{
  "units": "Billions of nominal US dollars",
  "status": "Hypothetical sensitivity arithmetic, not a forecast or official fiscal score",
  "transitionAuthority": 0.5,
  "allocations": [
    [
      "Industrial diversification",
      50
    ],
    [
      "DOD analysis and administration",
      20
    ],
    [
      "Technical rights and secure systems",
      15
    ],
    [
      "Workforce",
      5
    ],
    [
      "DOJ",
      4
    ],
    [
      "FTC",
      3
    ],
    [
      "Inspector General",
      2
    ],
    [
      "GAO",
      1
    ]
  ],
  "assumptions": [
    "Annual hypothetical eligible base $100B; coverage 0,.25,.5,.75,1,1,1,1,1,1.",
    "Price reductions 0%,2%,5% are unmeasured assumptions.",
    "Authority includes the transition; no new installments after program year 10.",
    "Avoided obligations are not outlays, deficit reduction, recoveries or spendable offsets."
  ],
  "cases": [
    {
      "reduction": 0,
      "rows": [
        {
          "year": 1,
          "installment": 1.5,
          "coverage": 0,
          "annualAvoided": 0,
          "cumulativeAuthority": 2,
          "cumulativeAvoided": 0
        },
        {
          "year": 2,
          "installment": 2.25,
          "coverage": 0.25,
          "annualAvoided": 0,
          "cumulativeAuthority": 4.25,
          "cumulativeAvoided": 0
        },
        {
          "year": 3,
          "installment": 2.25,
          "coverage": 0.5,
          "annualAvoided": 0,
          "cumulativeAuthority": 6.5,
          "cumulativeAvoided": 0
        },
        {
          "year": 4,
          "installment": 2.25,
          "coverage": 0.75,
          "annualAvoided": 0,
          "cumulativeAuthority": 8.75,
          "cumulativeAvoided": 0
        },
        {
          "year": 5,
          "installment": 2.25,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 11,
          "cumulativeAvoided": 0
        },
        {
          "year": 6,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 12.8,
          "cumulativeAvoided": 0
        },
        {
          "year": 7,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 14.6,
          "cumulativeAvoided": 0
        },
        {
          "year": 8,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 16.4,
          "cumulativeAvoided": 0
        },
        {
          "year": 9,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 18.2,
          "cumulativeAvoided": 0
        },
        {
          "year": 10,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 0,
          "cumulativeAuthority": 20,
          "cumulativeAvoided": 0
        }
      ],
      "authority": 20,
      "avoided": 0,
      "comparison": -20,
      "privateCompliance": 0,
      "netResourceComparison": -20,
      "breakEvenPercent": 2.666666666666667
    },
    {
      "reduction": 2,
      "rows": [
        {
          "year": 1,
          "installment": 1.5,
          "coverage": 0,
          "annualAvoided": 0,
          "cumulativeAuthority": 2,
          "cumulativeAvoided": 0
        },
        {
          "year": 2,
          "installment": 2.25,
          "coverage": 0.25,
          "annualAvoided": 0.5,
          "cumulativeAuthority": 4.25,
          "cumulativeAvoided": 0.5
        },
        {
          "year": 3,
          "installment": 2.25,
          "coverage": 0.5,
          "annualAvoided": 1,
          "cumulativeAuthority": 6.5,
          "cumulativeAvoided": 1.5
        },
        {
          "year": 4,
          "installment": 2.25,
          "coverage": 0.75,
          "annualAvoided": 1.5,
          "cumulativeAuthority": 8.75,
          "cumulativeAvoided": 3
        },
        {
          "year": 5,
          "installment": 2.25,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 11,
          "cumulativeAvoided": 5
        },
        {
          "year": 6,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 12.8,
          "cumulativeAvoided": 7
        },
        {
          "year": 7,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 14.6,
          "cumulativeAvoided": 9
        },
        {
          "year": 8,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 16.4,
          "cumulativeAvoided": 11
        },
        {
          "year": 9,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 18.2,
          "cumulativeAvoided": 13
        },
        {
          "year": 10,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 2,
          "cumulativeAuthority": 20,
          "cumulativeAvoided": 15
        }
      ],
      "authority": 20,
      "avoided": 15,
      "comparison": -5,
      "privateCompliance": 0,
      "netResourceComparison": -5,
      "breakEvenPercent": 2.666666666666667
    },
    {
      "reduction": 5,
      "rows": [
        {
          "year": 1,
          "installment": 1.5,
          "coverage": 0,
          "annualAvoided": 0,
          "cumulativeAuthority": 2,
          "cumulativeAvoided": 0
        },
        {
          "year": 2,
          "installment": 2.25,
          "coverage": 0.25,
          "annualAvoided": 1.25,
          "cumulativeAuthority": 4.25,
          "cumulativeAvoided": 1.25
        },
        {
          "year": 3,
          "installment": 2.25,
          "coverage": 0.5,
          "annualAvoided": 2.5,
          "cumulativeAuthority": 6.5,
          "cumulativeAvoided": 3.75
        },
        {
          "year": 4,
          "installment": 2.25,
          "coverage": 0.75,
          "annualAvoided": 3.75,
          "cumulativeAuthority": 8.75,
          "cumulativeAvoided": 7.5
        },
        {
          "year": 5,
          "installment": 2.25,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 11,
          "cumulativeAvoided": 12.5
        },
        {
          "year": 6,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 12.8,
          "cumulativeAvoided": 17.5
        },
        {
          "year": 7,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 14.6,
          "cumulativeAvoided": 22.5
        },
        {
          "year": 8,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 16.4,
          "cumulativeAvoided": 27.5
        },
        {
          "year": 9,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 18.2,
          "cumulativeAvoided": 32.5
        },
        {
          "year": 10,
          "installment": 1.8,
          "coverage": 1,
          "annualAvoided": 5,
          "cumulativeAuthority": 20,
          "cumulativeAvoided": 37.5
        }
      ],
      "authority": 20,
      "avoided": 37.5,
      "comparison": 17.5,
      "privateCompliance": 0,
      "netResourceComparison": 17.5,
      "breakEvenPercent": 2.666666666666667
    }
  ]
}