{
  "units": "Billions of nominal US dollars unless specified",
  "status": "Illustrative reproduction, not an official CBO/JCT estimate or forecast",
  "installments": [
    10,
    20,
    30,
    40,
    50,
    50,
    50,
    50,
    50,
    50
  ],
  "accounts": [
    [
      "Science and evidence",
      15
    ],
    [
      "Health and mental health",
      20
    ],
    [
      "Childhood and learning",
      10
    ],
    [
      "Community and culture",
      8
    ],
    [
      "Work and care",
      10
    ],
    [
      "Places and mobility",
      12
    ],
    [
      "Environment and resilience",
      7
    ],
    [
      "Technology safeguards",
      6
    ],
    [
      "Global cooperation",
      5
    ],
    [
      "Data and evaluation",
      4
    ],
    [
      "Administration and accountability",
      3
    ]
  ],
  "assumptions": [
    "The $1B advance is part of year 1 and assumed spent at enactment.",
    "Post-advance outlay patterns: baseline 35/40/20/5%; faster 50/35/15%; slower 20/35/30/15%.",
    "The lower-absorption case spends 85% of post-advance authority.",
    "All primary spending is financed with borrowing; interest is borrowed. Opening debt is the included $1B advance.",
    "Rates, inflation and timing are assumptions; no offsets, net benefits or macroeconomic feedback are modeled.",
    "No new program installments after year 10; later payments liquidate original authority."
  ],
  "baseline": {
    "rows": [
      {
        "year": 1,
        "authority": 10,
        "cumulativeAuthority": 10,
        "outlay": 4.15,
        "cumulativeOutlays": 4.15,
        "interest": 0.10300000000000001,
        "cumulativeInterest": 0.10300000000000001,
        "debt": 4.253
      },
      {
        "year": 2,
        "authority": 20,
        "cumulativeAuthority": 30,
        "outlay": 10.6,
        "cumulativeOutlays": 14.75,
        "interest": 0.38212,
        "cumulativeInterest": 0.48512,
        "debt": 15.23512
      },
      {
        "year": 3,
        "authority": 30,
        "cumulativeAuthority": 60,
        "outlay": 20.3,
        "cumulativeOutlays": 35.05,
        "interest": 1.0154048,
        "cumulativeInterest": 1.5005248,
        "debt": 36.5505248
      },
      {
        "year": 4,
        "authority": 40,
        "cumulativeAuthority": 100,
        "outlay": 30.45,
        "cumulativeOutlays": 65.5,
        "interest": 2.0710209920000002,
        "cumulativeInterest": 3.571545792,
        "debt": 69.071545792
      },
      {
        "year": 5,
        "authority": 50,
        "cumulativeAuthority": 150,
        "outlay": 40.5,
        "cumulativeOutlays": 106,
        "interest": 3.57286183168,
        "cumulativeInterest": 7.14440762368,
        "debt": 113.14440762368
      },
      {
        "year": 6,
        "authority": 50,
        "cumulativeAuthority": 200,
        "outlay": 47,
        "cumulativeOutlays": 153,
        "interest": 5.4657763049472,
        "cumulativeInterest": 12.610183928627201,
        "debt": 165.61018392862718
      },
      {
        "year": 7,
        "authority": 50,
        "cumulativeAuthority": 250,
        "outlay": 49.5,
        "cumulativeOutlays": 202.5,
        "interest": 7.614407357145088,
        "cumulativeInterest": 20.224591285772288,
        "debt": 222.72459128577228
      },
      {
        "year": 8,
        "authority": 50,
        "cumulativeAuthority": 300,
        "outlay": 50,
        "cumulativeOutlays": 252.5,
        "interest": 9.90898365143089,
        "cumulativeInterest": 30.13357493720318,
        "debt": 282.63357493720315
      },
      {
        "year": 9,
        "authority": 50,
        "cumulativeAuthority": 350,
        "outlay": 50,
        "cumulativeOutlays": 302.5,
        "interest": 12.305342997488125,
        "cumulativeInterest": 42.438917934691304,
        "debt": 344.9389179346913
      },
      {
        "year": 10,
        "authority": 50,
        "cumulativeAuthority": 400,
        "outlay": 50,
        "cumulativeOutlays": 352.5,
        "interest": 14.797556717387652,
        "cumulativeInterest": 57.236474652078954,
        "debt": 409.7364746520789
      },
      {
        "year": 11,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 32.5,
        "cumulativeOutlays": 385,
        "interest": 17.039458986083158,
        "cumulativeInterest": 74.27593363816212,
        "debt": 459.2759336381621
      },
      {
        "year": 12,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 12.5,
        "cumulativeOutlays": 397.5,
        "interest": 18.621037345526485,
        "cumulativeInterest": 92.8969709836886,
        "debt": 490.39697098368856
      },
      {
