8908593.75, "lastingDiscount": 0, "illustrativeShortfall": 26725781.25, "cumulative": 795834375, "cumulativeShortfall": 537188203.125 }, { "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "month": 19, "eligible": 0.3333333333333333, "displaced": 351944.44444444444, "alternative": 105583.33333333333, "held": 35194.444444444445, "lost": 211166.6666666667, "exposure": 31675000, "diversionReceipts": 7126875, "lastingDiscount": 0, "illustrativeShortfall": 21380625, "cumulative": 863143750, "cumulativeShortfall": 582622031.25 }, { "month": 20, "eligible": 0.4166666666666667, "displaced": 307951.3888888888, "alternative": 92385.41666666664, "held": 30795.138888888883, "lost": 184770.8333333333, "exposure": 27715624.999999993, "diversionReceipts": 6236015.624999998, "lastingDiscount": 0, "illustrativeShortfall": 18708046.874999996, "cumulative": 890859375, "cumulativeShortfall": 601330078.125 }, { "month": 21, "eligible": 0.5, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 914615625, "cumulativeShortfall": 617365546.875 }, { "month": 22, "eligible": 0.5833333333333334, "displaced": 219965.27777777775, "alternative": 65989.58333333333, "held": 21996.527777777777, "lost": 131979.16666666666, "exposure": 19796874.999999996, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 934412500, "cumulativeShortfall": 630728437.5 }, { "month": 23, "eligible": 0.6666666666666666, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 950250000, "cumulativeShortfall": 641418750 }, { "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "month": 25, "eligible": 0.8333333333333334, "displaced": 87986.11111111108, "alternative": 26395.833333333325, "held": 8798.611111111108, "lost": 52791.66666666664, "exposure": 7918749.999999997, "diversionReceipts": 1781718.7499999993, "lastingDiscount": 0, "illustrativeShortfall": 5345156.249999998, "cumulative": 970046875, "cumulativeShortfall": 654781640.625 }, { "month": 26, "eligible": 0.9166666666666666, "displaced": 43993.05555555557, "alternative": 13197.91666666667, "held": 4399.3055555555575, "lost": 26395.83333333334, "exposure": 3959375.0000000014, "diversionReceipts": 890859.3750000002, "lastingDiscount": 0, "illustrativeShortfall": 2672578.1250000005, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "months": 18, "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "months": 24, "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "totals": { "gross": 974006250, "diverted": 3246687.4999999995, "unsold": 6493374.999999999, "deferred": 1082229.1666666665, "shortfall": 657454218.75 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 155556, "vaccineNorth": 0, "tests": 300, "lines": { "product": 7000020, "freight": 1555560, "distribution": 2333340, "coldOperation": 1555560, "personnel": 2333340, "postVaccinationMonitoring": 2333340, "diagnosticTests": 75000 }, "publicCash": 17186160, "real": 17186160, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17186160, "cumulativeReal": 17186160, "cumulativeTransfers": 0, "pvCash": 17186160, "pvReal": 17186160, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17261160, "cumulativeReal": 17261160, "cumulativeTransfers": 0, "pvCash": 17260855.68055133, "pvReal": 17260855.68055133, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17336160, "cumulativeReal": 17336160, "cumulativeTransfers": 0, "pvCash": 17335248.27645835, "pvReal": 17335248.27645835, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17411160, "cumulativeReal": 17411160, "cumulativeTransfers": 0, "pvCash": 17409339.01751508, "pvReal": 17409339.01751508, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17486160, "cumulativeReal": 17486160, "cumulativeTransfers": 0, "pvCash": 17483129.128525544, "pvReal": 17483129.128525544, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17561160, "cumulativeReal": 17561160, "cumulativeTransfers": 0, "pvCash": 17556619.829324007, "pvReal": 17556619.829324007, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17636160, "cumulativeReal": 17636160, "cumulativeTransfers": 0, "pvCash": 17629812.334795147, "pvReal": 17629812.334795147, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17711160, "cumulativeReal": 17711160, "cumulativeTransfers": 0, "pvCash": 17702707.85489413, "pvReal": 17702707.85489413, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17786160, "cumulativeReal": 17786160, "cumulativeTransfers": 0, "pvCash": 17775307.594666623, "pvReal": 17775307.594666623, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17861160, "cumulativeReal": 17861160, "cumulativeTransfers": 0, "pvCash": 17847612.7542687, "pvReal": 17847612.7542687, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17936160, "cumulativeReal": 17936160, "cumulativeTransfers": 0, "pvCash": 17919624.528986692, "pvReal": 17919624.528986692, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18011160, "cumulativeReal": 18011160, "cumulativeTransfers": 0, "pvCash": 17991344.109256953, "pvReal": 17991344.109256953, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18086160, "cumulativeReal": 18086160, "cumulativeTransfers": 0, "pvCash": 18062772.680685524, "pvReal": 18062772.680685524, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18161160, "cumulativeReal": 18161160, "cumulativeTransfers": 0, "pvCash": 18133911.424067743, "pvReal": 18133911.424067743, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18236160, "cumulativeReal": 18236160, "cumulativeTransfers": 0, "pvCash": 18204761.51540776, "pvReal": 18204761.51540776, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18311160, "cumulativeReal": 18311160, "cumulativeTransfers": 0, "pvCash": 18275324.12593798, "pvReal": 18275324.12593798, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18386160, "cumulativeReal": 18386160, "cumulativeTransfers": 0, "pvCash": 18345600.422138423, "pvReal": 18345600.422138423, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18461160, "cumulativeReal": 18461160, "cumulativeTransfers": 0, "pvCash": 18415591.565756008, "pvReal": 18415591.565756008, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18536160, "cumulativeReal": 18536160, "cumulativeTransfers": 0, "pvCash": 18485298.71382376, "pvReal": 18485298.71382376, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18611160, "cumulativeReal": 18611160, "cumulativeTransfers": 0, "pvCash": 18554723.018679935, "pvReal": 18554723.018679935, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18686160, "cumulativeReal": 18686160, "cumulativeTransfers": 0, "pvCash": 18623865.62798707, "pvReal": 18623865.62798707, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18761160, "cumulativeReal": 18761160, "cumulativeTransfers": 0, "pvCash": 18692727.684750948, "pvReal": 18692727.684750948, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18836160, "cumulativeReal": 18836160, "cumulativeTransfers": 0, "pvCash": 18761310.32733951, "pvReal": 18761310.32733951, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18911160, "cumulativeReal": 18911160, "cumulativeTransfers": 0, "pvCash": 18829614.689501666, "pvReal": 18829614.689501666, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18986160, "cumulativeReal": 18986160, "cumulativeTransfers": 0, "pvCash": 18897641.90038602, "pvReal": 18897641.90038602, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19061160, "cumulativeReal": 19061160, "cumulativeTransfers": 0, "pvCash": 18965393.084559564, "pvReal": 18965393.084559564, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19136160, "cumulativeReal": 19136160, "cumulativeTransfers": 0, "pvCash": 19032869.362026248, "pvReal": 19032869.362026248, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19211160, "cumulativeReal": 19211160, "cumulativeTransfers": 0, "pvCash": 19100071.848245505, "pvReal": 19100071.848245505, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19286160, "cumulativeReal": 19286160, "cumulativeTransfers": 0, "pvCash": 19167001.654150687, "pvReal": 19167001.654150687, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19361160, "cumulativeReal": 19361160, "cumulativeTransfers": 0, "pvCash": 19233659.886167437, "pvReal": 19233659.886167437, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19436160, "cumulativeReal": 19436160, "cumulativeTransfers": 0, "pvCash": 19300047.646231964, "pvReal": 19300047.646231964, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19511160, "cumulativeReal": 19511160, "cumulativeTransfers": 0, "pvCash": 19366166.031809274, "pvReal": 19366166.031809274, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19586160, "cumulativeReal": 19586160, "cumulativeTransfers": 0, "pvCash": 19432016.135911305, "pvReal": 19432016.135911305, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19661160, "cumulativeReal": 19661160, "cumulativeTransfers": 0, "pvCash": 19497599.047114998, "pvReal": 19497599.047114998, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19736160, "cumulativeReal": 19736160, "cumulativeTransfers": 0, "pvCash": 19562915.8495803, "pvReal": 19562915.8495803, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19811160, "cumulativeReal": 19811160, "cumulativeTransfers": 0, "pvCash": 19627967.623068064, "pvReal": 19627967.623068064, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19886160, "cumulativeReal": 19886160, "cumulativeTransfers": 0, "pvCash": 19692755.442957927, "pvReal": 19692755.442957927, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19961160, "cumulativeReal": 19961160, "cumulativeTransfers": 0, "pvCash": 19757280.380266063, "pvReal": 19757280.380266063, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20036160, "cumulativeReal": 20036160, "cumulativeTransfers": 0, "pvCash": 19821543.501662903, "pvReal": 19821543.501662903, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20111160, "cumulativeReal": 20111160, "cumulativeTransfers": 0, "pvCash": 19885545.869490765, "pvReal": 19885545.869490765, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20186160, "cumulativeReal": 20186160, "cumulativeTransfers": 0, "pvCash": 19949288.541781414, "pvReal": 19949288.541781414, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20261160, "cumulativeReal": 20261160, "cumulativeTransfers": 0, "pvCash": 20012772.572273556, "pvReal": 20012772.572273556, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20336160, "cumulativeReal": 20336160, "cumulativeTransfers": 0, "pvCash": 20075999.010430247, "pvReal": 20075999.010430247, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20411160, "cumulativeReal": 20411160, "cumulativeTransfers": 0, "pvCash": 20138968.901456255, "pvReal": 20138968.901456255, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20486160, "cumulativeReal": 20486160, "cumulativeTransfers": 0, "pvCash": 20201683.286315333, "pvReal": 20201683.286315333, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20561160, "cumulativeReal": 20561160, "cumulativeTransfers": 0, "pvCash": 20264143.201747425, "pvReal": 20264143.201747425, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20636160, "cumulativeReal": 20636160, "cumulativeTransfers": 0, "pvCash": 20326349.680285804, "pvReal": 20326349.680285804, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20711160, "cumulativeReal": 20711160, "cumulativeTransfers": 0, "pvCash": 20388303.75027415, "pvReal": 20388303.75027415, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20786160, "cumulativeReal": 20786160, "cumulativeTransfers": 0, "pvCash": 20450006.435883544, "pvReal": 20450006.435883544, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20861160, "cumulativeReal": 20861160, "cumulativeTransfers": 0, "pvCash": 20511458.757129386, "pvReal": 20511458.757129386, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20936160, "cumulativeReal": 20936160, "cumulativeTransfers": 0, "pvCash": 20572661.729888283, "pvReal": 20572661.729888283, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21011160, "cumulativeReal": 21011160, "cumulativeTransfers": 0, "pvCash": 20633616.365914818, "pvReal": 20633616.365914818, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21086160, "cumulativeReal": 21086160, "cumulativeTransfers": 0, "pvCash": 20694323.672858294, "pvReal": 20694323.672858294, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21161160, "cumulativeReal": 21161160, "cumulativeTransfers": 0, "pvCash": 20754784.65427938, "pvReal": 20754784.65427938, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21236160, "cumulativeReal": 21236160, "cumulativeTransfers": 0, "pvCash": 20815000.309666708, "pvReal": 20815000.309666708, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21311160, "cumulativeReal": 21311160, "cumulativeTransfers": 0, "pvCash": 20874971.634453382, "pvReal": 20874971.634453382, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21386160, "cumulativeReal": 21386160, "cumulativeTransfers": 0, "pvCash": 20934699.620033458, "pvReal": 20934699.620033458, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21461160, "cumulativeReal": 21461160, "cumulativeTransfers": 0, "pvCash": 20994185.253778305, "pvReal": 20994185.253778305, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21536160, "cumulativeReal": 21536160, "cumulativeTransfers": 0, "pvCash": 21053429.519052953, "pvReal": 21053429.519052953, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21611160, "cumulativeReal": 21611160, "cumulativeTransfers": 0, "pvCash": 21112433.39523233, "pvReal": 21112433.39523233, "pvTransfers": 0 } ], "eligible": { "south": 100000, "north": 0 }, "doseDemand": { "south": 155556, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 17111160, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "broad": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 47512500, "cumulativeShortfall": 32070937.499999996 }, { "month": 2, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 95025000, "cumulativeShortfall": 64141874.99999999 }, { "month": 3, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 142537500, "cumulativeShortfall": 