[
  {
    "id": "without-pacing",
    "label": "Without pacing",
    "increase_percent": 0,
    "inputs": {
      "demand_growth": 50,
      "budget_growth": 25,
      "price_decline": 30,
      "cost_decline": 20,
      "upfront": 25,
      "price_protection": 0,
      "demand_penalty": 0,
      "revenue": 40,
      "margin": 40,
      "budget": 10,
      "extra_months": 0
    },
    "result": {
      "race": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 1.25,
            "receipt": 1.3248653178460428,
            "spending": 3.75,
            "contribution": 1.3248653178460428,
            "gap": 2.425134682153957
          },
          {
            "month": 2,
            "payment": 1.25,
            "receipt": 1.3076209358494928,
            "spending": 5,
            "contribution": 2.632486253695536,
            "gap": 2.367513746304464
          },
          {
            "month": 3,
            "payment": 1.25,
            "receipt": 1.2899596603509522,
            "spending": 6.25,
            "contribution": 3.922445914046488,
            "gap": 2.327554085953512
          },
          {
            "month": 4,
            "payment": 1.25,
            "receipt": 1.2718744860342035,
            "spending": 7.5,
            "contribution": 5.1943204000806915,
            "gap": 2.3056795999193085
          },
          {
            "month": 5,
            "payment": 1.25,
            "receipt": 1.2533582977975828,
            "spending": 8.75,
            "contribution": 6.447678697878274,
            "gap": 2.302321302121726
          },
          {
            "month": 6,
            "payment": 1.25,
            "receipt": 1.2344038690628907,
            "spending": 10,
            "contribution": 7.6820825669411645,
            "gap": 2.3179174330588355
          },
          {
            "month": 6,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 7.6820825669411645,
            "gap": 5.4429174330588355
          },
          {
            "month": 7,
            "payment": 1.5625,
            "receipt": 1.215003860058358,
            "spending": 14.6875,
            "contribution": 8.897086426999522,
            "gap": 5.790413573000478
          },
          {
            "month": 8,
            "payment": 1.5625,
            "receipt": 1.1951508160752906,
            "spending": 16.25,
            "contribution": 10.092237243074813,
            "gap": 6.157762756925187
          },
          {
            "month": 9,
            "payment": 1.5625,
            "receipt": 1.174837165697981,
            "spending": 17.8125,
            "contribution": 11.267074408772794,
            "gap": 6.545425591227206
          },
          {
            "month": 10,
            "payment": 1.5625,
            "receipt": 1.1540552190064768,
            "spending": 19.375,
            "contribution": 12.42112962777927,
            "gap": 6.953870372220729
          },
          {
            "month": 11,
            "payment": 1.5625,
            "receipt": 1.1327971657517901,
            "spending": 20.9375,
            "contribution": 13.553926793531062,
            "gap": 7.383573206468938
          },
          {
            "month": 12,
            "payment": 1.5625,
            "receipt": 1.1110550735031322,
            "spending": 22.5,
            "contribution": 14.664981867034195,
            "gap": 7.835018132965805
          },
          {
            "month": 12,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.40625,
            "contribution": 14.664981867034195,
            "gap": 11.741268132965805
          },
          {
            "month": 13,
            "payment": 1.953125,
            "receipt": 1.088820885766734,
            "spending": 28.359375,
            "contribution": 15.75380275280093,
            "gap": 12.60557224719907
          },
          {
            "month": 14,
            "payment": 1.953125,
            "receipt": 1.0660864200758289,
            "spending": 30.3125,
            "contribution": 16.81988917287676,
            "gap": 13.49261082712324
          },
          {
            "month": 15,
            "payment": 1.953125,
            "receipt": 1.0428433660513463,
            "spending": 32.265625,
            "contribution": 17.862732538928107,
            "gap": 14.402892461071893
          },
          {
            "month": 16,
            "payment": 1.953125,
            "receipt": 1.0190832834328771,
            "spending": 34.21875,
            "contribution": 18.881815822360984,
            "gap": 15.336934177639016
          },
          {
            "month": 17,
            "payment": 1.953125,
            "receipt": 0.9947976000794437,
            "spending": 36.171875,
            "contribution": 19.87661342244043,
            "gap": 16.29526157755957
          },
          {
            "month": 18,
            "payment": 1.953125,
            "receipt": 0.9699776099396257,
            "spending": 38.125,
            "contribution": 20.846591032380054,
            "gap": 17.278408967619946
          },
          {
            "month": 18,
            "payment": 4.8828125,
            "receipt": 0,
            "spending": 43.0078125,
            "contribution": 20.846591032380054,
            "gap": 22.161221467619946
          },
          {
            "month": 19,
            "payment": 2.44140625,
            "receipt": 0.9446144709905558,
            "spending": 45.44921875,
            "contribution": 21.79120550337061,
            "gap": 23.65801324662939
          },
          {
            "month": 20,
            "payment": 2.44140625,
            "receipt": 0.9186992031453295,
            "spending": 47.890625,
            "contribution": 22.70990470651594,
            "gap": 25.18072029348406
          },
          {
            "month": 21,
            "payment": 2.44140625,
            "receipt": 0.892222686128329,
            "spending": 50.33203125,
            "contribution": 23.602127392644267,
            "gap": 26.729903857355733
          },
          {
            "month": 22,
            "payment": 2.44140625,
            "receipt": 0.8651756573179679,
            "spending": 52.7734375,
            "contribution": 24.467303049962233,
            "gap": 28.306134450037767
          },
          {
            "month": 23,
            "payment": 2.44140625,
            "receipt": 0.837548709556381,
            "spending": 55.21484375,
            "contribution": 25.304851759518613,
            "gap": 29.909991990481387
          },
          {
            "month": 24,
            "payment": 2.44140625,
            "receipt": 0.8093322889255129,
            "spending": 57.65625,
            "contribution": 26.114184048444127,
            "gap": 31.542065951555873
          },
          {
            "month": 24,
            "payment": 6.103515625,
            "receipt": 0,
            "spending": 63.759765625,
            "contribution": 26.114184048444127,
            "gap": 37.64558157655587
          },
          {
            "month": 25,
            "payment": 3.0517578125,
            "receipt": 0.7805166924891367,
            "spending": 66.8115234375,
            "contribution": 26.894700740933263,
            "gap": 39.91682269656674
          },
          {
            "month": 26,
            "payment": 3.0517578125,
            "receipt": 0.7510920660002528,
            "spending": 69.86328125,
            "contribution": 27.645792806933517,
            "gap": 42.217488443066486
          },
          {
            "month": 27,
            "payment": 3.0517578125,
            "receipt": 0.721048401573329,
            "spending": 72.9150390625,
            "contribution": 28.366841208506848,
            "gap": 44.54819785399315
          },
          {
            "month": 28,
            "payment": 3.0517578125,
            "receipt": 0.6903755353208781,