        "year": 13,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 2.5,
        "cumulativeOutlays": 400,
        "interest": 19.665878839347542,
        "cumulativeInterest": 112.56284982303615,
        "debt": 512.5628498230361
      },
      {
        "year": 14,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 20.502513992921447,
        "cumulativeInterest": 133.0653638159576,
        "debt": 533.0653638159575
      },
      {
        "year": 15,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 21.322614552638303,
        "cumulativeInterest": 154.3879783685959,
        "debt": 554.3879783685959
      },
      {
        "year": 16,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 22.175519134743837,
        "cumulativeInterest": 176.56349750333973,
        "debt": 576.5634975033397
      },
      {
        "year": 17,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 23.06253990013359,
        "cumulativeInterest": 199.62603740347333,
        "debt": 599.6260374034733
      },
      {
        "year": 18,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 23.985041496138933,
        "cumulativeInterest": 223.61107889961227,
        "debt": 623.6110788996123
      },
      {
        "year": 19,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 24.94444315598449,
        "cumulativeInterest": 248.55552205559675,
        "debt": 648.5555220555967
      },
      {
        "year": 20,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 25.942220882223868,
        "cumulativeInterest": 274.49774293782065,
        "debt": 674.4977429378206
      },
      {
        "year": 21,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 26.979909717512825,
        "cumulativeInterest": 301.4776526553335,
        "debt": 701.4776526553334
      },
      {
        "year": 22,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 28.059106106213335,
        "cumulativeInterest": 329.5367587615468,
        "debt": 729.5367587615467
      },
      {
        "year": 23,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 29.18147035046187,
        "cumulativeInterest": 358.7182291120087,
        "debt": 758.7182291120085
      },
      {
        "year": 24,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 30.348729164480343,
        "cumulativeInterest": 389.06695827648906,
        "debt": 789.0669582764889
      },
      {
        "year": 25,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 31.562678331059555,
        "cumulativeInterest": 420.6296366075486,
        "debt": 820.6296366075485
      },
      {
        "year": 26,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 32.82518546430194,
        "cumulativeInterest": 453.4548220718506,
        "debt": 853.4548220718505
      },
      {
        "year": 27,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 34.138192882874016,
        "cumulativeInterest": 487.5930149547246,
        "debt": 887.5930149547245
      },
      {
        "year": 28,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 35.50372059818898,
        "cumulativeInterest": 523.0967355529135,
        "debt": 923.0967355529135
      },
      {
        "year": 29,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 36.92386942211654,
        "cumulativeInterest": 560.0206049750301,
        "debt": 960.0206049750301
      },
      {
        "year": 30,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 38.40082419900121,
        "cumulativeInterest": 598.4214291740313,
        "debt": 998.4214291740313
      }
    ],
    "purchasingPower": 350.9527017462814,
    "totalAuthority": 400,
    "advance": 1,
    "unspent": 0
  },
  "faster": {
    "rows": [
      {
        "year": 1,
        "authority": 10,
        "cumulativeAuthority": 10,
        "outlay": 5.5,
        "cumulativeOutlays": 5.5,
        "interest": 0.13,
        "cumulativeInterest": 0.13,
        "debt": 5.63
      },
      {
        "year": 2,
        "authority": 20,
        "cumulativeAuthority": 30,
        "outlay": 13.15,
        "cumulativeOutlays": 18.65,
        "interest": 0.4882,
        "cumulativeInterest": 0.6182000000000001,
        "debt": 19.2682
      },
      {
        "year": 3,
        "authority": 30,
        "cumulativeAuthority": 60,
        "outlay": 23.35,
        "cumulativeOutlays": 42,
        "interest": 1.2377280000000002,
        "cumulativeInterest": 1.8559280000000002,
        "debt": 43.855928000000006
      },
      {
        "year": 4,
        "authority": 40,
        "cumulativeAuthority": 100,
        "outlay": 33.5,
        "cumulativeOutlays": 75.5,
        "interest": 2.4242371200000004,
        "cumulativeInterest": 4.28016512,
        "debt": 79.78016512
      },
      {
        "year": 5,