96212812.49999999 }, { "month": 4, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 190050000, "cumulativeShortfall": 128283749.99999999 }, { "month": 5, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 237562500, "cumulativeShortfall": 160354687.49999997 }, { "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "month": 7, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 332587500, "cumulativeShortfall": 224496562.49999997 }, { "month": 8, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 380100000, "cumulativeShortfall": 256567499.99999997 }, { "month": 9, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 427612500, "cumulativeShortfall": 288638437.49999994 }, { "month": 10, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 11, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 522637500, "cumulativeShortfall": 352780312.49999994 }, { "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "month": 13, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 617662500, "cumulativeShortfall": 416922187.49999994 }, { "month": 14, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 665175000, "cumulativeShortfall": 448993124.99999994 }, { "month": 15, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 712687500, "cumulativeShortfall": 481064062.49999994 }, { "month": 16, "eligible": 0.08333333333333333, "displaced": 483923.61111111107, "alternative": 145177.0833333333, "held": 48392.36111111111, "lost": 290354.1666666666, "exposure": 43553124.99999999, "diversionReceipts": 9799453.124999998, "lastingDiscount": 0, "illustrativeShortfall": 29398359.374999996, "cumulative": 756240625, "cumulativeShortfall": 510462421.87499994 }, { "month": 17, "eligible": 0.16666666666666666, "displaced": 439930.55555555556, "alternative": 131979.16666666666, "held": 43993.05555555556, "lost": 263958.3333333333, "exposure": 39593750, "diversionReceipts": 8908593.75, "lastingDiscount": 0, "illustrativeShortfall": 26725781.25, "cumulative": 795834375, "cumulativeShortfall": 537188203.125 }, { "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "month": 19, "eligible": 0.3333333333333333, "displaced": 351944.44444444444, "alternative": 105583.33333333333, "held": 35194.444444444445, "lost": 211166.6666666667, "exposure": 31675000, "diversionReceipts": 7126875, "lastingDiscount": 0, "illustrativeShortfall": 21380625, "cumulative": 863143750, "cumulativeShortfall": 582622031.25 }, { "month": 20, "eligible": 0.4166666666666667, "displaced": 307951.3888888888, "alternative": 92385.41666666664, "held": 30795.138888888883, "lost": 184770.8333333333, "exposure": 27715624.999999993, "diversionReceipts": 6236015.624999998, "lastingDiscount": 0, "illustrativeShortfall": 18708046.874999996, "cumulative": 890859375, "cumulativeShortfall": 601330078.125 }, { "month": 21, "eligible": 0.5, "displaced": 263958.3333333333, "alternative": 79187.49999999999, "held": 26395.833333333332, "lost": 158374.99999999997, "exposure": 23756250, "diversionReceipts": 5345156.249999999, "lastingDiscount": 0, "illustrativeShortfall": 16035468.749999998, "cumulative": 914615625, "cumulativeShortfall": 617365546.875 }, { "month": 22, "eligible": 0.5833333333333334, "displaced": 219965.27777777775, "alternative": 65989.58333333333, "held": 21996.527777777777, "lost": 131979.16666666666, "exposure": 19796874.999999996, "diversionReceipts": 4454296.875, "lastingDiscount": 0, "illustrativeShortfall": 13362890.625, "cumulative": 934412500, "cumulativeShortfall": 630728437.5 }, { "month": 23, "eligible": 0.6666666666666666, "displaced": 175972.22222222222, "alternative": 52791.666666666664, "held": 17597.222222222223, "lost": 105583.33333333334, "exposure": 15837500, "diversionReceipts": 3563437.5, "lastingDiscount": 0, "illustrativeShortfall": 10690312.5, "cumulative": 950250000, "cumulativeShortfall": 641418750 }, { "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "month": 25, "eligible": 0.8333333333333334, "displaced": 87986.11111111108, "alternative": 26395.833333333325, "held": 8798.611111111108, "lost": 52791.66666666664, "exposure": 7918749.999999997, "diversionReceipts": 1781718.7499999993, "lastingDiscount": 0, "illustrativeShortfall": 5345156.249999998, "cumulative": 970046875, "cumulativeShortfall": 654781640.625 }, { "month": 26, "eligible": 0.9166666666666666, "displaced": 43993.05555555557, "alternative": 13197.91666666667, "held": 4399.3055555555575, "lost": 26395.83333333334, "exposure": 3959375.0000000014, "diversionReceipts": 890859.3750000002, "lastingDiscount": 0, "illustrativeShortfall": 2672578.1250000005, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 27, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 28, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 29, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 30, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 31, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 32, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 33, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 34, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 35, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 37, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 38, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 39, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 40, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 41, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 42, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 43, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 44, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 45, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 46, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 47, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 49, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 50, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 51, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 52, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 53, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 54, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 55, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 56, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 57, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 58, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 59, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 285075000, "cumulativeShortfall": 192425624.99999997 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 527916.6666666666, "alternative": 158374.99999999997, "held": 52791.666666666664, "lost": 316749.99999999994, "exposure": 47512500, "diversionReceipts": 10690312.499999998, "lastingDiscount": 0, "illustrativeShortfall": 32070937.499999996, "cumulative": 570150000, "cumulativeShortfall": 384851249.99999994 }, { "months": 18, "month": 18, "eligible": 0.25, "displaced": 395937.5, "alternative": 118781.25, "held": 39593.75, "lost": 237562.5, "exposure": 35634375, "diversionReceipts": 8017734.375, "lastingDiscount": 0, "illustrativeShortfall": 24053203.125, "cumulative": 831468750, "cumulativeShortfall": 561241406.25 }, { "months": 24, "month": 24, "eligible": 0.75, "displaced": 131979.16666666666, "alternative": 39593.74999999999, "held": 13197.916666666666, "lost": 79187.49999999999, "exposure": 11878125, "diversionReceipts": 2672578.1249999995, "lastingDiscount": 0, "illustrativeShortfall": 8017734.374999999, "cumulative": 962128125, "cumulativeShortfall": 649436484.375 }, { "months": 36, "month": 36, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 48, "month": 48, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 }, { "months": 60, "month": 60, "eligible": 1, "displaced": 0, "alternative": 0, "held": 0, "lost": 0, "exposure": 0, "diversionReceipts": 0, "lastingDiscount": 0, "illustrativeShortfall": 0, "cumulative": 974006250, "cumulativeShortfall": 657454218.75 } ], "totals": { "gross": 974006250, "diverted": 3246687.4999999995, "unsold": 6493374.999999999, "deferred": 1082229.1666666665, "shortfall": 657454218.75 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 777778, "vaccineNorth": 0, "tests": 300, "lines": { "product": 35000010, "freight": 7777780, "distribution": 11666670, "coldOperation": 7777780, "personnel": 11666670, "postVaccinationMonitoring": 11666670, "diagnosticTests": 75000 }, "publicCash": 85630580, "real": 85630580, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85630580, "cumulativeReal": 85630580, "cumulativeTransfers": 0, "pvCash": 85630580, "pvReal": 85630580, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85705580, "cumulativeReal": 85705580, "cumulativeTransfers": 0, "pvCash": 85705275.68055134, "pvReal": 85705275.68055134, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85780580, "cumulativeReal": 85780580, "cumulativeTransfers": 0, "pvCash": 85779668.27645835, "pvReal": 85779668.27645835, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85855580, "cumulativeReal": 85855580, "cumulativeTransfers": 0, "pvCash": 85853759.01751508, "pvReal": 85853759.01751508, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85930580, "cumulativeReal": 85930580, "cumulativeTransfers": 0, "pvCash": 85927549.12852554, "pvReal": 85927549.12852554, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86005580, "cumulativeReal": 86005580, "cumulativeTransfers": 0, "pvCash": 86001039.829324, "pvReal": 86001039.829324, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86080580, "cumulativeReal": 86080580, "cumulativeTransfers": 0, "pvCash": 86074232.33479515, "pvReal": 86074232.33479515, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86155580, "cumulativeReal": 86155580, "cumulativeTransfers": 0, "pvCash": 86147127.85489413, "pvReal": 86147127.85489413, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86230580, "cumulativeReal": 86230580, "cumulativeTransfers": 0, "pvCash": 86219727.59466662, "pvReal": 86219727.59466662, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86305580, "cumulativeReal": 86305580, "cumulativeTransfers": 0, "pvCash": 86292032.75426869, "pvReal": 86292032.75426869, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86380580, "cumulativeReal": 86380580, "cumulativeTransfers": 0, "pvCash": 86364044.52898668, "pvReal": 86364044.52898668, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86455580, "cumulativeReal": 86455580, "cumulativeTransfers": 0, "pvCash": 86435764.10925694, "pvReal": 86435764.10925694, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86530580, "cumulativeReal": 86530580, "cumulativeTransfers": 0, "pvCash": 86507192.6806855, "pvReal": 86507192.6806855, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86605580, "cumulativeReal": 86605580, "cumulativeTransfers": 0, "pvCash": 86578331.42406772, "pvReal": 86578331.42406772, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86680580, "cumulativeReal": 86680580, "cumulativeTransfers": 0, "pvCash": 86649181.51540774, "pvReal": 86649181.51540774, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86755580, "cumulativeReal": 86755580, "cumulativeTransfers": 0, "pvCash": 86719744.12593795, "pvReal": 86719744.12593795, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86830580, "cumulativeReal": 86830580, "cumulativeTransfers": 0, "pvCash": 86790020.4221384, "pvReal": 86790020.4221384, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86905580, "cumulativeReal": 86905580, "cumulativeTransfers": 0, "pvCash": 86860011.56575598, "pvReal": 86860011.56575598, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86980580, "cumulativeReal": 86980580, "cumulativeTransfers": 0, "pvCash": 86929718.71382374, "pvReal": 86929718.71382374, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87055580, "cumulativeReal": 87055580, "cumulativeTransfers": 0, "pvCash": 86999143.01867992, "pvReal": 86999143.01867992, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87130580, "cumulativeReal": 87130580, "cumulativeTransfers": 0, "pvCash": 87068285.62798706, "pvReal": 87068285.62798706, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87205580, "cumulativeReal": 87205580, "cumulativeTransfers": 0, "pvCash": 87137147.68475094, "pvReal": 87137147.68475094, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87280580, "cumulativeReal": 87280580, "cumulativeTransfers": 0, "pvCash": 87205730.32733952, "pvReal": 87205730.32733952, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87355580, "cumulativeReal": 87355580, "cumulativeTransfers": 0, "pvCash": 87274034.68950167, "pvReal": 87274034.68950167, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87430580, "cumulativeReal": 87430580, "cumulativeTransfers": 0, "pvCash": 87342061.90038602, "pvReal": 87342061.90038602, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87505580, "cumulativeReal": 87505580, "cumulativeTransfers": 0, "pvCash": 87409813.08455956, "pvReal": 87409813.08455956, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87580580, "cumulativeReal": 87580580, "cumulativeTransfers": 0, "pvCash": 87477289.36202624, "pvReal": 87477289.36202624, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87655580, "cumulativeReal": 87655580, "cumulativeTransfers": 0, "pvCash": 87544491.8482455, "pvReal": 87544491.8482455, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87730580, "cumulativeReal": 87730580, "cumulativeTransfers": 0, "pvCash": 87611421.65415068, "pvReal": 87611421.65415068, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87805580, "cumulativeReal": 87805580, "cumulativeTransfers": 0, "pvCash": 87678079.88616742, "pvReal": 87678079.88616742, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87880580, "cumulativeReal": 87880580, "cumulativeTransfers": 0, "pvCash": 87744467.64623195, "pvReal": 87744467.64623195, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87955580, "cumulativeReal": 87955580, "cumulativeTransfers": 0, "pvCash": 87810586.03180926, "pvReal": 