            "spending": 75.966796875,
            "contribution": 29.057216743827727,
            "gap": 46.90958013117228
          },
          {
            "month": 29,
            "payment": 3.0517578125,
            "receipt": 0.6590631449537957,
            "spending": 79.0185546875,
            "contribution": 29.71627988878152,
            "gap": 49.30227479871848
          },
          {
            "month": 30,
            "payment": 3.0517578125,
            "receipt": 0.6271007473449153,
            "spending": 82.0703125,
            "contribution": 30.343380636126437,
            "gap": 51.72693186387356
          },
          {
            "month": 30,
            "payment": 7.62939453125,
            "receipt": 0,
            "spending": 89.69970703125,
            "contribution": 30.343380636126437,
            "gap": 59.35632639512356
          },
          {
            "month": 31,
            "payment": 3.814697265625,
            "receipt": 0.5944776960552188,
            "spending": 93.514404296875,
            "contribution": 30.937858332181655,
            "gap": 62.576545964693345
          },
          {
            "month": 32,
            "payment": 3.814697265625,
            "receipt": 0.5611831788221261,
            "spending": 97.3291015625,
            "contribution": 31.49904151100378,
            "gap": 65.83006005149622
          },
          {
            "month": 33,
            "payment": 3.814697265625,
            "receipt": 0.5272062150092841,
            "spending": 101.143798828125,
            "contribution": 32.02624772601307,
            "gap": 69.11755110211193
          },
          {
            "month": 34,
            "payment": 3.814697265625,
            "receipt": 0.4925356530172695,
            "spending": 104.95849609375,
            "contribution": 32.51878337903034,
            "gap": 72.43971271471966
          },
          {
            "month": 35,
            "payment": 3.814697265625,
            "receipt": 0.45716016765460016,
            "spending": 108.773193359375,
            "contribution": 32.97594354668494,
            "gap": 75.79724981269007
          },
          {
            "month": 36,
            "payment": 3.814697265625,
            "receipt": 0.42106825746845605,
            "spending": 112.587890625,
            "contribution": 33.397011804153394,
            "gap": 79.1908788208466
          }
        ],
        "interval": 6,
        "roundsStarted": 6,
        "roundsCompleted": 6,
        "remainingCommitment": 0,
        "peak": 79.1908788208466,
        "end": 79.1908788208466,
        "spending": 112.587890625,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 54.931640625,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.13257983327726736
      },
      "paced": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 1.25,
            "receipt": 1.3248653178460428,
            "spending": 3.75,
            "contribution": 1.3248653178460428,
            "gap": 2.425134682153957
          },
          {
            "month": 2,
            "payment": 1.25,
            "receipt": 1.3076209358494928,
            "spending": 5,
            "contribution": 2.632486253695536,
            "gap": 2.367513746304464
          },
          {
            "month": 3,
            "payment": 1.25,
            "receipt": 1.2899596603509522,
            "spending": 6.25,
            "contribution": 3.922445914046488,
            "gap": 2.327554085953512
          },
          {
            "month": 4,
            "payment": 1.25,
            "receipt": 1.2718744860342035,
            "spending": 7.5,
            "contribution": 5.1943204000806915,
            "gap": 2.3056795999193085
          },
          {
            "month": 5,
            "payment": 1.25,
            "receipt": 1.2533582977975828,
            "spending": 8.75,
            "contribution": 6.447678697878274,
            "gap": 2.302321302121726
          },
          {
            "month": 6,
            "payment": 1.25,
            "receipt": 1.2344038690628907,
            "spending": 10,
            "contribution": 7.6820825669411645,
            "gap": 2.3179174330588355
          },
          {
            "month": 6,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 7.6820825669411645,
            "gap": 5.4429174330588355
          },
          {
            "month": 7,
            "payment": 1.5625,
            "receipt": 1.215003860058358,
            "spending": 14.6875,
            "contribution": 8.897086426999522,
            "gap": 5.790413573000478
          },
          {
            "month": 8,
            "payment": 1.5625,
            "receipt": 1.1951508160752906,
            "spending": 16.25,
            "contribution": 10.092237243074813,
            "gap": 6.157762756925187
          },
          {
            "month": 9,
            "payment": 1.5625,
            "receipt": 1.174837165697981,
            "spending": 17.8125,
            "contribution": 11.267074408772794,
            "gap": 6.545425591227206
          },
          {
            "month": 10,
            "payment": 1.5625,
            "receipt": 1.1540552190064768,
            "spending": 19.375,
            "contribution": 12.42112962777927,
            "gap": 6.953870372220729
          },
          {
            "month": 11,
            "payment": 1.5625,
            "receipt": 1.1327971657517901,
            "spending": 20.9375,
            "contribution": 13.553926793531062,
            "gap": 7.383573206468938
          },
          {
            "month": 12,
            "payment": 1.5625,
            "receipt": 1.1110550735031322,
            "spending": 22.5,
            "contribution": 14.664981867034195,
            "gap": 7.835018132965805
          },
          {
            "month": 12,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.40625,
            "contribution": 14.664981867034195,
            "gap": 11.741268132965805
          },
          {
            "month": 13,
            "payment": 1.953125,
            "receipt": 1.088820885766734,
            "spending": 28.359375,
            "contribution": 15.75380275280093,
            "gap": 12.60557224719907
          },
          {
            "month": 14,
            "payment": 1.953125,
            "receipt": 1.0660864200758289,
            "spending": 30.3125,
            "contribution": 16.81988917287676,
            "gap": 13.49261082712324
          },
          {
            "month": 15,
            "payment": 1.953125,
            "receipt": 1.0428433660513463,
            "spending": 32.265625,
            "contribution": 17.862732538928107,
            "gap": 14.402892461071893
          },
          {
            "month": 16,
            "payment": 1.953125,
            "receipt": 1.0190832834328771,
            "spending": 34.21875,
            "contribution": 18.881815822360984,
            "gap": 15.336934177639016
          },
          {
            "month": 17,
            "payment": 1.953125,
            "receipt": 0.9947976000794437,
            "spending": 36.171875,
            "contribution": 19.87661342244043,
            "gap": 16.29526157755957
          },
          {
            "month": 18,
            "payment": 1.953125,
            "receipt": 0.9699776099396257,
            "spending": 38.125,
            "contribution": 20.846591032380054,
            "gap": 17.278408967619946
          },
          {
            "month": 18,
            "payment": 4.8828125,
            "receipt": 0,
            "spending": 43.0078125,
            "contribution": 20.846591032380054,
            "gap": 22.161221467619946
          },
          {
            "month": 19,
            "payment": 2.44140625,
            "receipt": 0.9446144709905558,
            "spending": 45.44921875,
            "contribution": 21.79120550337061,
            "gap": 23.65801324662939
