{
  "kind": "hypothetical",
  "currency": "USD",
  "priceBasis": "2026 nominal",
  "openingCash": 18000000,
  "monthlyBurn": 1000000,
  "evidenceCost": 4000000,
  "optionFee": 12000000,
  "transitionCost": 3000000,
  "postExerciseMonthlyBurn": 600000,
  "windDownReserve": 1000000,
  "assumedExerciseProbability": 0.6,
  "formula": "openingCash-monthlyBurn*decisionMonth-evidenceCost",
  "scenarios": [
    {
      "decisionMonth": 10,
      "cashBeforePayment": 4000000
    },
    {
      "decisionMonth": 13,
      "cashBeforePayment": 1000000
    },
    {
      "decisionMonth": 14,
      "cashBeforePayment": 0
    }
  ]
}