87810586.03180926, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88030580, "cumulativeReal": 88030580, "cumulativeTransfers": 0, "pvCash": 87876436.13591129, "pvReal": 87876436.13591129, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88105580, "cumulativeReal": 88105580, "cumulativeTransfers": 0, "pvCash": 87942019.04711498, "pvReal": 87942019.04711498, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88180580, "cumulativeReal": 88180580, "cumulativeTransfers": 0, "pvCash": 88007335.84958029, "pvReal": 88007335.84958029, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88255580, "cumulativeReal": 88255580, "cumulativeTransfers": 0, "pvCash": 88072387.62306805, "pvReal": 88072387.62306805, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88330580, "cumulativeReal": 88330580, "cumulativeTransfers": 0, "pvCash": 88137175.44295791, "pvReal": 88137175.44295791, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88405580, "cumulativeReal": 88405580, "cumulativeTransfers": 0, "pvCash": 88201700.38026604, "pvReal": 88201700.38026604, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88480580, "cumulativeReal": 88480580, "cumulativeTransfers": 0, "pvCash": 88265963.50166288, "pvReal": 88265963.50166288, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88555580, "cumulativeReal": 88555580, "cumulativeTransfers": 0, "pvCash": 88329965.86949074, "pvReal": 88329965.86949074, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88630580, "cumulativeReal": 88630580, "cumulativeTransfers": 0, "pvCash": 88393708.5417814, "pvReal": 88393708.5417814, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88705580, "cumulativeReal": 88705580, "cumulativeTransfers": 0, "pvCash": 88457192.57227354, "pvReal": 88457192.57227354, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88780580, "cumulativeReal": 88780580, "cumulativeTransfers": 0, "pvCash": 88520419.01043023, "pvReal": 88520419.01043023, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88855580, "cumulativeReal": 88855580, "cumulativeTransfers": 0, "pvCash": 88583388.90145624, "pvReal": 88583388.90145624, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88930580, "cumulativeReal": 88930580, "cumulativeTransfers": 0, "pvCash": 88646103.2863153, "pvReal": 88646103.2863153, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89005580, "cumulativeReal": 89005580, "cumulativeTransfers": 0, "pvCash": 88708563.2017474, "pvReal": 88708563.2017474, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89080580, "cumulativeReal": 89080580, "cumulativeTransfers": 0, "pvCash": 88770769.68028578, "pvReal": 88770769.68028578, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89155580, "cumulativeReal": 89155580, "cumulativeTransfers": 0, "pvCash": 88832723.75027412, "pvReal": 88832723.75027412, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89230580, "cumulativeReal": 89230580, "cumulativeTransfers": 0, "pvCash": 88894426.4358835, "pvReal": 88894426.4358835, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89305580, "cumulativeReal": 89305580, "cumulativeTransfers": 0, "pvCash": 88955878.75712936, "pvReal": 88955878.75712936, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89380580, "cumulativeReal": 89380580, "cumulativeTransfers": 0, "pvCash": 89017081.72988825, "pvReal": 89017081.72988825, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89455580, "cumulativeReal": 89455580, "cumulativeTransfers": 0, "pvCash": 89078036.36591478, "pvReal": 89078036.36591478, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89530580, "cumulativeReal": 89530580, "cumulativeTransfers": 0, "pvCash": 89138743.67285825, "pvReal": 89138743.67285825, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89605580, "cumulativeReal": 89605580, "cumulativeTransfers": 0, "pvCash": 89199204.65427934, "pvReal": 89199204.65427934, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89680580, "cumulativeReal": 89680580, "cumulativeTransfers": 0, "pvCash": 89259420.30966666, "pvReal": 89259420.30966666, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89755580, "cumulativeReal": 89755580, "cumulativeTransfers": 0, "pvCash": 89319391.63445334, "pvReal": 89319391.63445334, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89830580, "cumulativeReal": 89830580, "cumulativeTransfers": 0, "pvCash": 89379119.62003341, "pvReal": 89379119.62003341, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89905580, "cumulativeReal": 89905580, "cumulativeTransfers": 0, "pvCash": 89438605.25377826, "pvReal": 89438605.25377826, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89980580, "cumulativeReal": 89980580, "cumulativeTransfers": 0, "pvCash": 89497849.51905291, "pvReal": 89497849.51905291, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 300, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 75000 }, "publicCash": 75000, "real": 75000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90055580, "cumulativeReal": 90055580, "cumulativeTransfers": 0, "pvCash": 89556853.39523229, "pvReal": 89556853.39523229, "pvTransfers": 0 } ], "eligible": { "south": 500000, "north": 0 }, "doseDemand": { "south": 777778, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 85555580, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } } }, "prolonged": { "stamp": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 67875000, "cumulativeShortfall": 45815624.99999999 }, { "month": 2, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 135750000, "cumulativeShortfall": 91631249.99999999 }, { "month": 3, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 203625000, "cumulativeShortfall": 137446874.99999997 }, { "month": 4, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 271500000, "cumulativeShortfall": 183262499.99999997 }, { "month": 5, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 339375000, "cumulativeShortfall": 229078124.99999997 }, { "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "month": 7, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 8, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 543000000, "cumulativeShortfall": 366524999.99999994 }, { "month": 9, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 610875000, "cumulativeShortfall": 412340624.99999994 }, { "month": 10, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 678750000, "cumulativeShortfall": 458156249.99999994 }, { "month": 11, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 746625000, "cumulativeShortfall": 503971874.99999994 }, { "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "month": 13, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 882375000, "cumulativeShortfall": 595603124.9999999 }, { "month": 14, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 950250000, "cumulativeShortfall": 641418749.9999999 }, { "month": 15, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1018125000, "cumulativeShortfall": 687234374.9999999 }, { "month": 16, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1086000000, "cumulativeShortfall": 733049999.9999999 }, { "month": 17, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1153875000, "cumulativeShortfall": 778865624.9999999 }, { "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "month": 19, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1289625000, "cumulativeShortfall": 870496874.9999999 }, { "month": 20, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1357500000, "cumulativeShortfall": 916312499.9999999 }, { "month": 21, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1425375000, "cumulativeShortfall": 962128124.9999999 }, { "month": 22, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1493250000, "cumulativeShortfall": 1007943749.9999999 }, { "month": 23, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1561125000, "cumulativeShortfall": 1053759374.9999999 }, { "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "month": 25, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1696875000, "cumulativeShortfall": 1145390624.9999998 }, { "month": 26, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1764750000, "cumulativeShortfall": 1191206249.9999998 }, { "month": 27, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1832625000, "cumulativeShortfall": 1237021874.9999998 }, { "month": 28, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1900500000, "cumulativeShortfall": 1282837499.9999998 }, { "month": 29, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1968375000, "cumulativeShortfall": 1328653124.9999998 }, { "month": 30, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 2036250000, "cumulativeShortfall": 1374468749.9999998 }, { "month": 31, "eligible": 0.05555555555555555, "displaced": 712268.5185185184, "alternative": 213680.55555555553, "held": 71226.85185185184, "lost": 427361.11111111107, "exposure": 64104166.66666666, "diversionReceipts": 14423437.499999996, "lastingDiscount": 565624.9999999999, "illustrativeShortfall": 43835937.49999999, "cumulative": 2100354166.6666667, "cumulativeShortfall": 1418304687.4999998 }, { "month": 32, "eligible": 0.1111111111111111, "displaced": 670370.3703703703, "alternative": 201111.1111111111, "held": 67037.03703703704, "lost": 402222.2222222222, "exposure": 60333333.33333333, "diversionReceipts": 13575000, "lastingDiscount": 1131249.9999999998, "illustrativeShortfall": 41856250, "cumulative": 2160687500, "cumulativeShortfall": 1460160937.4999998 }, { "month": 33, "eligible": 0.16666666666666666, "displaced": 628472.2222222222, "alternative": 188541.66666666666, "held": 62847.222222222226, "lost": 377083.3333333334, "exposure": 56562500, "diversionReceipts": 12726562.5, "lastingDiscount": 1696875, "illustrativeShortfall": 39876562.5, "cumulative": 2217250000, "cumulativeShortfall": 1500037499.9999998 }, { "month": 34, "eligible": 0.2222222222222222, "displaced": 586574.074074074, "alternative": 175972.22222222222, "held": 58657.40740740741, "lost": 351944.4444444444, "exposure": 52791666.666666664, "diversionReceipts": 11878125, "lastingDiscount": 2262499.9999999995, "illustrativeShortfall": 37896874.99999999, "cumulative": 2270041666.6666665, "cumulativeShortfall": 1537934374.9999998 }, { "month": 35, "eligible": 0.2777777777777778, "displaced": 544675.9259259258, "alternative": 163402.77777777775, "held": 54467.592592592584, "lost": 326805.5555555555, "exposure": 49020833.33333333, "diversionReceipts": 11029687.499999998, "lastingDiscount": 2828124.9999999995, "illustrativeShortfall": 35917187.49999999, "cumulative": 2319062500, "cumulativeShortfall": 1573851562.4999998 }, { "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "month": 37, "eligible": 0.3888888888888889, "displaced": 460879.62962962966, "alternative": 138263.8888888889, "held": 46087.96296296297, "lost": 276527.7777777778, "exposure": 41479166.66666667, "diversionReceipts": 9332812.500000002, "lastingDiscount": 3959374.9999999995, "illustrativeShortfall": 31957812.500000004, "cumulative": 2405791666.6666665, "cumulativeShortfall": 1639746874.9999998 }, { "month": 38, "eligible": 0.4444444444444444, "displaced": 418981.48148148146, "alternative": 125694.44444444444, "held": 41898.148148148146, "lost": 251388.88888888888, "exposure": 37708333.33333333, "diversionReceipts": 8484375, "lastingDiscount": 4524999.999999999, "illustrativeShortfall": 29978125, "cumulative": 2443500000, "cumulativeShortfall": 1669724999.9999998 }, { "month": 39, "eligible": 0.5, "displaced": 377083.3333333333, "alternative": 113124.99999999999, "held": 37708.333333333336, "lost": 226249.99999999997, "exposure": 33937500, "diversionReceipts": 7635937.499999998, "lastingDiscount": 5090625, "illustrativeShortfall": 27998437.499999996, "cumulative": 2477437500, "cumulativeShortfall": 1697723437.4999998 }, { "month": 40, "eligible": 0.5555555555555556, "displaced": 335185.18518518517, "alternative": 100555.55555555555, "held": 33518.51851851852, "lost": 201111.1111111111, "exposure": 30166666.666666664, "diversionReceipts": 6787500, "lastingDiscount": 5656249.999999999, "illustrativeShortfall": 26018750, "cumulative": 2507604166.6666665, "cumulativeShortfall": 1723742187.4999998 }, { "month": 41, "eligible": 0.6111111111111112, "displaced": 293287.03703703696, "alternative": 87986.11111111108, "held": 29328.703703703697, "lost": 175972.2222222222, "exposure": 26395833.33333333, "diversionReceipts": 5939062.499999998, "lastingDiscount": 6221875.000000001, "illustrativeShortfall": 24039062.499999996, "cumulative": 2534000000, "cumulativeShortfall": 1747781249.9999998 }, { "month": 42, "eligible": 0.6666666666666666, "displaced": 251388.8888888889, "alternative": 75416.66666666667, "held": 25138.88888888889, "lost": 150833.33333333337, "exposure": 22625000, "diversionReceipts": 5090625, "lastingDiscount": 6787500, "illustrativeShortfall": 22059375.000000004, "cumulative": 2556625000, "cumulativeShortfall": 1769840624.9999998 }, { "month": 43, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2576987500, "cumulativeShortfall": 1790712187.4999998 }, { "month": 44, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2597350000, "cumulativeShortfall": 1811583749.9999998 }, { "month": 45, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2617712500, "cumulativeShortfall": 1832455312.4999998 }, { "month": 46, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2638075000, "cumulativeShortfall": 1853326874.9999998 }, { "month": 47, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2658437500, "cumulativeShortfall": 1874198437.4999998 }, { "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "month": 49, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2699162500, "cumulativeShortfall": 1915941562.4999998 }, { "month": 50, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2719525000, "cumulativeShortfall": 1936813124.9999998 }, { "month": 51, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2739887500, "cumulativeShortfall": 1957684687.4999998 }, { "month": 52, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2760250000, "cumulativeShortfall": 1978556249.9999998 }, { "month": 53, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2780612500, "cumulativeShortfall": 1999427812.4999998 }, { "month": 54, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2800975000, "cumulativeShortfall": 2020299374.9999998 }, { "month": 55, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2821337500, "cumulativeShortfall": 2041170937.4999998 }, { "month": 56, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2841700000, "cumulativeShortfall": 2062042499.9999998 }, { "month": 57, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2862062500, "cumulativeShortfall": 2082914062.4999998 }, { "month": 58, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2882425000, "cumulativeShortfall": 2103785624.9999998 }, { "month": 59, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2902787500, "cumulativeShortfall": 2124657187.4999998 }, { "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "months": 18, "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "months": 24, "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "months": 36, "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "months": 48, "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "months": 60, "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "totals": { "gross": 2923150000, "diverted": 9743833.333333332, "unsold": 19487666.666666664, "deferred": 3247944.4444444454, "shortfall": 2145528749.9999998 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 175000, "cumulativeReal": 175000, "cumulativeTransfers": 0, "pvCash": 175000, "pvReal": 175000, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 350000, "cumulativeReal": 350000, "cumulativeTransfers": 0, "pvCash": 349289.92128643673, "pvReal": 349289.92128643673, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 525000, "cumulativeReal": 525000, "cumulativeTransfers": 0, "pvCash": 522872.64506947855, "pvReal": 522872.64506947855, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 700000, "cumulativeReal": 700000, "cumulativeTransfers": 0, "pvCash": 695751.0408685165, "pvReal": 695751.0408685165, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 875000, "cumulativeReal": 875000, "cumulativeTransfers": 0, "pvCash": 867927.966559601, "pvReal": 867927.966559601, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1050000, "cumulativeReal": 1050000, "cumulativeTransfers": 0, "pvCash": 1039406.2684226854, "pvReal": 1039406.2684226854, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1225000, "cumulativeReal": 1225000, "cumulativeTransfers": 0, "pvCash": 1210188.7811886787, "pvReal": 1210188.7811886787, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1400000, "cumulativeReal": 1400000, "cumulativeTransfers": 0, "pvCash": 1380278.3280863063, "pvReal": 1380278.3280863063, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1575000, "cumulativeReal": 1575000, "cumulativeTransfers": 0, "pvCash": 1549677.7208887818, "pvReal": 1549677.7208887818, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1750000, "cumulativeReal": 1750000, "cumulativeTransfers": 0, "pvCash": 1718389.7599602884, "pvReal": 1718389.7599602884, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 1925000, "cumulativeReal": 1925000, "cumulativeTransfers": 0, "pvCash": 1886417.2343022719, "pvReal": 1886417.2343022719, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2100000, "cumulativeReal": 2100000, "cumulativeTransfers": 0, "pvCash": 2053762.9215995464, "pvReal": 2053762.9215995464, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2275000, "cumulativeReal": 2275000, "cumulativeTransfers": 0, "pvCash": 2220429.588266213, "pvReal": 2220429.588266213, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2450000, "cumulativeReal": 2450000, "cumulativeTransfers": 0, "pvCash": 2386419.989491391, "pvReal": 2386419.989491391, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2625000, "cumulativeReal": 2625000, "cumulativeTransfers": 0, "pvCash": 2551736.869284764, "pvReal": 2551736.869284764, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2800000, "cumulativeReal": 2800000, "cumulativeTransfers": 0, "pvCash": 2716382.960521943, "pvReal": 2716382.960521943, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 2975000, "cumulativeReal": 2975000, "cumulativeTransfers": 0, "pvCash": 2880360.9849896426, "pvReal": 2880360.9849896426, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3150000, "cumulativeReal": 3150000, "cumulativeTransfers": 0, "pvCash": 3043673.6534306756, "pvReal": 3043673.6534306756, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3325000, "cumulativeReal": 3325000, "cumulativeTransfers": 0, "pvCash": 3206323.6655887645, "pvReal": 3206323.6655887645, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3500000, "cumulativeReal": 3500000, "cumulativeTransfers": 0, "pvCash": 3368313.7102531716, "pvReal": 3368313.7102531716, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3675000, "cumulativeReal": 3675000, "cumulativeTransfers": 0, "pvCash": 3529646.465303148, "pvReal": 3529646.465303148, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 3850000, "cumulativeReal": 3850000, "cumulativeTransfers": 0, "pvCash": 3690324.597752202, "pvReal": 3690324.597752202, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4025000, "cumulativeReal": 4025000, "cumulativeTransfers": 0, "pvCash": 3850350.763792186, "pvReal": 3850350.763792186, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4200000, "cumulativeReal": 4200000, "cumulativeTransfers": 0, "pvCash": 4009727.6088372096, "pvReal": 4009727.6088372096, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4375000, "cumulativeReal": 4375000, "cumulativeTransfers": 0, "pvCash": 4168457.767567368, "pvReal": 4168457.767567368, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4550000, "cumulativeReal": 4550000, "cumulativeTransfers": 0, "pvCash": 4326543.8639723, "pvReal": 4326543.8639723, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4725000, "cumulativeReal": 4725000, "cumulativeTransfers": 0, "pvCash": 4483988.511394559, "pvReal": 4483988.511394559, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 4900000, "cumulativeReal": 4900000, "cumulativeTransfers": 0, "pvCash": 4640794.312572825, "pvReal": 4640794.312572825, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5075000, "cumulativeReal": 5075000, "cumulativeTransfers": 0, "pvCash": 4796963.85968492, "pvReal": 4796963.85968492, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5250000, "cumulativeReal": 5250000, "cumulativeTransfers": 0, "pvCash": 4952499.734390666, "pvReal": 4952499.734390666, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5425000, "cumulativeReal": 5425000, "cumulativeTransfers": 0, "pvCash": 5107404.50787456, "pvReal": 5107404.50787456, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5600000, "cumulativeReal": 5600000, "cumulativeTransfers": 0, "pvCash": 5261680.740888281, "pvReal": 5261680.740888281, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5775000, "cumulativeReal": 5775000, "cumulativeTransfers": 0, "pvCash": 5415330.98379302, "pvReal": 5415330.98379302, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 5950000, "cumulativeReal": 5950000, "cumulativeTransfers": 0, "pvCash": 5568357.776601643, "pvReal": 5568357.776601643, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 6125000, "cumulativeReal": 6125000, "cumulativeTransfers": 0, "pvCash": 5720763.649020676, "pvReal": 5720763.649020676, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 6300000, "cumulativeReal": 6300000, "cumulativeTransfers": 0, "pvCash": 5872551.120492127, "pvReal": 5872551.120492127, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 6475000, "cumulativeReal": 6475000, "cumulativeTransfers": 0, "pvCash": 6023722.700235135, "pvReal": 6023722.700235135, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 6650000, "cumulativeReal": 6650000, "cumulativeTransfers": 0, "pvCash": 6174280.88728745, "pvReal": 6174280.88728745, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 6825000, "cumulativeReal": 6825000, "cumulativeTransfers": 0, "pvCash": 6324228.170546745, "pvReal": 6324228.170546745, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7000000, "cumulativeReal": 7000000, "cumulativeTransfers": 0, "pvCash": 6473567.02881176, "pvReal": 6473567.02881176, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7175000, "cumulativeReal": 7175000, "cumulativeTransfers": 0, "pvCash": 6622299.930823279, "pvReal": 6622299.930823279, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7350000, "cumulativeReal": 7350000, "cumulativeTransfers": 0, "pvCash": 6770429.335304941, "pvReal": 6770429.335304941, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7525000, "cumulativeReal": 7525000, "cumulativeTransfers": 0, "pvCash": 6917957.691003888, "pvReal": 6917957.691003888, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7700000, "cumulativeReal": 7700000, "cumulativeTransfers": 0, "pvCash": 7064887.436731242, "pvReal": 7064887.436731242, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 7875000, "cumulativeReal": 7875000, "cumulativeTransfers": 0, "pvCash": 7211221.001402423, "pvReal": 7211221.001402423, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8050000, "cumulativeReal": 8050000, "cumulativeTransfers": 0, "pvCash": 7356960.804077301, "pvReal": 7356960.804077301, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8225000, "cumulativeReal": 8225000, "cumulativeTransfers": 0, "pvCash": 7502109.25400019, "pvReal": 7502109.25400019, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8400000, "cumulativeReal": 8400000, "cumulativeTransfers": 0, "pvCash": 7646668.750639667, "pvReal": 7646668.750639667, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8575000, "cumulativeReal": 8575000, "cumulativeTransfers": 0, "pvCash": 7790641.683728246, "pvReal": 7790641.683728246, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8750000, "cumulativeReal": 8750000, "cumulativeTransfers": 0, "pvCash": 7934030.43330188, "pvReal": 7934030.43330188, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 8925000, "cumulativeReal": 8925000, "cumulativeTransfers": 0, "pvCash": 8076837.369739304, "pvReal": 8076837.369739304, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9100000, "cumulativeReal": 9100000, "cumulativeTransfers": 0, "pvCash": 8219064.853801223, "pvReal": 8219064.853801223, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9275000, "cumulativeReal": 9275000, "cumulativeTransfers": 0, "pvCash": 8360715.236669336, "pvReal": 8360715.236669336, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9450000, "cumulativeReal": 9450000, "cumulativeTransfers": 0, "pvCash": 8501790.859985206, "pvReal": 8501790.859985206, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9625000, "cumulativeReal": 9625000, "cumulativeTransfers": 0, "pvCash": 8642294.055888966, "pvReal": 8642294.055888966, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9800000, "cumulativeReal": 9800000, "cumulativeTransfers": 0, "pvCash": 8782227.147057874, "pvReal": 8782227.147057874, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 9975000, "cumulativeReal": 9975000, "cumulativeTransfers": 0, "pvCash": 8921592.446744712, "pvReal": 8921592.446744712, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 10150000, "cumulativeReal": 10150000, "cumulativeTransfers": 0, "pvCash": 9060392.258816024, "pvReal": 9060392.258816024, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 10325000, "cumulativeReal": 10325000, "cumulativeTransfers": 0, "pvCash": 9198628.877790203, "pvReal": 9198628.877790203, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 10500000, "cumulativeReal": 10500000, "cumulativeTransfers": 0, "pvCash": 9336304.58887542, "pvReal": 9336304.58887542, "pvTransfers": 0 } ], "eligible": { "south": 0, "north": 0 }, "doseDemand": { "south": 0, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 0, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "limited": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 67875000, "cumulativeShortfall": 45815624.99999999 }, { "month": 2, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 135750000, "cumulativeShortfall": 91631249.99999999 }, { "month": 3, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 203625000, "cumulativeShortfall": 137446874.99999997 }, { "month": 4, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 271500000, "cumulativeShortfall": 183262499.99999997 }, { "month": 5, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 339375000, "cumulativeShortfall": 229078124.99999997 }, { "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "month": 7, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 8, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 543000000, "cumulativeShortfall": 366524999.99999994 }, { "month": 9, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 610875000, "cumulativeShortfall": 412340624.99999994 }, { "month": 10, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 678750000, "cumulativeShortfall": 458156249.99999994 }, { "month": 11, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 746625000, "cumulativeShortfall": 503971874.99999994 }, { "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "month": 13, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 882375000, "cumulativeShortfall": 595603124.9999999 }, { "month": 14, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 950250000, "cumulativeShortfall": 641418749.9999999 }, { "month": 15, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1018125000, "cumulativeShortfall": 687234374.9999999 }, { "month": 16, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1086000000, "cumulativeShortfall": 733049999.9999999 }, { "month": 17, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1153875000, "cumulativeShortfall": 778865624.9999999 }, { "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "month": 19, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1289625000, "cumulativeShortfall": 870496874.9999999 }, { "month": 20, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1357500000, "cumulativeShortfall": 916312499.9999999 }, { "month": 21, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1425375000, "cumulativeShortfall": 962128124.9999999 }, { "month": 22, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1493250000, "cumulativeShortfall": 1007943749.9999999 }, { "month": 23, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1561125000, "cumulativeShortfall": 1053759374.9999999 }, { "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "month": 25, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1696875000, "cumulativeShortfall": 1145390624.9999998 }, { "month": 26, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1764750000, "cumulativeShortfall": 1191206249.9999998 }, { "month": 27, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1832625000, "cumulativeShortfall": 1237021874.9999998 }, { "month": 28, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1900500000, "cumulativeShortfall": 1282837499.9999998 }, { "month": 29, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1968375000, "cumulativeShortfall": 1328653124.9999998 }, { "month": 30, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 2036250000, "cumulativeShortfall": 1374468749.9999998 }, { "month": 31, "eligible": 0.05555555555555555, "displaced": 712268.5185185184, "alternative": 213680.55555555553, "held": 71226.85185185184, "lost": 427361.11111111107, "exposure": 64104166.66666666, "diversionReceipts": 14423437.499999996, "lastingDiscount": 565624.9999999999, "illustrativeShortfall": 43835937.49999999, "cumulative": 2100354166.6666667, "cumulativeShortfall": 1418304687.4999998 }, { "month": 32, "eligible": 0.1111111111111111, "displaced": 670370.3703703703, "alternative": 201111.1111111111, "held": 67037.03703703704, "lost": 402222.2222222222, "exposure": 60333333.33333333, "diversionReceipts": 13575000, "lastingDiscount": 1131249.9999999998, "illustrativeShortfall": 41856250, "cumulative": 2160687500, "cumulativeShortfall": 1460160937.4999998 }, { "month": 33, "eligible": 0.16666666666666666, "displaced": 628472.2222222222, "alternative": 188541.66666666666, "held": 62847.222222222226, "lost": 377083.3333333334, "exposure": 56562500, "diversionReceipts": 12726562.5, "lastingDiscount": 1696875, "illustrativeShortfall": 39876562.5, "cumulative": 2217250000, "cumulativeShortfall": 1500037499.9999998 }, { "month": 34, "eligible": 0.2222222222222222, "displaced": 586574.074074074, "alternative": 175972.22222222222, "held": 58657.40740740741, "lost": 351944.4444444444, "exposure": 52791666.666666664, "diversionReceipts": 11878125, "lastingDiscount": 2262499.9999999995, "illustrativeShortfall": 37896874.99999999, "cumulative": 2270041666.6666665, "cumulativeShortfall": 1537934374.9999998 }, { "month": 35, "eligible": 0.2777777777777778, "displaced": 544675.9259259258, "alternative": 163402.77777777775, "held": 54467.592592592584, "lost": 326805.5555555555, "exposure": 49020833.33333333, "diversionReceipts": 11029687.499999998, "lastingDiscount": 2828124.9999999995, "illustrativeShortfall": 35917187.49999999, "cumulative": 2319062500, "cumulativeShortfall": 1573851562.4999998 }, { "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "month": 37, "eligible": 0.3888888888888889, "displaced": 460879.62962962966, "alternative": 138263.8888888889, "held": 46087.96296296297, "lost": 276527.7777777778, "exposure": 41479166.66666667, "diversionReceipts": 9332812.500000002, "lastingDiscount": 3959374.9999999995, "illustrativeShortfall": 31957812.500000004, "cumulative": 2405791666.6666665, "cumulativeShortfall": 1639746874.9999998 }, { "month": 38, "eligible": 0.4444444444444444, "displaced": 418981.48148148146, "alternative": 125694.44444444444, "held": 41898.148148148146, "lost": 251388.88888888888, "exposure": 37708333.33333333, "diversionReceipts": 8484375, "lastingDiscount": 4524999.999999999, "illustrativeShortfall": 29978125, "cumulative": 2443500000, "cumulativeShortfall": 1669724999.9999998 }, { "month": 39, "eligible": 0.5, "displaced": 377083.3333333333, "alternative": 113124.99999999999, "held": 37708.333333333336, "lost": 226249.99999999997, "exposure": 33937500, "diversionReceipts": 7635937.499999998, "lastingDiscount": 5090625, "illustrativeShortfall": 27998437.499999996, "cumulative": 2477437500, "cumulativeShortfall": 1697723437.4999998 }, { "month": 40, "eligible": 0.5555555555555556, "displaced": 335185.18518518517, "alternative": 100555.55555555555, "held": 33518.51851851852, "lost": 201111.1111111111, "exposure": 30166666.666666664, "diversionReceipts": 6787500, "lastingDiscount": 5656249.999999999, "illustrativeShortfall": 26018750, "cumulative": 2507604166.6666665, "cumulativeShortfall": 1723742187.4999998 }, { "month": 41, "eligible": 0.6111111111111112, "displaced": 293287.03703703696, "alternative": 87986.11111111108, "held": 29328.703703703697, "lost": 175972.2222222222, "exposure": 26395833.33333333, "diversionReceipts": 5939062.499999998, "lastingDiscount": 6221875.000000001, "illustrativeShortfall": 24039062.499999996, "cumulative": 2534000000, "cumulativeShortfall": 1747781249.9999998 }, { "month": 42, "eligible": 0.6666666666666666, "displaced": 251388.8888888889, "alternative": 75416.66666666667, "held": 25138.88888888889, "lost": 150833.33333333337, "exposure": 22625000, "diversionReceipts": 5090625, "lastingDiscount": 6787500, "illustrativeShortfall": 22059375.000000004, "cumulative": 2556625000, "cumulativeShortfall": 1769840624.9999998 }, { "month": 43, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2576987500, "cumulativeShortfall": 1790712187.4999998 }, { "month": 44, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2597350000, "cumulativeShortfall": 1811583749.9999998 }, { "month": 45, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2617712500, "cumulativeShortfall": 1832455312.4999998 }, { "month": 46, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2638075000, "cumulativeShortfall": 1853326874.9999998 }, { "month": 47, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2658437500, "cumulativeShortfall": 1874198437.4999998 }, { "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "month": 49, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2699162500, "cumulativeShortfall": 1915941562.4999998 }, { "month": 50, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2719525000, "cumulativeShortfall": 1936813124.9999998 }, { "month": 51, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2739887500, "cumulativeShortfall": 1957684687.4999998 }, { "month": 52, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2760250000, "cumulativeShortfall": 1978556249.9999998 }, { "month": 53, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2780612500, "cumulativeShortfall": 1999427812.4999998 }, { "month": 54, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2800975000, "cumulativeShortfall": 2020299374.9999998 }, { "month": 55, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2821337500, "cumulativeShortfall": 2041170937.4999998 }, { "month": 56, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2841700000, "cumulativeShortfall": 2062042499.9999998 }, { "month": 57, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2862062500, "cumulativeShortfall": 2082914062.4999998 }, { "month": 58, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2882425000, "cumulativeShortfall": 2103785624.9999998 }, { "month": 59, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2902787500, "cumulativeShortfall": 2124657187.4999998 }, { "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "months": 18, "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "months": 24, "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "months": 36, "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "months": 48, "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "months": 60, "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "totals": { "gross": 2923150000, "diverted": 9743833.333333332, "unsold": 19487666.666666664, "deferred": 3247944.4444444454, "shortfall": 2145528749.9999998 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 155556, "vaccineNorth": 0, "tests": 700, "lines": { "product": 7000020, "freight": 1555560, "distribution": 2333340, "coldOperation": 1555560, "personnel": 2333340, "postVaccinationMonitoring": 2333340, "diagnosticTests": 175000 }, "publicCash": 17286160, "real": 17286160, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17286160, "cumulativeReal": 17286160, "cumulativeTransfers": 0, "pvCash": 17286160, "pvReal": 17286160, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17461160, "cumulativeReal": 17461160, "cumulativeTransfers": 0, "pvCash": 17460449.921286438, "pvReal": 17460449.921286438, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17636160, "cumulativeReal": 17636160, "cumulativeTransfers": 0, "pvCash": 17634032.64506948, "pvReal": 17634032.64506948, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17811160, "cumulativeReal": 17811160, "cumulativeTransfers": 0, "pvCash": 17806911.040868517, "pvReal": 17806911.040868517, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 17986160, "cumulativeReal": 17986160, "cumulativeTransfers": 0, "pvCash": 17979087.9665596, "pvReal": 17979087.9665596, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18161160, "cumulativeReal": 18161160, "cumulativeTransfers": 0, "pvCash": 18150566.268422686, "pvReal": 18150566.268422686, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18336160, "cumulativeReal": 18336160, "cumulativeTransfers": 0, "pvCash": 18321348.781188678, "pvReal": 18321348.781188678, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18511160, "cumulativeReal": 18511160, "cumulativeTransfers": 0, "pvCash": 18491438.328086305, "pvReal": 18491438.328086305, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18686160, "cumulativeReal": 18686160, "cumulativeTransfers": 0, "pvCash": 18660837.720888782, "pvReal": 18660837.720888782, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 18861160, "cumulativeReal": 18861160, "cumulativeTransfers": 0, "pvCash": 18829549.75996029, "pvReal": 18829549.75996029, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19036160, "cumulativeReal": 19036160, "cumulativeTransfers": 0, "pvCash": 18997577.234302275, "pvReal": 18997577.234302275, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19211160, "cumulativeReal": 19211160, "cumulativeTransfers": 0, "pvCash": 19164922.92159955, "pvReal": 19164922.92159955, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19386160, "cumulativeReal": 19386160, "cumulativeTransfers": 0, "pvCash": 19331589.588266216, "pvReal": 19331589.588266216, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19561160, "cumulativeReal": 19561160, "cumulativeTransfers": 0, "pvCash": 19497579.989491396, "pvReal": 19497579.989491396, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19736160, "cumulativeReal": 19736160, "cumulativeTransfers": 0, "pvCash": 19662896.869284768, "pvReal": 19662896.869284768, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 19911160, "cumulativeReal": 19911160, "cumulativeTransfers": 0, "pvCash": 19827542.960521948, "pvReal": 19827542.960521948, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20086160, "cumulativeReal": 20086160, "cumulativeTransfers": 0, "pvCash": 19991520.984989647, "pvReal": 19991520.984989647, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20261160, "cumulativeReal": 20261160, "cumulativeTransfers": 0, "pvCash": 20154833.653430678, "pvReal": 20154833.653430678, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20436160, "cumulativeReal": 20436160, "cumulativeTransfers": 0, "pvCash": 20317483.665588766, "pvReal": 20317483.665588766, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20611160, "cumulativeReal": 20611160, "cumulativeTransfers": 0, "pvCash": 20479473.710253175, "pvReal": 20479473.710253175, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20786160, "cumulativeReal": 20786160, "cumulativeTransfers": 0, "pvCash": 20640806.465303153, "pvReal": 20640806.465303153, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 20961160, "cumulativeReal": 20961160, "cumulativeTransfers": 0, "pvCash": 20801484.597752206, "pvReal": 20801484.597752206, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21136160, "cumulativeReal": 21136160, "cumulativeTransfers": 0, "pvCash": 20961510.76379219, "pvReal": 20961510.76379219, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21311160, "cumulativeReal": 21311160, "cumulativeTransfers": 0, "pvCash": 21120887.608837213, "pvReal": 21120887.608837213, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21486160, "cumulativeReal": 21486160, "cumulativeTransfers": 0, "pvCash": 21279617.767567374, "pvReal": 21279617.767567374, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21661160, "cumulativeReal": 21661160, "cumulativeTransfers": 0, "pvCash": 21437703.863972306, "pvReal": 21437703.863972306, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 21836160, "cumulativeReal": 21836160, "cumulativeTransfers": 0, "pvCash": 21595148.511394568, "pvReal": 21595148.511394568, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22011160, "cumulativeReal": 22011160, "cumulativeTransfers": 0, "pvCash": 21751954.312572833, "pvReal": 21751954.312572833, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22186160, "cumulativeReal": 22186160, "cumulativeTransfers": 0, "pvCash": 21908123.85968493, "pvReal": 21908123.85968493, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22361160, "cumulativeReal": 22361160, "cumulativeTransfers": 0, "pvCash": 22063659.734390676, "pvReal": 22063659.734390676, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22536160, "cumulativeReal": 