          },
          {
            "month": 20,
            "payment": 2.44140625,
            "receipt": 0.9186992031453295,
            "spending": 47.890625,
            "contribution": 22.70990470651594,
            "gap": 25.18072029348406
          },
          {
            "month": 21,
            "payment": 2.44140625,
            "receipt": 0.892222686128329,
            "spending": 50.33203125,
            "contribution": 23.602127392644267,
            "gap": 26.729903857355733
          },
          {
            "month": 22,
            "payment": 2.44140625,
            "receipt": 0.8651756573179679,
            "spending": 52.7734375,
            "contribution": 24.467303049962233,
            "gap": 28.306134450037767
          },
          {
            "month": 23,
            "payment": 2.44140625,
            "receipt": 0.837548709556381,
            "spending": 55.21484375,
            "contribution": 25.304851759518613,
            "gap": 29.909991990481387
          },
          {
            "month": 24,
            "payment": 2.44140625,
            "receipt": 0.8093322889255129,
            "spending": 57.65625,
            "contribution": 26.114184048444127,
            "gap": 31.542065951555873
          },
          {
            "month": 24,
            "payment": 6.103515625,
            "receipt": 0,
            "spending": 63.759765625,
            "contribution": 26.114184048444127,
            "gap": 37.64558157655587
          },
          {
            "month": 25,
            "payment": 3.0517578125,
            "receipt": 0.7805166924891367,
            "spending": 66.8115234375,
            "contribution": 26.894700740933263,
            "gap": 39.91682269656674
          },
          {
            "month": 26,
            "payment": 3.0517578125,
            "receipt": 0.7510920660002528,
            "spending": 69.86328125,
            "contribution": 27.645792806933517,
            "gap": 42.217488443066486
          },
          {
            "month": 27,
            "payment": 3.0517578125,
            "receipt": 0.721048401573329,
            "spending": 72.9150390625,
            "contribution": 28.366841208506848,
            "gap": 44.54819785399315
          },
          {
            "month": 28,
            "payment": 3.0517578125,
            "receipt": 0.6903755353208781,
            "spending": 75.966796875,
            "contribution": 29.057216743827727,
            "gap": 46.90958013117228
          },
          {
            "month": 29,
            "payment": 3.0517578125,
            "receipt": 0.6590631449537957,
            "spending": 79.0185546875,
            "contribution": 29.71627988878152,
            "gap": 49.30227479871848
          },
          {
            "month": 30,
            "payment": 3.0517578125,
            "receipt": 0.6271007473449153,
            "spending": 82.0703125,
            "contribution": 30.343380636126437,
            "gap": 51.72693186387356
          },
          {
            "month": 30,
            "payment": 7.62939453125,
            "receipt": 0,
            "spending": 89.69970703125,
            "contribution": 30.343380636126437,
            "gap": 59.35632639512356
          },
          {
            "month": 31,
            "payment": 3.814697265625,
            "receipt": 0.5944776960552188,
            "spending": 93.514404296875,
            "contribution": 30.937858332181655,
            "gap": 62.576545964693345
          },
          {
            "month": 32,
            "payment": 3.814697265625,
            "receipt": 0.5611831788221261,
            "spending": 97.3291015625,
            "contribution": 31.49904151100378,
            "gap": 65.83006005149622
          },
          {
            "month": 33,
            "payment": 3.814697265625,
            "receipt": 0.5272062150092841,
            "spending": 101.143798828125,
            "contribution": 32.02624772601307,
            "gap": 69.11755110211193
          },
          {
            "month": 34,
            "payment": 3.814697265625,
            "receipt": 0.4925356530172695,
            "spending": 104.95849609375,
            "contribution": 32.51878337903034,
            "gap": 72.43971271471966
          },
          {
            "month": 35,
            "payment": 3.814697265625,
            "receipt": 0.45716016765460016,
            "spending": 108.773193359375,
            "contribution": 32.97594354668494,
            "gap": 75.79724981269007
          },
          {
            "month": 36,
            "payment": 3.814697265625,
            "receipt": 0.42106825746845605,
            "spending": 112.587890625,
            "contribution": 33.397011804153394,
            "gap": 79.1908788208466
          }
        ],
        "interval": 6,
        "roundsStarted": 6,
        "roundsCompleted": 6,
        "remainingCommitment": 0,
        "peak": 79.1908788208466,
        "end": 79.1908788208466,
        "spending": 112.587890625,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 54.931640625,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.13257983327726736
      }
    }
  },
  {
    "id": "pacing-75",
    "label": "Increase time between model releases by 75%",
    "increase_percent": 75,
    "inputs": {
      "demand_growth": 50,
      "budget_growth": 25,
      "price_decline": 30,
      "cost_decline": 20,
      "upfront": 25,
      "price_protection": 0,
      "demand_penalty": 0,
      "revenue": 40,
      "margin": 40,
      "budget": 10,
      "extra_months": 4.5
    },
    "result": {
      "race": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 1.25,
            "receipt": 1.3248653178460428,
            "spending": 3.75,
            "contribution": 1.3248653178460428,
            "gap": 2.425134682153957
          },
          {
            "month": 2,
            "payment": 1.25,
            "receipt": 1.3076209358494928,
            "spending": 5,
            "contribution": 2.632486253695536,
            "gap": 2.367513746304464
          },
          {
            "month": 3,
            "payment": 1.25,
            "receipt": 1.2899596603509522,
            "spending": 6.25,
            "contribution": 3.922445914046488,
            "gap": 2.327554085953512
          },
          {
            "month": 4,
            "payment": 1.25,
            "receipt": 1.2718744860342035,
            "spending": 7.5,
            "contribution": 5.1943204000806915,
            "gap": 2.3056795999193085
          },
          {
            "month": 5,
            "payment": 1.25,
            "receipt": 1.2533582977975828,
            "spending": 8.75,
            "contribution": 6.447678697878274,
            "gap": 2.302321302121726
          },
          {
            "month": 6,
            "payment": 1.25,
            "receipt": 1.2344038690628907,
            "spending": 10,
            "contribution": 7.6820825669411645,
            "gap": 2.3179174330588355
          },
          {
            "month": 6,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 7.6820825669411645,
            "gap": 5.4429174330588355
          },
          {
            "month": 7,
            "payment": 1.5625,
            "receipt": 1.215003860058358,
            "spending": 14.6875,
            "contribution": 8.897086426999522,
            "gap": 5.790413573000478
          },
          {
            "month": 8,
            "payment": 1.5625,
            "receipt": 1.1951508160752906,
            "spending": 16.25,
            "contribution": 10.092237243074813,
            "gap": 6.157762756925187
          },
          {
            "month": 9,
            "payment": 1.5625,
            "receipt": 1.174837165697981,
            "spending": 17.8125,
            "contribution": 11.267074408772794,
            "gap": 6.545425591227206
          },
          {