        "authority": 50,
        "cumulativeAuthority": 150,
        "outlay": 43.5,
        "cumulativeOutlays": 119,
        "interest": 4.061206604800001,
        "cumulativeInterest": 8.341371724800002,
        "debt": 127.34137172480001
      },
      {
        "year": 6,
        "authority": 50,
        "cumulativeAuthority": 200,
        "outlay": 48.5,
        "cumulativeOutlays": 167.5,
        "interest": 6.063654868992001,
        "cumulativeInterest": 14.405026593792002,
        "debt": 181.905026593792
      },
      {
        "year": 7,
        "authority": 50,
        "cumulativeAuthority": 250,
        "outlay": 50,
        "cumulativeOutlays": 217.5,
        "interest": 8.27620106375168,
        "cumulativeInterest": 22.68122765754368,
        "debt": 240.18122765754367
      },
      {
        "year": 8,
        "authority": 50,
        "cumulativeAuthority": 300,
        "outlay": 50,
        "cumulativeOutlays": 267.5,
        "interest": 10.607249106301747,
        "cumulativeInterest": 33.28847676384542,
        "debt": 300.78847676384544
      },
      {
        "year": 9,
        "authority": 50,
        "cumulativeAuthority": 350,
        "outlay": 50,
        "cumulativeOutlays": 317.5,
        "interest": 13.031539070553817,
        "cumulativeInterest": 46.32001583439924,
        "debt": 363.82001583439927
      },
      {
        "year": 10,
        "authority": 50,
        "cumulativeAuthority": 400,
        "outlay": 50,
        "cumulativeOutlays": 367.5,
        "interest": 15.552800633375972,
        "cumulativeInterest": 61.872816467775216,
        "debt": 429.37281646777524
      },
      {
        "year": 11,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 25,
        "cumulativeOutlays": 392.5,
        "interest": 17.67491265871101,
        "cumulativeInterest": 79.54772912648622,
        "debt": 472.0477291264863
      },
      {
        "year": 12,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 7.5,
        "cumulativeOutlays": 400,
        "interest": 19.031909165059453,
        "cumulativeInterest": 98.57963829154568,
        "debt": 498.57963829154573
      },
      {
        "year": 13,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 19.94318553166183,
        "cumulativeInterest": 118.5228238232075,
        "debt": 518.5228238232075
      },
      {
        "year": 14,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 20.7409129529283,
        "cumulativeInterest": 139.2637367761358,
        "debt": 539.2637367761358
      },
      {
        "year": 15,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 21.570549471045435,
        "cumulativeInterest": 160.83428624718124,
        "debt": 560.8342862471812
      },
      {
        "year": 16,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 22.43337144988725,
        "cumulativeInterest": 183.2676576970685,
        "debt": 583.2676576970684
      },
      {
        "year": 17,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 23.33070630788274,
        "cumulativeInterest": 206.59836400495124,
        "debt": 606.5983640049512
      },
      {
        "year": 18,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 24.26393456019805,
        "cumulativeInterest": 230.86229856514927,
        "debt": 630.8622985651493
      },
      {
        "year": 19,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 25.234491942605974,
        "cumulativeInterest": 256.09679050775526,
        "debt": 656.0967905077553
      },
      {
        "year": 20,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 26.243871620310212,
        "cumulativeInterest": 282.34066212806545,
        "debt": 682.3406621280654
      },
      {
        "year": 21,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 27.29362648512262,
        "cumulativeInterest": 309.63428861318806,
        "debt": 709.6342886131881
      },
      {
        "year": 22,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 28.385371544527526,
        "cumulativeInterest": 338.0196601577156,
        "debt": 738.0196601577156
      },
      {
        "year": 23,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 29.520786406308627,
        "cumulativeInterest": 367.5404465640242,
        "debt": 767.5404465640243
      },
      {
        "year": 24,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 30.70161786256097,
        "cumulativeInterest": 398.24206442658516,
        "debt": 798.2420644265852
      },
      {
        "year": 25,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 31.92968257706341,
        "cumulativeInterest": 430.1717470036486,
        "debt": 830.1717470036486
      },
      {