22536160, "cumulativeTransfers": 0, "pvCash": 22218564.50787457, "pvReal": 22218564.50787457, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22711160, "cumulativeReal": 22711160, "cumulativeTransfers": 0, "pvCash": 22372840.740888294, "pvReal": 22372840.740888294, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 22886160, "cumulativeReal": 22886160, "cumulativeTransfers": 0, "pvCash": 22526490.983793035, "pvReal": 22526490.983793035, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23061160, "cumulativeReal": 23061160, "cumulativeTransfers": 0, "pvCash": 22679517.776601657, "pvReal": 22679517.776601657, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23236160, "cumulativeReal": 23236160, "cumulativeTransfers": 0, "pvCash": 22831923.64902069, "pvReal": 22831923.64902069, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23411160, "cumulativeReal": 23411160, "cumulativeTransfers": 0, "pvCash": 22983711.12049214, "pvReal": 22983711.12049214, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23586160, "cumulativeReal": 23586160, "cumulativeTransfers": 0, "pvCash": 23134882.70023515, "pvReal": 23134882.70023515, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23761160, "cumulativeReal": 23761160, "cumulativeTransfers": 0, "pvCash": 23285440.887287468, "pvReal": 23285440.887287468, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 23936160, "cumulativeReal": 23936160, "cumulativeTransfers": 0, "pvCash": 23435388.170546763, "pvReal": 23435388.170546763, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24111160, "cumulativeReal": 24111160, "cumulativeTransfers": 0, "pvCash": 23584727.02881178, "pvReal": 23584727.02881178, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24286160, "cumulativeReal": 24286160, "cumulativeTransfers": 0, "pvCash": 23733459.930823296, "pvReal": 23733459.930823296, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24461160, "cumulativeReal": 24461160, "cumulativeTransfers": 0, "pvCash": 23881589.335304957, "pvReal": 23881589.335304957, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24636160, "cumulativeReal": 24636160, "cumulativeTransfers": 0, "pvCash": 24029117.691003904, "pvReal": 24029117.691003904, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24811160, "cumulativeReal": 24811160, "cumulativeTransfers": 0, "pvCash": 24176047.436731257, "pvReal": 24176047.436731257, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 24986160, "cumulativeReal": 24986160, "cumulativeTransfers": 0, "pvCash": 24322381.001402438, "pvReal": 24322381.001402438, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25161160, "cumulativeReal": 25161160, "cumulativeTransfers": 0, "pvCash": 24468120.804077316, "pvReal": 24468120.804077316, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25336160, "cumulativeReal": 25336160, "cumulativeTransfers": 0, "pvCash": 24613269.254000206, "pvReal": 24613269.254000206, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25511160, "cumulativeReal": 25511160, "cumulativeTransfers": 0, "pvCash": 24757828.750639684, "pvReal": 24757828.750639684, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25686160, "cumulativeReal": 25686160, "cumulativeTransfers": 0, "pvCash": 24901801.683728263, "pvReal": 24901801.683728263, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 25861160, "cumulativeReal": 25861160, "cumulativeTransfers": 0, "pvCash": 25045190.433301896, "pvReal": 25045190.433301896, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26036160, "cumulativeReal": 26036160, "cumulativeTransfers": 0, "pvCash": 25187997.36973932, "pvReal": 25187997.36973932, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26211160, "cumulativeReal": 26211160, "cumulativeTransfers": 0, "pvCash": 25330224.85380124, "pvReal": 25330224.85380124, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26386160, "cumulativeReal": 26386160, "cumulativeTransfers": 0, "pvCash": 25471875.236669354, "pvReal": 25471875.236669354, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26561160, "cumulativeReal": 26561160, "cumulativeTransfers": 0, "pvCash": 25612950.859985225, "pvReal": 25612950.859985225, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26736160, "cumulativeReal": 26736160, "cumulativeTransfers": 0, "pvCash": 25753454.055888984, "pvReal": 25753454.055888984, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 26911160, "cumulativeReal": 26911160, "cumulativeTransfers": 0, "pvCash": 25893387.14705789, "pvReal": 25893387.14705789, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 27086160, "cumulativeReal": 27086160, "cumulativeTransfers": 0, "pvCash": 26032752.44674473, "pvReal": 26032752.44674473, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 27261160, "cumulativeReal": 27261160, "cumulativeTransfers": 0, "pvCash": 26171552.25881604, "pvReal": 26171552.25881604, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 27436160, "cumulativeReal": 27436160, "cumulativeTransfers": 0, "pvCash": 26309788.87779022, "pvReal": 26309788.87779022, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 27611160, "cumulativeReal": 27611160, "cumulativeTransfers": 0, "pvCash": 26447464.588875435, "pvReal": 26447464.588875435, "pvTransfers": 0 } ], "eligible": { "south": 100000, "north": 0 }, "doseDemand": { "south": 155556, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 17111160, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } }, "broad": { "trade": { "baseline": { "name": "European Union", "kg": 9050000 }, "rows": [ { "month": 1, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 67875000, "cumulativeShortfall": 45815624.99999999 }, { "month": 2, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 135750000, "cumulativeShortfall": 91631249.99999999 }, { "month": 3, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 203625000, "cumulativeShortfall": 137446874.99999997 }, { "month": 4, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 271500000, "cumulativeShortfall": 183262499.99999997 }, { "month": 5, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 339375000, "cumulativeShortfall": 229078124.99999997 }, { "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "month": 7, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 475125000, "cumulativeShortfall": 320709374.99999994 }, { "month": 8, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 543000000, "cumulativeShortfall": 366524999.99999994 }, { "month": 9, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 610875000, "cumulativeShortfall": 412340624.99999994 }, { "month": 10, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 678750000, "cumulativeShortfall": 458156249.99999994 }, { "month": 11, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 746625000, "cumulativeShortfall": 503971874.99999994 }, { "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "month": 13, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 882375000, "cumulativeShortfall": 595603124.9999999 }, { "month": 14, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 950250000, "cumulativeShortfall": 641418749.9999999 }, { "month": 15, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1018125000, "cumulativeShortfall": 687234374.9999999 }, { "month": 16, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1086000000, "cumulativeShortfall": 733049999.9999999 }, { "month": 17, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1153875000, "cumulativeShortfall": 778865624.9999999 }, { "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "month": 19, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1289625000, "cumulativeShortfall": 870496874.9999999 }, { "month": 20, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1357500000, "cumulativeShortfall": 916312499.9999999 }, { "month": 21, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1425375000, "cumulativeShortfall": 962128124.9999999 }, { "month": 22, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1493250000, "cumulativeShortfall": 1007943749.9999999 }, { "month": 23, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1561125000, "cumulativeShortfall": 1053759374.9999999 }, { "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "month": 25, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1696875000, "cumulativeShortfall": 1145390624.9999998 }, { "month": 26, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1764750000, "cumulativeShortfall": 1191206249.9999998 }, { "month": 27, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1832625000, "cumulativeShortfall": 1237021874.9999998 }, { "month": 28, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1900500000, "cumulativeShortfall": 1282837499.9999998 }, { "month": 29, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1968375000, "cumulativeShortfall": 1328653124.9999998 }, { "month": 30, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 2036250000, "cumulativeShortfall": 1374468749.9999998 }, { "month": 31, "eligible": 0.05555555555555555, "displaced": 712268.5185185184, "alternative": 213680.55555555553, "held": 71226.85185185184, "lost": 427361.11111111107, "exposure": 64104166.66666666, "diversionReceipts": 14423437.499999996, "lastingDiscount": 565624.9999999999, "illustrativeShortfall": 43835937.49999999, "cumulative": 2100354166.6666667, "cumulativeShortfall": 1418304687.4999998 }, { "month": 32, "eligible": 0.1111111111111111, "displaced": 670370.3703703703, "alternative": 201111.1111111111, "held": 67037.03703703704, "lost": 402222.2222222222, "exposure": 60333333.33333333, "diversionReceipts": 13575000, "lastingDiscount": 1131249.9999999998, "illustrativeShortfall": 41856250, "cumulative": 2160687500, "cumulativeShortfall": 1460160937.4999998 }, { "month": 33, "eligible": 0.16666666666666666, "displaced": 628472.2222222222, "alternative": 188541.66666666666, "held": 62847.222222222226, "lost": 377083.3333333334, "exposure": 56562500, "diversionReceipts": 12726562.5, "lastingDiscount": 1696875, "illustrativeShortfall": 39876562.5, "cumulative": 2217250000, "cumulativeShortfall": 1500037499.9999998 }, { "month": 34, "eligible": 0.2222222222222222, "displaced": 586574.074074074, "alternative": 175972.22222222222, "held": 58657.40740740741, "lost": 351944.4444444444, "exposure": 52791666.666666664, "diversionReceipts": 11878125, "lastingDiscount": 2262499.9999999995, "illustrativeShortfall": 37896874.99999999, "cumulative": 2270041666.6666665, "cumulativeShortfall": 1537934374.9999998 }, { "month": 35, "eligible": 0.2777777777777778, "displaced": 544675.9259259258, "alternative": 163402.77777777775, "held": 54467.592592592584, "lost": 326805.5555555555, "exposure": 49020833.33333333, "diversionReceipts": 11029687.499999998, "lastingDiscount": 2828124.9999999995, "illustrativeShortfall": 35917187.49999999, "cumulative": 2319062500, "cumulativeShortfall": 1573851562.4999998 }, { "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "month": 37, "eligible": 0.3888888888888889, "displaced": 460879.62962962966, "alternative": 138263.8888888889, "held": 46087.96296296297, "lost": 276527.7777777778, "exposure": 41479166.66666667, "diversionReceipts": 9332812.500000002, "lastingDiscount": 3959374.9999999995, "illustrativeShortfall": 31957812.500000004, "cumulative": 2405791666.6666665, "cumulativeShortfall": 1639746874.9999998 }, { "month": 38, "eligible": 0.4444444444444444, "displaced": 418981.48148148146, "alternative": 125694.44444444444, "held": 41898.148148148146, "lost": 251388.88888888888, "exposure": 37708333.33333333, "diversionReceipts": 8484375, "lastingDiscount": 4524999.999999999, "illustrativeShortfall": 29978125, "cumulative": 2443500000, "cumulativeShortfall": 1669724999.9999998 }, { "month": 39, "eligible": 0.5, "displaced": 377083.3333333333, "alternative": 113124.99999999999, "held": 37708.333333333336, "lost": 226249.99999999997, "exposure": 33937500, "diversionReceipts": 7635937.499999998, "lastingDiscount": 5090625, "illustrativeShortfall": 27998437.499999996, "cumulative": 2477437500, "cumulativeShortfall": 1697723437.4999998 }, { "month": 40, "eligible": 0.5555555555555556, "displaced": 335185.18518518517, "alternative": 100555.55555555555, "held": 33518.51851851852, "lost": 201111.1111111111, "exposure": 30166666.666666664, "diversionReceipts": 6787500, "lastingDiscount": 5656249.999999999, "illustrativeShortfall": 26018750, "cumulative": 2507604166.6666665, "cumulativeShortfall": 1723742187.4999998 }, { "month": 41, "eligible": 0.6111111111111112, "displaced": 293287.03703703696, "alternative": 87986.11111111108, "held": 29328.703703703697, "lost": 175972.2222222222, "exposure": 26395833.33333333, "diversionReceipts": 5939062.499999998, "lastingDiscount": 6221875.000000001, "illustrativeShortfall": 24039062.499999996, "cumulative": 2534000000, "cumulativeShortfall": 1747781249.9999998 }, { "month": 42, "eligible": 0.6666666666666666, "displaced": 251388.8888888889, "alternative": 75416.66666666667, "held": 25138.88888888889, "lost": 150833.33333333337, "exposure": 22625000, "diversionReceipts": 5090625, "lastingDiscount": 6787500, "illustrativeShortfall": 22059375.000000004, "cumulative": 2556625000, "cumulativeShortfall": 1769840624.9999998 }, { "month": 43, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2576987500, "cumulativeShortfall": 1790712187.4999998 }, { "month": 44, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2597350000, "cumulativeShortfall": 1811583749.9999998 }, { "month": 45, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2617712500, "cumulativeShortfall": 1832455312.4999998 }, { "month": 46, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2638075000, "cumulativeShortfall": 1853326874.9999998 }, { "month": 47, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2658437500, "cumulativeShortfall": 1874198437.4999998 }, { "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "month": 49, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2699162500, "cumulativeShortfall": 