            "month": 10,
            "payment": 1.5625,
            "receipt": 1.1540552190064768,
            "spending": 19.375,
            "contribution": 12.42112962777927,
            "gap": 6.953870372220729
          },
          {
            "month": 11,
            "payment": 1.5625,
            "receipt": 1.1327971657517901,
            "spending": 20.9375,
            "contribution": 13.553926793531062,
            "gap": 7.383573206468938
          },
          {
            "month": 12,
            "payment": 1.5625,
            "receipt": 1.1110550735031322,
            "spending": 22.5,
            "contribution": 14.664981867034195,
            "gap": 7.835018132965805
          },
          {
            "month": 12,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.40625,
            "contribution": 14.664981867034195,
            "gap": 11.741268132965805
          },
          {
            "month": 13,
            "payment": 1.953125,
            "receipt": 1.088820885766734,
            "spending": 28.359375,
            "contribution": 15.75380275280093,
            "gap": 12.60557224719907
          },
          {
            "month": 14,
            "payment": 1.953125,
            "receipt": 1.0660864200758289,
            "spending": 30.3125,
            "contribution": 16.81988917287676,
            "gap": 13.49261082712324
          },
          {
            "month": 15,
            "payment": 1.953125,
            "receipt": 1.0428433660513463,
            "spending": 32.265625,
            "contribution": 17.862732538928107,
            "gap": 14.402892461071893
          },
          {
            "month": 16,
            "payment": 1.953125,
            "receipt": 1.0190832834328771,
            "spending": 34.21875,
            "contribution": 18.881815822360984,
            "gap": 15.336934177639016
          },
          {
            "month": 17,
            "payment": 1.953125,
            "receipt": 0.9947976000794437,
            "spending": 36.171875,
            "contribution": 19.87661342244043,
            "gap": 16.29526157755957
          },
          {
            "month": 18,
            "payment": 1.953125,
            "receipt": 0.9699776099396257,
            "spending": 38.125,
            "contribution": 20.846591032380054,
            "gap": 17.278408967619946
          },
          {
            "month": 18,
            "payment": 4.8828125,
            "receipt": 0,
            "spending": 43.0078125,
            "contribution": 20.846591032380054,
            "gap": 22.161221467619946
          },
          {
            "month": 19,
            "payment": 2.44140625,
            "receipt": 0.9446144709905558,
            "spending": 45.44921875,
            "contribution": 21.79120550337061,
            "gap": 23.65801324662939
          },
          {
            "month": 20,
            "payment": 2.44140625,
            "receipt": 0.9186992031453295,
            "spending": 47.890625,
            "contribution": 22.70990470651594,
            "gap": 25.18072029348406
          },
          {
            "month": 21,
            "payment": 2.44140625,
            "receipt": 0.892222686128329,
            "spending": 50.33203125,
            "contribution": 23.602127392644267,
            "gap": 26.729903857355733
          },
          {
            "month": 22,
            "payment": 2.44140625,
            "receipt": 0.8651756573179679,
            "spending": 52.7734375,
            "contribution": 24.467303049962233,
            "gap": 28.306134450037767
          },
          {
            "month": 23,
            "payment": 2.44140625,
            "receipt": 0.837548709556381,
            "spending": 55.21484375,
            "contribution": 25.304851759518613,
            "gap": 29.909991990481387
          },
          {
            "month": 24,
            "payment": 2.44140625,
            "receipt": 0.8093322889255129,
            "spending": 57.65625,
            "contribution": 26.114184048444127,
            "gap": 31.542065951555873
          },
          {
            "month": 24,
            "payment": 6.103515625,
            "receipt": 0,
            "spending": 63.759765625,
            "contribution": 26.114184048444127,
            "gap": 37.64558157655587
          },
          {
            "month": 25,
            "payment": 3.0517578125,
            "receipt": 0.7805166924891367,
            "spending": 66.8115234375,
            "contribution": 26.894700740933263,
            "gap": 39.91682269656674
          },
          {
            "month": 26,
            "payment": 3.0517578125,
            "receipt": 0.7510920660002528,
            "spending": 69.86328125,
            "contribution": 27.645792806933517,
            "gap": 42.217488443066486
          },
          {
            "month": 27,
            "payment": 3.0517578125,
            "receipt": 0.721048401573329,
            "spending": 72.9150390625,
            "contribution": 28.366841208506848,
            "gap": 44.54819785399315
          },
          {
            "month": 28,
            "payment": 3.0517578125,
            "receipt": 0.6903755353208781,
            "spending": 75.966796875,
            "contribution": 29.057216743827727,
            "gap": 46.90958013117228
          },
          {
            "month": 29,
            "payment": 3.0517578125,
            "receipt": 0.6590631449537957,
            "spending": 79.0185546875,
            "contribution": 29.71627988878152,
            "gap": 49.30227479871848
          },
          {
            "month": 30,
            "payment": 3.0517578125,
            "receipt": 0.6271007473449153,
            "spending": 82.0703125,
            "contribution": 30.343380636126437,
            "gap": 51.72693186387356
          },
          {
            "month": 30,
            "payment": 7.62939453125,
            "receipt": 0,
            "spending": 89.69970703125,
            "contribution": 30.343380636126437,
            "gap": 59.35632639512356
          },
          {
            "month": 31,
            "payment": 3.814697265625,
            "receipt": 0.5944776960552188,
            "spending": 93.514404296875,
            "contribution": 30.937858332181655,
            "gap": 62.576545964693345
          },
          {
            "month": 32,
            "payment": 3.814697265625,
            "receipt": 0.5611831788221261,
            "spending": 97.3291015625,
            "contribution": 31.49904151100378,
            "gap": 65.83006005149622
          },
          {
            "month": 33,
            "payment": 3.814697265625,
            "receipt": 0.5272062150092841,
            "spending": 101.143798828125,
            "contribution": 32.02624772601307,
            "gap": 69.11755110211193
          },
          {
            "month": 34,
            "payment": 3.814697265625,
            "receipt": 0.4925356530172695,
            "spending": 104.95849609375,
            "contribution": 32.51878337903034,
            "gap": 72.43971271471966
          },
          {
            "month": 35,
            "payment": 3.814697265625,
            "receipt": 0.45716016765460016,
            "spending": 108.773193359375,
            "contribution": 32.97594354668494,
            "gap": 75.79724981269007
          },
          {
            "month": 36,
            "payment": 3.814697265625,
            "receipt": 0.42106825746845605,
            "spending": 112.587890625,
            "contribution": 33.397011804153394,
            "gap": 79.1908788208466
          }
        ],
        "interval": 6,
        "roundsStarted": 6,
        "roundsCompleted": 6,
        "remainingCommitment": 0,
        "peak": 79.1908788208466,
        "end": 79.1908788208466,
        "spending": 112.587890625,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 54.931640625,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.13257983327726736