        "year": 26,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 33.206869880145945,
        "cumulativeInterest": 463.3786168837945,
        "debt": 863.3786168837946
      },
      {
        "year": 27,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 34.53514467535179,
        "cumulativeInterest": 497.9137615591463,
        "debt": 897.9137615591465
      },
      {
        "year": 28,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 35.91655046236586,
        "cumulativeInterest": 533.8303120215121,
        "debt": 933.8303120215123
      },
      {
        "year": 29,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 37.35321248086049,
        "cumulativeInterest": 571.1835245023726,
        "debt": 971.1835245023728
      },
      {
        "year": 30,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 38.84734098009491,
        "cumulativeInterest": 610.0308654824676,
        "debt": 1010.0308654824678
      }
    ],
    "purchasingPower": 350.9527017462814,
    "totalAuthority": 400,
    "advance": 1,
    "unspent": 0
  },
  "slower": {
    "rows": [
      {
        "year": 1,
        "authority": 10,
        "cumulativeAuthority": 10,
        "outlay": 2.8,
        "cumulativeOutlays": 2.8,
        "interest": 0.076,
        "cumulativeInterest": 0.076,
        "debt": 2.8760000000000003
      },
      {
        "year": 2,
        "authority": 20,
        "cumulativeAuthority": 30,
        "outlay": 7.15,
        "cumulativeOutlays": 9.95,
        "interest": 0.25804000000000005,
        "cumulativeInterest": 0.33404000000000006,
        "debt": 10.284040000000001
      },
      {
        "year": 3,
        "authority": 30,
        "cumulativeAuthority": 60,
        "outlay": 15.7,
        "cumulativeOutlays": 25.65,
        "interest": 0.7253615999999999,
        "cumulativeInterest": 1.0594016,
        "debt": 26.7094016
      },
      {
        "year": 4,
        "authority": 40,
        "cumulativeAuthority": 100,
        "outlay": 25.85,
        "cumulativeOutlays": 51.5,
        "interest": 1.585376064,
        "cumulativeInterest": 2.6447776640000003,
        "debt": 54.144777664
      },
      {
        "year": 5,
        "authority": 50,
        "cumulativeAuthority": 150,
        "outlay": 36,
        "cumulativeOutlays": 87.5,
        "interest": 2.88579110656,
        "cumulativeInterest": 5.53056877056,
        "debt": 93.03056877056
      },
      {
        "year": 6,
        "authority": 50,
        "cumulativeAuthority": 200,
        "outlay": 44,
        "cumulativeOutlays": 131.5,
        "interest": 4.6012227508224,
        "cumulativeInterest": 10.1317915213824,
        "debt": 141.6317915213824
      },
      {
        "year": 7,
        "authority": 50,
        "cumulativeAuthority": 250,
        "outlay": 48.5,
        "cumulativeOutlays": 180,
        "interest": 6.635271660855296,
        "cumulativeInterest": 16.767063182237695,
        "debt": 196.7670631822377
      },
      {
        "year": 8,
        "authority": 50,
        "cumulativeAuthority": 300,
        "outlay": 50,
        "cumulativeOutlays": 230,
        "interest": 8.870682527289508,
        "cumulativeInterest": 25.637745709527202,
        "debt": 255.63774570952722
      },
      {
        "year": 9,
        "authority": 50,
        "cumulativeAuthority": 350,
        "outlay": 50,
        "cumulativeOutlays": 280,
        "interest": 11.225509828381089,
        "cumulativeInterest": 36.86325553790829,
        "debt": 316.86325553790834
      },
      {
        "year": 10,
        "authority": 50,
        "cumulativeAuthority": 400,
        "outlay": 50,
        "cumulativeOutlays": 330,
        "interest": 13.674530221516335,
        "cumulativeInterest": 50.53778575942462,
        "debt": 380.53778575942465
      },
      {
        "year": 11,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 40,
        "cumulativeOutlays": 370,
        "interest": 16.021511430376986,
        "cumulativeInterest": 66.55929718980161,
        "debt": 436.55929718980167
      },
      {
        "year": 12,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 22.5,
        "cumulativeOutlays": 392.5,
        "interest": 17.912371887592066,
        "cumulativeInterest": 84.47166907739367,
        "debt": 476.97166907739376
      },
      {
        "year": 13,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 7.5,
        "cumulativeOutlays": 400,
        "interest": 19.228866763095752,
        "cumulativeInterest": 103.70053584048942,
        "debt": 503.7005358404895
      },
      {
        "year": 14,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 20.148021433619583,
        "cumulativeInterest": 123.848557274109,
        "debt": 523.8485572741091