1915941562.4999998 }, { "month": 50, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2719525000, "cumulativeShortfall": 1936813124.9999998 }, { "month": 51, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2739887500, "cumulativeShortfall": 1957684687.4999998 }, { "month": 52, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2760250000, "cumulativeShortfall": 1978556249.9999998 }, { "month": 53, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2780612500, "cumulativeShortfall": 1999427812.4999998 }, { "month": 54, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2800975000, "cumulativeShortfall": 2020299374.9999998 }, { "month": 55, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2821337500, "cumulativeShortfall": 2041170937.4999998 }, { "month": 56, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2841700000, "cumulativeShortfall": 2062042499.9999998 }, { "month": 57, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2862062500, "cumulativeShortfall": 2082914062.4999998 }, { "month": 58, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2882425000, "cumulativeShortfall": 2103785624.9999998 }, { "month": 59, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2902787500, "cumulativeShortfall": 2124657187.4999998 }, { "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "horizons": [ { "months": 6, "month": 6, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 407250000, "cumulativeShortfall": 274893749.99999994 }, { "months": 12, "month": 12, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 814500000, "cumulativeShortfall": 549787499.9999999 }, { "months": 18, "month": 18, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1221750000, "cumulativeShortfall": 824681249.9999999 }, { "months": 24, "month": 24, "eligible": 0, "displaced": 754166.6666666666, "alternative": 226249.99999999997, "held": 75416.66666666667, "lost": 452499.99999999994, "exposure": 67875000, "diversionReceipts": 15271874.999999996, "lastingDiscount": 0, "illustrativeShortfall": 45815624.99999999, "cumulative": 1629000000, "cumulativeShortfall": 1099574999.9999998 }, { "months": 36, "month": 36, "eligible": 0.3333333333333333, "displaced": 502777.7777777778, "alternative": 150833.33333333334, "held": 50277.77777777778, "lost": 301666.66666666674, "exposure": 45250000, "diversionReceipts": 10181250, "lastingDiscount": 3393750, "illustrativeShortfall": 33937500.00000001, "cumulative": 2364312500, "cumulativeShortfall": 1607789062.4999998 }, { "months": 48, "month": 48, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2678800000, "cumulativeShortfall": 1895069999.9999998 }, { "months": 60, "month": 60, "eligible": 0.7, "displaced": 226250.00000000003, "alternative": 67875, "held": 22625.000000000004, "lost": 135750.00000000003, "exposure": 20362500.000000004, "diversionReceipts": 4581562.5, "lastingDiscount": 7126875, "illustrativeShortfall": 20871562.5, "cumulative": 2923150000, "cumulativeShortfall": 2145528749.9999998 } ], "totals": { "gross": 2923150000, "diverted": 9743833.333333332, "unsold": 19487666.666666664, "deferred": 3247944.4444444454, "shortfall": 2145528749.9999998 } }, "cost": { "months": [ { "month": 1, "year": 1, "vaccineSouth": 777778, "vaccineNorth": 0, "tests": 700, "lines": { "product": 35000010, "freight": 7777780, "distribution": 11666670, "coldOperation": 7777780, "personnel": 11666670, "postVaccinationMonitoring": 11666670, "diagnosticTests": 175000 }, "publicCash": 85730580, "real": 85730580, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85730580, "cumulativeReal": 85730580, "cumulativeTransfers": 0, "pvCash": 85730580, "pvReal": 85730580, "pvTransfers": 0 }, { "month": 2, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 85905580, "cumulativeReal": 85905580, "cumulativeTransfers": 0, "pvCash": 85904869.92128643, "pvReal": 85904869.92128643, "pvTransfers": 0 }, { "month": 3, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86080580, "cumulativeReal": 86080580, "cumulativeTransfers": 0, "pvCash": 86078452.64506948, "pvReal": 86078452.64506948, "pvTransfers": 0 }, { "month": 4, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86255580, "cumulativeReal": 86255580, "cumulativeTransfers": 0, "pvCash": 86251331.04086852, "pvReal": 86251331.04086852, "pvTransfers": 0 }, { "month": 5, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86430580, "cumulativeReal": 86430580, "cumulativeTransfers": 0, "pvCash": 86423507.9665596, "pvReal": 86423507.9665596, "pvTransfers": 0 }, { "month": 6, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86605580, "cumulativeReal": 86605580, "cumulativeTransfers": 0, "pvCash": 86594986.2684227, "pvReal": 86594986.2684227, "pvTransfers": 0 }, { "month": 7, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86780580, "cumulativeReal": 86780580, "cumulativeTransfers": 0, "pvCash": 86765768.78118868, "pvReal": 86765768.78118868, "pvTransfers": 0 }, { "month": 8, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 86955580, "cumulativeReal": 86955580, "cumulativeTransfers": 0, "pvCash": 86935858.32808632, "pvReal": 86935858.32808632, "pvTransfers": 0 }, { "month": 9, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87130580, "cumulativeReal": 87130580, "cumulativeTransfers": 0, "pvCash": 87105257.7208888, "pvReal": 87105257.7208888, "pvTransfers": 0 }, { "month": 10, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87305580, "cumulativeReal": 87305580, "cumulativeTransfers": 0, "pvCash": 87273969.7599603, "pvReal": 87273969.7599603, "pvTransfers": 0 }, { "month": 11, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87480580, "cumulativeReal": 87480580, "cumulativeTransfers": 0, "pvCash": 87441997.23430228, "pvReal": 87441997.23430228, "pvTransfers": 0 }, { "month": 12, "year": 1, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87655580, "cumulativeReal": 87655580, "cumulativeTransfers": 0, "pvCash": 87609342.92159955, "pvReal": 87609342.92159955, "pvTransfers": 0 }, { "month": 13, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 87830580, "cumulativeReal": 87830580, "cumulativeTransfers": 0, "pvCash": 87776009.58826622, "pvReal": 87776009.58826622, "pvTransfers": 0 }, { "month": 14, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88005580, "cumulativeReal": 88005580, "cumulativeTransfers": 0, "pvCash": 87941999.9894914, "pvReal": 87941999.9894914, "pvTransfers": 0 }, { "month": 15, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88180580, "cumulativeReal": 88180580, "cumulativeTransfers": 0, "pvCash": 88107316.86928478, "pvReal": 88107316.86928478, "pvTransfers": 0 }, { "month": 16, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88355580, "cumulativeReal": 88355580, "cumulativeTransfers": 0, "pvCash": 88271962.96052195, "pvReal": 88271962.96052195, "pvTransfers": 0 }, { "month": 17, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88530580, "cumulativeReal": 88530580, "cumulativeTransfers": 0, "pvCash": 88435940.98498966, "pvReal": 88435940.98498966, "pvTransfers": 0 }, { "month": 18, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88705580, "cumulativeReal": 88705580, "cumulativeTransfers": 0, "pvCash": 88599253.65343069, "pvReal": 88599253.65343069, "pvTransfers": 0 }, { "month": 19, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 88880580, "cumulativeReal": 88880580, "cumulativeTransfers": 0, "pvCash": 88761903.66558878, "pvReal": 88761903.66558878, "pvTransfers": 0 }, { "month": 20, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89055580, "cumulativeReal": 89055580, "cumulativeTransfers": 0, "pvCash": 88923893.7102532, "pvReal": 88923893.7102532, "pvTransfers": 0 }, { "month": 21, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89230580, "cumulativeReal": 89230580, "cumulativeTransfers": 0, "pvCash": 89085226.46530317, "pvReal": 89085226.46530317, "pvTransfers": 0 }, { "month": 22, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89405580, "cumulativeReal": 89405580, "cumulativeTransfers": 0, "pvCash": 89245904.59775223, "pvReal": 89245904.59775223, "pvTransfers": 0 }, { "month": 23, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89580580, "cumulativeReal": 89580580, "cumulativeTransfers": 0, "pvCash": 89405930.76379222, "pvReal": 89405930.76379222, "pvTransfers": 0 }, { "month": 24, "year": 2, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89755580, "cumulativeReal": 89755580, "cumulativeTransfers": 0, "pvCash": 89565307.60883725, "pvReal": 89565307.60883725, "pvTransfers": 0 }, { "month": 25, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 89930580, "cumulativeReal": 89930580, "cumulativeTransfers": 0, "pvCash": 89724037.76756741, "pvReal": 89724037.76756741, "pvTransfers": 0 }, { "month": 26, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90105580, "cumulativeReal": 90105580, "cumulativeTransfers": 0, "pvCash": 89882123.86397234, "pvReal": 89882123.86397234, "pvTransfers": 0 }, { "month": 27, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90280580, "cumulativeReal": 90280580, "cumulativeTransfers": 0, "pvCash": 90039568.51139459, "pvReal": 90039568.51139459, "pvTransfers": 0 }, { "month": 28, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90455580, "cumulativeReal": 90455580, "cumulativeTransfers": 0, "pvCash": 90196374.31257285, "pvReal": 90196374.31257285, "pvTransfers": 0 }, { "month": 29, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90630580, "cumulativeReal": 90630580, "cumulativeTransfers": 0, "pvCash": 90352543.85968494, "pvReal": 90352543.85968494, "pvTransfers": 0 }, { "month": 30, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90805580, "cumulativeReal": 90805580, "cumulativeTransfers": 0, "pvCash": 90508079.73439069, "pvReal": 90508079.73439069, "pvTransfers": 0 }, { "month": 31, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 90980580, "cumulativeReal": 90980580, "cumulativeTransfers": 0, "pvCash": 90662984.50787458, "pvReal": 90662984.50787458, "pvTransfers": 0 }, { "month": 32, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 91155580, "cumulativeReal": 91155580, "cumulativeTransfers": 0, "pvCash": 90817260.7408883, "pvReal": 90817260.7408883, "pvTransfers": 0 }, { "month": 33, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 91330580, "cumulativeReal": 91330580, "cumulativeTransfers": 0, "pvCash": 90970910.98379304, "pvReal": 90970910.98379304, "pvTransfers": 0 }, { "month": 34, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 91505580, "cumulativeReal": 91505580, "cumulativeTransfers": 0, "pvCash": 91123937.77660166, "pvReal": 91123937.77660166, "pvTransfers": 0 }, { "month": 35, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 91680580, "cumulativeReal": 91680580, "cumulativeTransfers": 0, "pvCash": 91276343.64902069, "pvReal": 91276343.64902069, "pvTransfers": 0 }, { "month": 36, "year": 3, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 91855580, "cumulativeReal": 91855580, "cumulativeTransfers": 0, "pvCash": 91428131.12049213, "pvReal": 91428131.12049213, "pvTransfers": 0 }, { "month": 37, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92030580, "cumulativeReal": 92030580, "cumulativeTransfers": 0, "pvCash": 91579302.70023514, "pvReal": 91579302.70023514, "pvTransfers": 0 }, { "month": 38, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92205580, "cumulativeReal": 92205580, "cumulativeTransfers": 0, "pvCash": 91729860.88728745, "pvReal": 91729860.88728745, "pvTransfers": 0 }, { "month": 39, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92380580, "cumulativeReal": 92380580, "cumulativeTransfers": 0, "pvCash": 91879808.17054676, "pvReal": 91879808.17054676, "pvTransfers": 0 }, { "month": 40, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92555580, "cumulativeReal": 92555580, "cumulativeTransfers": 0, "pvCash": 92029147.02881177, "pvReal": 92029147.02881177, "pvTransfers": 0 }, { "month": 41, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92730580, "cumulativeReal": 92730580, "cumulativeTransfers": 0, "pvCash": 92177879.93082328, "pvReal": 92177879.93082328, "pvTransfers": 0 }, { "month": 42, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 92905580, "cumulativeReal": 92905580, "cumulativeTransfers": 0, "pvCash": 92326009.33530495, "pvReal": 92326009.33530495, "pvTransfers": 0 }, { "month": 43, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93080580, "cumulativeReal": 93080580, "cumulativeTransfers": 0, "pvCash": 92473537.69100389, "pvReal": 92473537.69100389, "pvTransfers": 0 }, { "month": 44, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93255580, "cumulativeReal": 93255580, "cumulativeTransfers": 0, "pvCash": 92620467.43673125, "pvReal": 92620467.43673125, "pvTransfers": 0 }, { "month": 45, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93430580, "cumulativeReal": 93430580, "cumulativeTransfers": 0, "pvCash": 92766801.00140242, "pvReal": 92766801.00140242, "pvTransfers": 0 }, { "month": 46, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93605580, "cumulativeReal": 93605580, "cumulativeTransfers": 0, "pvCash": 92912540.8040773, "pvReal": 92912540.8040773, "pvTransfers": 0 }, { "month": 47, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93780580, "cumulativeReal": 93780580, "cumulativeTransfers": 0, "pvCash": 93057689.25400019, "pvReal": 93057689.25400019, "pvTransfers": 0 }, { "month": 48, "year": 4, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 93955580, "cumulativeReal": 93955580, "cumulativeTransfers": 0, "pvCash": 93202248.75063966, "pvReal": 93202248.75063966, "pvTransfers": 0 }, { "month": 49, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 94130580, "cumulativeReal": 94130580, "cumulativeTransfers": 0, "pvCash": 93346221.68372825, "pvReal": 93346221.68372825, "pvTransfers": 0 }, { "month": 50, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 94305580, "cumulativeReal": 94305580, "cumulativeTransfers": 0, "pvCash": 93489610.43330188, "pvReal": 