      },
      "paced": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 0.7142857142857143,
            "receipt": 1.3248653178460428,
            "spending": 3.2142857142857144,
            "contribution": 1.3248653178460428,
            "gap": 1.8894203964396716
          },
          {
            "month": 2,
            "payment": 0.7142857142857143,
            "receipt": 1.3076209358494928,
            "spending": 3.928571428571429,
            "contribution": 2.632486253695536,
            "gap": 1.296085174875893
          },
          {
            "month": 3,
            "payment": 0.7142857142857143,
            "receipt": 1.2899596603509522,
            "spending": 4.642857142857143,
            "contribution": 3.922445914046488,
            "gap": 0.7204112288106552
          },
          {
            "month": 4,
            "payment": 0.7142857142857143,
            "receipt": 1.2718744860342035,
            "spending": 5.357142857142858,
            "contribution": 5.1943204000806915,
            "gap": 0.16282245706216614
          },
          {
            "month": 5,
            "payment": 0.7142857142857143,
            "receipt": 1.2533582977975828,
            "spending": 6.071428571428572,
            "contribution": 6.447678697878274,
            "gap": -0.376250126449702
          },
          {
            "month": 6,
            "payment": 0.7142857142857143,
            "receipt": 1.2344038690628907,
            "spending": 6.7857142857142865,
            "contribution": 7.6820825669411645,
            "gap": -0.8963682812268781
          },
          {
            "month": 7,
            "payment": 0.7142857142857143,
            "receipt": 1.215003860058358,
            "spending": 7.500000000000001,
            "contribution": 8.897086426999522,
            "gap": -1.397086426999521
          },
          {
            "month": 8,
            "payment": 0.7142857142857143,
            "receipt": 1.1951508160752906,
            "spending": 8.214285714285715,
            "contribution": 10.092237243074813,
            "gap": -1.8779515287890973
          },
          {
            "month": 9,
            "payment": 0.7142857142857143,
            "receipt": 1.174837165697981,
            "spending": 8.928571428571429,
            "contribution": 11.267074408772794,
            "gap": -2.3385029802013655
          },
          {
            "month": 10,
            "payment": 0.7142857142857143,
            "receipt": 1.1540552190064768,
            "spending": 9.642857142857142,
            "contribution": 12.42112962777927,
            "gap": -2.7782724849221285
          },
          {
            "month": 10.5,
            "payment": 0.35714285714285715,
            "receipt": 0.5663985828758951,
            "spending": 10,
            "contribution": 12.987528210655165,
            "gap": -2.9875282106551655
          },
          {
            "month": 10.5,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 12.987528210655165,
            "gap": 0.1374717893448345
          },
          {
            "month": 11,
            "payment": 0.44642857142857145,
            "receipt": 0.5663985828758951,
            "spending": 13.571428571428571,
            "contribution": 13.55392679353106,
            "gap": 0.01750177789751106
          },
          {
            "month": 12,
            "payment": 0.8928571428571429,
            "receipt": 1.1110550735031322,
            "spending": 14.464285714285714,
            "contribution": 14.664981867034193,
            "gap": -0.2006961527484794
          },
          {
            "month": 13,
            "payment": 0.8928571428571429,
            "receipt": 1.088820885766734,
            "spending": 15.357142857142856,
            "contribution": 15.753802752800928,
            "gap": -0.3966598956580718
          },
          {
            "month": 14,
            "payment": 0.8928571428571429,
            "receipt": 1.0660864200758289,
            "spending": 16.25,
            "contribution": 16.819889172876756,
            "gap": -0.5698891728767563
          },
          {
            "month": 15,
            "payment": 0.8928571428571429,
            "receipt": 1.0428433660513463,
            "spending": 17.142857142857142,
            "contribution": 17.862732538928103,
            "gap": -0.719875396070961
          },
          {
            "month": 16,
            "payment": 0.8928571428571429,
            "receipt": 1.0190832834328771,
            "spending": 18.035714285714285,
            "contribution": 18.88181582236098,
            "gap": -0.846101536646696
          },
          {
            "month": 17,
            "payment": 0.8928571428571429,
            "receipt": 0.9947976000794437,
            "spending": 18.928571428571427,
            "contribution": 19.876613422440425,
            "gap": -0.9480419938689977
          },
          {
            "month": 18,
            "payment": 0.8928571428571429,
            "receipt": 0.9699776099396257,
            "spending": 19.82142857142857,
            "contribution": 20.84659103238005,
            "gap": -1.0251624609514813
          },
          {
            "month": 19,
            "payment": 0.8928571428571429,
            "receipt": 0.9446144709905558,
            "spending": 20.71428571428571,
            "contribution": 21.791205503370605,
            "gap": -1.0769197890848936
          },
          {
            "month": 20,
            "payment": 0.8928571428571429,
            "receipt": 0.9186992031453295,
            "spending": 21.607142857142854,
            "contribution": 22.709904706515935,
            "gap": -1.1027618493730813
          },
          {
            "month": 21,
            "payment": 0.8928571428571429,
            "receipt": 0.892222686128329,
            "spending": 22.499999999999996,
            "contribution": 23.602127392644263,
            "gap": -1.1021273926442667
          },
          {
            "month": 21,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.406249999999996,
            "contribution": 23.602127392644263,
            "gap": 2.8041226073557333
          },
          {
            "month": 22,
            "payment": 1.1160714285714286,
            "receipt": 0.8651756573179679,
            "spending": 27.522321428571423,
            "contribution": 24.467303049962233,
            "gap": 3.0550183786091907
          },
          {
            "month": 23,
            "payment": 1.1160714285714286,
            "receipt": 0.837548709556381,
            "spending": 28.63839285714285,
            "contribution": 25.304851759518613,
            "gap": 3.333541097624238
          },
          {
            "month": 24,
            "payment": 1.1160714285714286,
            "receipt": 0.8093322889255129,
            "spending": 29.754464285714278,
            "contribution": 26.114184048444127,
            "gap": 3.640280237270151
          },
          {
            "month": 25,
            "payment": 1.1160714285714286,
            "receipt": 0.7805166924891367,
            "spending": 30.870535714285705,
            "contribution": 26.894700740933263,
            "gap": 3.975834973352441
          },
          {
            "month": 26,
            "payment": 1.1160714285714286,
            "receipt": 0.7510920660002528,
            "spending": 31.98660714285713,
            "contribution": 27.645792806933517,
            "gap": 4.340814335923614
          },
          {
            "month": 27,
            "payment": 1.1160714285714286,
            "receipt": 0.721048401573329,
            "spending": 33.10267857142856,
            "contribution": 28.366841208506848,
            "gap": 4.735837362921714
          },
          {
            "month": 28,
            "payment": 1.1160714285714286,
