{
  "source": {
    "model": "delayed-ramp",
    "inputSha256": "c72a2f49a678f41d2abc3a96000b2e874fe2f8f15f74c663060a9c80cb5fe26e",
    "rows": [
      {
        "period": 1,
        "label": "Operating year 1",
        "cfads": 12,
        "service": 36
      },
      {
        "period": 2,
        "label": "Operating year 2",
        "cfads": 24,
        "service": 36
      },
      {
        "period": 3,
        "label": "Operating year 3",
        "cfads": 38,
        "service": 36
      },
      {
        "period": 4,
        "label": "Operating year 4",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 5,
        "label": "Operating year 5",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 6,
        "label": "Operating year 6",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 7,
        "label": "Operating year 7",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 8,
        "label": "Operating year 8",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 9,
        "label": "Operating year 9",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 10,
        "label": "Operating year 10",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 11,
        "label": "Operating year 11",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 12,
        "label": "Operating year 12",
        "cfads": 52,
        "service": 36
      },
      {
        "period": 13,
        "label": "Operating year 13",
        "cfads": 52,
        "service": 0
      },
      {
        "period": 14,
        "label": "Operating year 14",
        "cfads": 52,
        "service": 0
      },
      {
        "period": 15,
        "label": "Operating year 15",
        "cfads": 52,
        "service": 0
      },
      {
        "period": 16,
        "label": "Operating year 16",
        "cfads": 52,
        "service": 0
      },
      {
        "period": 17,
        "label": "Operating year 17",
        "cfads": 52,
        "service": 0
      },
      {
        "period": 18,
        "label": "Operating year 18",
        "cfads": 52,
        "service": 0
      }
    ]
  },
  "cfadsFactor": 0.8,
  "opening": {
    "mode": "supplied",
    "amount": 36
  }
}