93489610.43330188, "pvTransfers": 0 }, { "month": 51, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 94480580, "cumulativeReal": 94480580, "cumulativeTransfers": 0, "pvCash": 93632417.36973931, "pvReal": 93632417.36973931, "pvTransfers": 0 }, { "month": 52, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 94655580, "cumulativeReal": 94655580, "cumulativeTransfers": 0, "pvCash": 93774644.85380122, "pvReal": 93774644.85380122, "pvTransfers": 0 }, { "month": 53, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 94830580, "cumulativeReal": 94830580, "cumulativeTransfers": 0, "pvCash": 93916295.23666933, "pvReal": 93916295.23666933, "pvTransfers": 0 }, { "month": 54, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95005580, "cumulativeReal": 95005580, "cumulativeTransfers": 0, "pvCash": 94057370.8599852, "pvReal": 94057370.8599852, "pvTransfers": 0 }, { "month": 55, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95180580, "cumulativeReal": 95180580, "cumulativeTransfers": 0, "pvCash": 94197874.05588897, "pvReal": 94197874.05588897, "pvTransfers": 0 }, { "month": 56, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95355580, "cumulativeReal": 95355580, "cumulativeTransfers": 0, "pvCash": 94337807.14705788, "pvReal": 94337807.14705788, "pvTransfers": 0 }, { "month": 57, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95530580, "cumulativeReal": 95530580, "cumulativeTransfers": 0, "pvCash": 94477172.44674471, "pvReal": 94477172.44674471, "pvTransfers": 0 }, { "month": 58, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95705580, "cumulativeReal": 95705580, "cumulativeTransfers": 0, "pvCash": 94615972.25881602, "pvReal": 94615972.25881602, "pvTransfers": 0 }, { "month": 59, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 95880580, "cumulativeReal": 95880580, "cumulativeTransfers": 0, "pvCash": 94754208.8777902, "pvReal": 94754208.8777902, "pvTransfers": 0 }, { "month": 60, "year": 5, "vaccineSouth": 0, "vaccineNorth": 0, "tests": 700, "lines": { "product": 0, "freight": 0, "distribution": 0, "coldOperation": 0, "personnel": 0, "postVaccinationMonitoring": 0, "diagnosticTests": 175000 }, "publicCash": 175000, "real": 175000, "privateAnimalLoss": 0, "transfers": 0, "cumulativeCash": 96055580, "cumulativeReal": 96055580, "cumulativeTransfers": 0, "pvCash": 94891884.58887541, "pvReal": 94891884.58887541, "pvTransfers": 0 } ], "eligible": { "south": 500000, "north": 0 }, "doseDemand": { "south": 777778, "north": 0 }, "inventory": { "south": null, "north": null }, "gap": { "south": null, "north": null }, "unknown": [ "animal losses/disposal", "compensation transfer", "authorisation/registration", "sample collection/transport", "laboratory capital/qualified scope", "cold-chain capital", "movement administration", "feed/water support", "other surveillance" ], "assumedZeroStockCash": true }, "switching": { "incrementalCash": 85555580, "receiptsBenefit": 0, "profitBenefit": null, "ratio": null, "reopeningMonths": 0, "conditionalAdvantage": null } } } }, "dp": { "value": 163769.26820123778, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4650, "cumulative": 4650, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4800, "cumulative": 9450, "access": 0 }, { "month": 3, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 6750, "access": 0 }, { "month": 4, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 4050, "access": 0 }, { "month": 5, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 1350, "access": 0 }, { "month": 6, "sold": 0, "retained": 18, "cash": -2700, "cumulative": -1350, "access": 0.16666666666666666 }, { "month": 7, "sold": 2, "retained": 16, "cash": 15933.333333333332, "cumulative": 14583.333333333332, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 17900, "cumulative": 32483.333333333332, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30850, "cumulative": 63333.33333333333, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33800, "cumulative": 97133.33333333333, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49400, "cumulative": 146533.3333333333, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 196533.3333333333, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" }, "dpSensitivity": [ { "label": "Base", "dpClosure": 5, "climateShock": 0, "dpFeed": 150, "dpDiscount": 0.98, "dpTerminal": 7500, "result": { "value": 163769.26820123778, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4650, "cumulative": 4650, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4800, "cumulative": 9450, "access": 0 }, { "month": 3, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 6750, "access": 0 }, { "month": 4, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 4050, "access": 0 }, { "month": 5, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 1350, "access": 0 }, { "month": 6, "sold": 0, "retained": 18, "cash": -2700, "cumulative": -1350, "access": 0.16666666666666666 }, { "month": 7, "sold": 2, "retained": 16, "cash": 15933.333333333332, "cumulative": 14583.333333333332, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 17900, "cumulative": 32483.333333333332, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30850, "cumulative": 63333.33333333333, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33800, "cumulative": 97133.33333333333, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49400, "cumulative": 146533.3333333333, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 196533.3333333333, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "Earlier opening", "dpClosure": 3, "climateShock": 0, "dpFeed": 150, "dpDiscount": 0.98, "dpTerminal": 7500, "result": { "value": 180794.49046715684, "firstSales": 0, "firstRetained": 20, "trajectory": [ { "month": 1, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -3000, "access": 0 }, { "month": 2, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -6000, "access": 0 }, { "month": 3, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -9000, "access": 0 }, { "month": 4, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -12000, "access": 0.16666666666666666 }, { "month": 5, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -15000, "access": 0.3333333333333333 }, { "month": 6, "sold": 0, "retained": 20, "cash": -3000, "cumulative": -18000, "access": 0.5 }, { "month": 7, "sold": 3, "retained": 17, "cash": 29950, "cumulative": 11950, "access": 0.6666666666666666 }, { "month": 8, "sold": 3, "retained": 14, "cash": 32900, "cumulative": 44850, "access": 0.8333333333333334 }, { "month": 9, "sold": 4, "retained": 10, "cash": 48500, "cumulative": 93350, "access": 1 }, { "month": 10, "sold": 4, "retained": 6, "cash": 49100, "cumulative": 142450, "access": 1 }, { "month": 11, "sold": 4, "retained": 2, "cash": 49700, "cumulative": 192150, "access": 1 }, { "month": 12, "sold": 2, "retained": 0, "cash": 25000, "cumulative": 217150, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "Later opening", "dpClosure": 8, "climateShock": 0, "dpFeed": 150, "dpDiscount": 0.98, "dpTerminal": 7500, "result": { "value": 122910.5156152683, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4650, "cumulative": 4650, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4800, "cumulative": 9450, "access": 0 }, { "month": 3, "sold": 1, "retained": 17, "cash": 4950, "cumulative": 14400, "access": 0 }, { "month": 4, "sold": 1, "retained": 16, "cash": 5100, "cumulative": 19500, "access": 0 }, { "month": 5, "sold": 1, "retained": 15, "cash": 5250, "cumulative": 24750, "access": 0 }, { "month": 6, "sold": 1, "retained": 14, "cash": 5400, "cumulative": 30150, "access": 0 }, { "month": 7, "sold": 1, "retained": 13, "cash": 5550, "cumulative": 35700, "access": 0 }, { "month": 8, "sold": 1, "retained": 12, "cash": 5700, "cumulative": 41400, "access": 0 }, { "month": 9, "sold": 1, "retained": 11, "cash": 6683.333333333332, "cumulative": 48083.33333333333, "access": 0.16666666666666666 }, { "month": 10, "sold": 2, "retained": 9, "cash": 16983.333333333332, "cumulative": 65066.66666666666, "access": 0.3333333333333333 }, { "month": 11, "sold": 2, "retained": 7, "cash": 18950, "cumulative": 84016.66666666666, "access": 0.5 }, { "month": 12, "sold": 3, "retained": 4, "cash": 31900, "cumulative": 115916.66666666666, "access": 0.6666666666666666 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "Dry stress", "dpClosure": 5, "climateShock": 0.18, "dpFeed": 150, "dpDiscount": 0.98, "dpTerminal": 7500, "result": { "value": 159736.39269866166, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4137, "cumulative": 4137, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4314, "cumulative": 8451, "access": 0 }, { "month": 3, "sold": 0, "retained": 18, "cash": -3186, "cumulative": 5265, "access": 0 }, { "month": 4, "sold": 0, "retained": 18, "cash": -3186, "cumulative": 2079, "access": 0 }, { "month": 5, "sold": 0, "retained": 18, "cash": -3186, "cumulative": -1107, "access": 0 }, { "month": 6, "sold": 0, "retained": 18, "cash": -3186, "cumulative": -4293, "access": 0.16666666666666666 }, { "month": 7, "sold": 2, "retained": 16, "cash": 15501.333333333332, "cumulative": 11208.333333333332, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 17522, "cumulative": 28730.333333333332, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30553, "cumulative": 59283.33333333333, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33584, "cumulative": 92867.33333333333, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49292, "cumulative": 142159.3333333333, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 192159.3333333333, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "High feed", "dpClosure": 5, "climateShock": 0, "dpFeed": 225, "dpDiscount": 0.98, "dpTerminal": 7500, "result": { "value": 152566.83624963756, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 3225, "cumulative": 3225, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 3450, "cumulative": 6675, "access": 0 }, { "month": 3, "sold": 0, "retained": 18, "cash": -4050, "cumulative": 2625, "access": 0 }, { "month": 4, "sold": 0, "retained": 18, "cash": -4050, "cumulative": -1425, "access": 0 }, { "month": 5, "sold": 0, "retained": 18, "cash": -4050, "cumulative": -5475, "access": 0 }, { "month": 6, "sold": 0, "retained": 18, "cash": -4050, "cumulative": -9525, "access": 0.16666666666666666 }, { "month": 7, "sold": 2, "retained": 16, "cash": 14733.333333333332, "cumulative": 5208.333333333332, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 16850, "cumulative": 22058.333333333332, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30025, "cumulative": 52083.33333333333, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33200, "cumulative": 85283.33333333333, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49100, "cumulative": 134383.3333333333, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 184383.3333333333, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "Low discount", "dpClosure": 5, "climateShock": 0, "dpFeed": 150, "dpDiscount": 0.96, "dpTerminal": 7500, "result": { "value": 136483.59631095652, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4650, "cumulative": 4650, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4800, "cumulative": 9450, "access": 0 }, { "month": 3, "sold": 1, "retained": 17, "cash": 4950, "cumulative": 14400, "access": 0 }, { "month": 4, "sold": 0, "retained": 17, "cash": -2550, "cumulative": 11850, "access": 0 }, { "month": 5, "sold": 0, "retained": 17, "cash": -2550, "cumulative": 9300, "access": 0 }, { "month": 6, "sold": 0, "retained": 17, "cash": -2550, "cumulative": 6750, "access": 0.16666666666666666 }, { "month": 7, "sold": 1, "retained": 16, "cash": 6766.666666666666, "cumulative": 13516.666666666666, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 17900, "cumulative": 31416.666666666664, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30850, "cumulative": 62266.666666666664, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33800, "cumulative": 96066.66666666666, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49400, "cumulative": 145466.66666666666, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 195466.66666666666, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } }, { "label": "High terminal", "dpClosure": 5, "climateShock": 0, "dpFeed": 150, "dpDiscount": 0.98, "dpTerminal": 11000, "result": { "value": 163769.26820123778, "firstSales": 1, "firstRetained": 19, "trajectory": [ { "month": 1, "sold": 1, "retained": 19, "cash": 4650, "cumulative": 4650, "access": 0 }, { "month": 2, "sold": 1, "retained": 18, "cash": 4800, "cumulative": 9450, "access": 0 }, { "month": 3, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 6750, "access": 0 }, { "month": 4, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 4050, "access": 0 }, { "month": 5, "sold": 0, "retained": 18, "cash": -2700, "cumulative": 1350, "access": 0 }, { "month": 6, "sold": 0, "retained": 18, "cash": -2700, "cumulative": -1350, "access": 0.16666666666666666 }, { "month": 7, "sold": 2, "retained": 16, "cash": 15933.333333333332, "cumulative": 14583.333333333332, "access": 0.3333333333333333 }, { "month": 8, "sold": 2, "retained": 14, "cash": 17900, "cumulative": 32483.333333333332, "access": 0.5 }, { "month": 9, "sold": 3, "retained": 11, "cash": 30850, "cumulative": 63333.33333333333, "access": 0.6666666666666666 }, { "month": 10, "sold": 3, "retained": 8, "cash": 33800, "cumulative": 97133.33333333333, "access": 0.8333333333333334 }, { "month": 11, "sold": 4, "retained": 4, "cash": 49400, "cumulative": 146533.3333333333, "access": 1 }, { "month": 12, "sold": 4, "retained": 0, "cash": 50000, "cumulative": 196533.3333333333, "access": 1 } ], "states": 21, "stages": 12, "objective": "V_t(h)=max_s {sale receipts − retained feed cost + β V_(t+1)(h−s)}", "constraints": "0 ≤ sales ≤ min(herd, accessible monthly channel); retention = herd − sales; terminal herd value" } } ] }