            "receipt": 0.6903755353208781,
            "spending": 34.21874999999999,
            "contribution": 29.057216743827727,
            "gap": 5.161533256172266
          },
          {
            "month": 29,
            "payment": 1.1160714285714286,
            "receipt": 0.6590631449537957,
            "spending": 35.33482142857142,
            "contribution": 29.71627988878152,
            "gap": 5.618541539789902
          },
          {
            "month": 30,
            "payment": 1.1160714285714286,
            "receipt": 0.6271007473449153,
            "spending": 36.450892857142854,
            "contribution": 30.343380636126437,
            "gap": 6.107512221016417
          },
          {
            "month": 31,
            "payment": 1.1160714285714286,
            "receipt": 0.5944776960552188,
            "spending": 37.566964285714285,
            "contribution": 30.937858332181655,
            "gap": 6.62910595353263
          },
          {
            "month": 31.5,
            "payment": 0.5580357142857143,
            "receipt": 0.28059158941106305,
            "spending": 38.125,
            "contribution": 31.21844992159272,
            "gap": 6.906550078407282
          },
          {
            "month": 31.5,
            "payment": 4.8828125,
            "receipt": 0,
            "spending": 43.0078125,
            "contribution": 31.21844992159272,
            "gap": 11.789362578407282
          },
          {
            "month": 32,
            "payment": 0.6975446428571429,
            "receipt": 0.28059158941106305,
            "spending": 43.705357142857146,
            "contribution": 31.49904151100378,
            "gap": 12.206315631853364
          },
          {
            "month": 33,
            "payment": 1.3950892857142858,
            "receipt": 0.5272062150092841,
            "spending": 45.10044642857143,
            "contribution": 32.02624772601307,
            "gap": 13.074198702558363
          },
          {
            "month": 34,
            "payment": 1.3950892857142858,
            "receipt": 0.4925356530172695,
            "spending": 46.495535714285715,
            "contribution": 32.51878337903034,
            "gap": 13.976752335255377
          },
          {
            "month": 35,
            "payment": 1.3950892857142858,
            "receipt": 0.45716016765460016,
            "spending": 47.890625,
            "contribution": 32.97594354668494,
            "gap": 14.914681453315062
          },
          {
            "month": 36,
            "payment": 1.3950892857142858,
            "receipt": 0.42106825746845605,
            "spending": 49.285714285714285,
            "contribution": 33.397011804153394,
            "gap": 15.888702481560891
          }
        ],
        "interval": 10.5,
        "roundsStarted": 4,
        "roundsCompleted": 3,
        "remainingCommitment": 8.370535714285715,
        "peak": 15.888702481560891,
        "end": 15.888702481560891,
        "spending": 49.285714285714285,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 19.531250000000007,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.3728807810923143
      }
    }
  },
  {
    "id": "pacing-150",
    "label": "Increase time between model releases by 150%",
    "increase_percent": 150,
    "inputs": {
      "demand_growth": 50,
      "budget_growth": 25,
      "price_decline": 30,
      "cost_decline": 20,
      "upfront": 25,
      "price_protection": 0,
      "demand_penalty": 0,
      "revenue": 40,
      "margin": 40,
      "budget": 10,
      "extra_months": 9
    },
    "result": {
      "race": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 1.25,
            "receipt": 1.3248653178460428,
            "spending": 3.75,
            "contribution": 1.3248653178460428,
            "gap": 2.425134682153957
          },
          {
            "month": 2,
            "payment": 1.25,
            "receipt": 1.3076209358494928,
            "spending": 5,
            "contribution": 2.632486253695536,
            "gap": 2.367513746304464
          },
          {
            "month": 3,
            "payment": 1.25,
            "receipt": 1.2899596603509522,
            "spending": 6.25,
            "contribution": 3.922445914046488,
            "gap": 2.327554085953512
          },
          {
            "month": 4,
            "payment": 1.25,
            "receipt": 1.2718744860342035,
            "spending": 7.5,
            "contribution": 5.1943204000806915,
            "gap": 2.3056795999193085
          },
          {
            "month": 5,
            "payment": 1.25,
            "receipt": 1.2533582977975828,
            "spending": 8.75,
            "contribution": 6.447678697878274,
            "gap": 2.302321302121726
          },
          {
            "month": 6,
            "payment": 1.25,
            "receipt": 1.2344038690628907,
            "spending": 10,
            "contribution": 7.6820825669411645,
            "gap": 2.3179174330588355
          },
          {
            "month": 6,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 7.6820825669411645,
            "gap": 5.4429174330588355
          },
          {
            "month": 7,
            "payment": 1.5625,
            "receipt": 1.215003860058358,
            "spending": 14.6875,
            "contribution": 8.897086426999522,
            "gap": 5.790413573000478
          },
          {
            "month": 8,
            "payment": 1.5625,
            "receipt": 1.1951508160752906,
            "spending": 16.25,
            "contribution": 10.092237243074813,
            "gap": 6.157762756925187
          },
          {
            "month": 9,
            "payment": 1.5625,
            "receipt": 1.174837165697981,
            "spending": 17.8125,
            "contribution": 11.267074408772794,
            "gap": 6.545425591227206
          },
          {
            "month": 10,
            "payment": 1.5625,
            "receipt": 1.1540552190064768,
            "spending": 19.375,
            "contribution": 12.42112962777927,
            "gap": 6.953870372220729
          },
          {
            "month": 11,
            "payment": 1.5625,
            "receipt": 1.1327971657517901,
            "spending": 20.9375,
            "contribution": 13.553926793531062,
            "gap": 7.383573206468938
          },
          {
            "month": 12,
            "payment": 1.5625,
            "receipt": 1.1110550735031322,
            "spending": 22.5,
            "contribution": 14.664981867034195,
            "gap": 7.835018132965805
          },
          {
            "month": 12,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.40625,
            "contribution": 14.664981867034195,
            "gap": 11.741268132965805
          },
          {
            "month": 13,
            "payment": 1.953125,
            "receipt": 1.088820885766734,
            "spending": 28.359375,
            "contribution": 15.75380275280093,
            "gap": 12.60557224719907
          },
          {
            "month": 14,
            "payment": 1.953125,
            "receipt": 1.0660864200758289,
            "spending": 30.3125,
            "contribution": 16.81988917287676,
            "gap": 13.49261082712324
          },
          {
            "month": 15,
            "payment": 1.953125,
            "receipt": 1.0428433660513463,
            "spending": 32.265625,
            "contribution": 17.862732538928107,
            "gap": 14.402892461071893
          },
          {
            "month": 16,
            "payment": 1.953125,
            "receipt": 1.0190832834328771,
            "spending": 34.21875,
            "contribution": 18.881815822360984,
            "gap": 15.336934177639016
          },
          {
            "month": 17,
            "payment": 1.953125,
            "receipt": 0.9947976000794437,
            "spending": 36.171875,
            "contribution": 19.87661342244043,
            "gap": 16.29526157755957
          },
          {
            "month": 18,
            "payment": 1.953125,
            "receipt": 0.9699776099396257,
            "spending": 38.125,
            "contribution": 20.846591032380054,
            "gap": 17.278408967619946
          },
          {
            "month": 18,
            "payment": 4.8828125,
            "receipt": 0,
            "spending": 43.0078125,
            "contribution": 20.846591032380054,
            "gap": 22.161221467619946
          },
          {
            "month": 19,
            "payment": 2.44140625,
            "receipt": 0.9446144709905558,
            "spending": 45.44921875,
            "contribution": 21.79120550337061,
            "gap": 23.65801324662939
          },
          {
            "month": 20,
            "payment": 2.44140625,
            "receipt": 0.9186992031453295,
            "spending": 47.890625,
            "contribution": 22.70990470651594,
            "gap": 25.18072029348406
          },
          {
            "month": 21,
            "payment": 2.44140625,
            "receipt": 0.892222686128329,
            "spending": 50.33203125,
            "contribution": 23.602127392644267,
            "gap": 26.729903857355733
          },
          {
            "month": 22,
            "payment": 2.44140625,
            "receipt": 0.8651756573179679,
            "spending": 52.7734375,
            "contribution": 24.467303049962233,
            "gap": 28.306134450037767
          },
          {
            "month": 23,
            "payment": 2.44140625,
            "receipt": 0.837548709556381,
            "spending": 55.21484375,
            "contribution": 25.304851759518613,
            "gap": 29.909991990481387
          },
          {
            "month": 24,
            "payment": 2.44140625,
            "receipt": 0.8093322889255129,
            "spending": 57.65625,
            "contribution": 26.114184048444127,
            "gap": 31.542065951555873
          },
          {
            "month": 24,
            "payment": 6.103515625,
            "receipt": 0,
            "spending": 63.759765625,
            "contribution": 26.114184048444127,
            "gap": 37.64558157655587
          },
          {
            "month": 25,
            "payment": 3.0517578125,
            "receipt": 0.7805166924891367,
            "spending": 66.8115234375,
            "contribution": 26.894700740933263,
            "gap": 39.91682269656674
          },
          {
            "month": 26,
            "payment": 3.0517578125,
            "receipt": 0.7510920660002528,
            "spending": 69.86328125,
            "contribution": 27.645792806933517,
            "gap": 42.217488443066486
          },
          {
            "month": 27,
            "payment": 3.0517578125,
            "receipt": 0.721048401573329,
            "spending": 72.9150390625,
            "contribution": 28.366841208506848,
            "gap": 44.54819785399315
          },
          {
            "month": 28,
            "payment": 3.0517578125,
            "receipt": 0.6903755353208781,
            "spending": 75.966796875,
            "contribution": 29.057216743827727,
            "gap": 46.90958013117228
          },
          {
            "month": 29,
            "payment": 3.0517578125,
            "receipt": 0.6590631449537957,
            "spending": 79.0185546875,
            "contribution": 29.71627988878152,
            "gap": 49.30227479871848
          },
          {
            "month": 30,
            "payment": 3.0517578125,
            "receipt": 0.6271007473449153,
            "spending": 82.0703125,
            "contribution": 30.343380636126437,
            "gap": 51.72693186387356
          },
          {
            "month": 30,
            "payment": 7.62939453125,
            "receipt": 0,
            "spending": 89.69970703125,
            "contribution": 30.343380636126437,
            "gap": 59.35632639512356
          },
          {
            "month": 31,
            "payment": 3.814697265625,
            "receipt": 0.5944776960552188,
            "spending": 93.514404296875,
            "contribution": 30.937858332181655,
            "gap": 62.576545964693345
          },
          {
            "month": 32,
            "payment": 3.814697265625,
            "receipt": 0.5611831788221261,
            "spending": 97.3291015625,
            "contribution": 31.49904151100378,
            "gap": 65.83006005149622
          },
          {
            "month": 33,
            "payment": 3.814697265625,
            "receipt": 0.5272062150092841,
            "spending": 101.143798828125,
            "contribution": 32.02624772601307,
            "gap": 69.11755110211193
          },
          {
            "month": 34,
            "payment": 3.814697265625,
            "receipt": 0.4925356530172695,
            "spending": 104.95849609375,
            "contribution": 32.51878337903034,
            "gap": 72.43971271471966
          },
          {
            "month": 35,
            "payment": 3.814697265625,
            "receipt": 0.45716016765460016,
            "spending": 108.773193359375,
            "contribution": 32.97594354668494,
            "gap": 75.79724981269007
          },
          {
            "month": 36,
            "payment": 3.814697265625,
            "receipt": 0.42106825746845605,
            "spending": 112.587890625,
            "contribution": 33.397011804153394,
            "gap": 79.1908788208466
          }
        ],
        "interval": 6,
        "roundsStarted": 6,
        "roundsCompleted": 6,
        "remainingCommitment": 0,
        "peak": 79.1908788208466,
        "end": 79.1908788208466,
        "spending": 112.587890625,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 54.931640625,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.13257983327726736
      },
      "paced": {
        "rows": [
          {
            "month": 0,
            "payment": 2.5,
            "receipt": 0,
            "spending": 2.5,
            "contribution": 0,
            "gap": 2.5
          },
          {
            "month": 1,
            "payment": 0.5,
            "receipt": 1.3248653178460428,
            "spending": 3,
            "contribution": 1.3248653178460428,
            "gap": 1.6751346821539572
          },
          {
            "month": 2,
            "payment": 0.5,
            "receipt": 1.3076209358494928,
            "spending": 3.5,
            "contribution": 2.632486253695536,
            "gap": 0.8675137463044642
          },
          {
            "month": 3,
            "payment": 0.5,
            "receipt": 1.2899596603509522,
            "spending": 4,
            "contribution": 3.922445914046488,
            "gap": 0.07755408595351199
          },
          {
            "month": 4,
            "payment": 0.5,
            "receipt": 1.2718744860342035,
            "spending": 4.5,
            "contribution": 5.1943204000806915,
            "gap": -0.6943204000806915
          },
          {
            "month": 5,
            "payment": 0.5,
            "receipt": 1.2533582977975828,
            "spending": 5,
            "contribution": 6.447678697878274,
            "gap": -1.447678697878274
          },
          {
            "month": 6,
            "payment": 0.5,
            "receipt": 1.2344038690628907,
            "spending": 5.5,
            "contribution": 7.6820825669411645,
            "gap": -2.1820825669411645
          },
          {
            "month": 7,
            "payment": 0.5,
            "receipt": 1.215003860058358,
            "spending": 6,
            "contribution": 8.897086426999522,
            "gap": -2.897086426999522
          },
          {
            "month": 8,
            "payment": 0.5,
            "receipt": 1.1951508160752906,
            "spending": 6.5,
            "contribution": 10.092237243074813,
            "gap": -3.5922372430748126
          },
          {
            "month": 9,
            "payment": 0.5,
            "receipt": 1.174837165697981,
            "spending": 7,
            "contribution": 11.267074408772794,
            "gap": -4.267074408772794
          },
          {
            "month": 10,
            "payment": 0.5,
            "receipt": 1.1540552190064768,
            "spending": 7.5,
            "contribution": 12.42112962777927,
            "gap": -4.921129627779271
          },
          {
            "month": 11,
            "payment": 0.5,
            "receipt": 1.1327971657517901,
            "spending": 8,
            "contribution": 13.553926793531062,
            "gap": -5.553926793531062
          },
          {
            "month": 12,
            "payment": 0.5,
            "receipt": 1.1110550735031322,
            "spending": 8.5,
            "contribution": 14.664981867034195,
            "gap": -6.164981867034195
          },
          {
            "month": 13,
            "payment": 0.5,
            "receipt": 1.088820885766734,
            "spending": 9,
            "contribution": 15.75380275280093,
            "gap": -6.7538027528009295
          },
          {
            "month": 14,
            "payment": 0.5,
            "receipt": 1.0660864200758289,
            "spending": 9.5,
            "contribution": 16.81988917287676,
            "gap": -7.31988917287676
          },
          {
            "month": 15,
            "payment": 0.5,
            "receipt": 1.0428433660513463,
            "spending": 10,
            "contribution": 17.862732538928107,
            "gap": -7.862732538928107
          },
          {
            "month": 15,
            "payment": 3.125,
            "receipt": 0,
            "spending": 13.125,
            "contribution": 17.862732538928107,
            "gap": -4.737732538928107
          },
          {
            "month": 16,
            "payment": 0.625,
            "receipt": 1.0190832834328771,
            "spending": 13.75,
            "contribution": 18.881815822360984,
            "gap": -5.131815822360984
          },
          {
            "month": 17,
            "payment": 0.625,
            "receipt": 0.9947976000794437,
            "spending": 14.375,
            "contribution": 19.87661342244043,
            "gap": -5.501613422440428
          },
          {
            "month": 18,
            "payment": 0.625,
            "receipt": 0.9699776099396257,
            "spending": 15,
            "contribution": 20.846591032380054,
            "gap": -5.846591032380054
          },
          {
            "month": 19,
            "payment": 0.625,
            "receipt": 0.9446144709905558,
            "spending": 15.625,
            "contribution": 21.79120550337061,
            "gap": -6.166205503370609
          },
          {
            "month": 20,
            "payment": 0.625,
            "receipt": 0.9186992031453295,
            "spending": 16.25,
            "contribution": 22.70990470651594,
            "gap": -6.459904706515939
          },
          {
            "month": 21,
            "payment": 0.625,
            "receipt": 0.892222686128329,
            "spending": 16.875,
            "contribution": 23.602127392644267,
            "gap": -6.727127392644267
          },
          {
            "month": 22,
            "payment": 0.625,
            "receipt": 0.8651756573179679,
            "spending": 17.5,
            "contribution": 24.467303049962233,
            "gap": -6.967303049962233
          },
          {
            "month": 23,
            "payment": 0.625,
            "receipt": 0.837548709556381,
            "spending": 18.125,
            "contribution": 25.304851759518613,
            "gap": -7.179851759518613
          },
          {
            "month": 24,
            "payment": 0.625,
            "receipt": 0.8093322889255129,
            "spending": 18.75,
            "contribution": 26.114184048444127,
            "gap": -7.364184048444127
          },
          {
            "month": 25,
            "payment": 0.625,
            "receipt": 0.7805166924891367,
            "spending": 19.375,
            "contribution": 26.894700740933263,
            "gap": -7.5197007409332635
          },
          {
            "month": 26,
            "payment": 0.625,
            "receipt": 0.7510920660002528,
            "spending": 20,
            "contribution": 27.645792806933517,
            "gap": -7.6457928069335175
          },
          {
            "month": 27,
            "payment": 0.625,
            "receipt": 0.721048401573329,
            "spending": 20.625,
            "contribution": 28.366841208506848,
            "gap": -7.741841208506848
          },
          {
            "month": 28,
            "payment": 0.625,
            "receipt": 0.6903755353208781,
            "spending": 21.25,
            "contribution": 29.057216743827727,
            "gap": -7.807216743827727
          },
          {
            "month": 29,
            "payment": 0.625,
            "receipt": 0.6590631449537957,
            "spending": 21.875,
            "contribution": 29.71627988878152,
            "gap": -7.841279888781521
          },
          {
            "month": 30,
            "payment": 0.625,
            "receipt": 0.6271007473449153,
            "spending": 22.5,
            "contribution": 30.343380636126437,
            "gap": -7.843380636126437
          },
          {
            "month": 30,
            "payment": 3.90625,
            "receipt": 0,
            "spending": 26.40625,
            "contribution": 30.343380636126437,
            "gap": -3.9371306361264367
          },
          {
            "month": 31,
            "payment": 0.78125,
            "receipt": 0.5944776960552188,
            "spending": 27.1875,
            "contribution": 30.937858332181655,
            "gap": -3.750358332181655
          },
          {
            "month": 32,
            "payment": 0.78125,
            "receipt": 0.5611831788221261,
            "spending": 27.96875,
            "contribution": 31.49904151100378,
            "gap": -3.5302915110037816
          },
          {
            "month": 33,
            "payment": 0.78125,
            "receipt": 0.5272062150092841,
            "spending": 28.75,
            "contribution": 32.02624772601307,
            "gap": -3.276247726013068
          },
          {
            "month": 34,
            "payment": 0.78125,
            "receipt": 0.4925356530172695,
            "spending": 29.53125,
            "contribution": 32.51878337903034,
            "gap": -2.9875333790303387
          },
          {
            "month": 35,
            "payment": 0.78125,
            "receipt": 0.45716016765460016,
            "spending": 30.3125,
            "contribution": 32.97594354668494,
            "gap": -2.663443546684938
          },
          {
            "month": 36,
            "payment": 0.78125,
            "receipt": 0.42106825746845605,
            "spending": 31.09375,
            "contribution": 33.397011804153394,
            "gap": -2.3032618041533937
          }
        ],
        "interval": 15,
        "roundsStarted": 3,
        "roundsCompleted": 2,
        "remainingCommitment": 7.03125,
        "peak": 2.5,
        "end": -2.3032618041533937,
        "spending": 31.09375,
        "contribution": 33.397011804153394,
        "final": {
          "revenue": 46.304999999999986,
          "serving": 41.47200000000001,
          "contribution": 4.832999999999977,
          "margin": 0.10437317784256517
        },
        "lastYearSpending": 12.34375,
        "lastYearContribution": 7.282827755709267,
        "coverage": 0.5900012359055609
      }
    }
  }
]