      },
      {
        "year": 15,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 20.953942290964363,
        "cumulativeInterest": 144.80249956507336,
        "debt": 544.8024995650735
      },
      {
        "year": 16,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 21.79209998260294,
        "cumulativeInterest": 166.5945995476763,
        "debt": 566.5945995476765
      },
      {
        "year": 17,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 22.66378398190706,
        "cumulativeInterest": 189.25838352958334,
        "debt": 589.2583835295835
      },
      {
        "year": 18,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 23.57033534118334,
        "cumulativeInterest": 212.8287188707667,
        "debt": 612.8287188707668
      },
      {
        "year": 19,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 24.513148754830674,
        "cumulativeInterest": 237.34186762559736,
        "debt": 637.3418676255975
      },
      {
        "year": 20,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 25.4936747050239,
        "cumulativeInterest": 262.83554233062125,
        "debt": 662.8355423306214
      },
      {
        "year": 21,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 26.513421693224856,
        "cumulativeInterest": 289.3489640238461,
        "debt": 689.3489640238462
      },
      {
        "year": 22,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 27.573958560953848,
        "cumulativeInterest": 316.92292258479995,
        "debt": 716.9229225848001
      },
      {
        "year": 23,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 28.676916903392,
        "cumulativeInterest": 345.59983948819195,
        "debt": 745.5998394881921
      },
      {
        "year": 24,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 29.823993579527684,
        "cumulativeInterest": 375.4238330677196,
        "debt": 775.4238330677198
      },
      {
        "year": 25,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 31.01695332270879,
        "cumulativeInterest": 406.4407863904284,
        "debt": 806.4407863904286
      },
      {
        "year": 26,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 32.257631455617144,
        "cumulativeInterest": 438.6984178460456,
        "debt": 838.6984178460457
      },
      {
        "year": 27,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 33.54793671384183,
        "cumulativeInterest": 472.2463545598874,
        "debt": 872.2463545598875
      },
      {
        "year": 28,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 34.8898541823955,
        "cumulativeInterest": 507.13620874228286,
        "debt": 907.1362087422831
      },
      {
        "year": 29,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 36.28544834969132,
        "cumulativeInterest": 543.4216570919742,
        "debt": 943.4216570919745
      },
      {
        "year": 30,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 400,
        "interest": 37.73686628367898,
        "cumulativeInterest": 581.1585233756532,
        "debt": 981.1585233756534
      }
    ],
    "purchasingPower": 350.9527017462814,
    "totalAuthority": 400,
    "advance": 1,
    "unspent": 0
  },
  "lowerAbsorption": {
    "rows": [
      {
        "year": 1,
        "authority": 10,
        "cumulativeAuthority": 10,
        "outlay": 2.5300000000000002,
        "cumulativeOutlays": 2.5300000000000002,
        "interest": 0.07060000000000001,
        "cumulativeInterest": 0.07060000000000001,
        "debt": 2.6006
      },
      {
        "year": 2,
        "authority": 20,
        "cumulativeAuthority": 30,
        "outlay": 6.0775,
        "cumulativeOutlays": 8.6075,
        "interest": 0.22557400000000002,
        "cumulativeInterest": 0.29617400000000005,
        "debt": 8.903673999999999
      },
      {
        "year": 3,
        "authority": 30,
        "cumulativeAuthority": 60,
        "outlay": 13.345,
        "cumulativeOutlays": 21.9525,
        "interest": 0.6230469599999999,
        "cumulativeInterest": 0.91922096,
        "debt": 22.871720959999998
      },
      {
        "year": 4,
        "authority": 40,
        "cumulativeAuthority": 100,
        "outlay": 21.9725,
        "cumulativeOutlays": 43.925,
        "interest": 1.3543188383999998,
        "cumulativeInterest": 2.2735397984,
        "debt": 46.1985397984
      },
      {
        "year": 5,
        "authority": 50,
        "cumulativeAuthority": 150,
        "outlay": 30.6,
        "cumulativeOutlays": 74.525,
        "interest": 2.4599415919360004,
        "cumulativeInterest": 4.733481390336,
        "debt": 79.258481390336
      },
      {
        "year": 6,
        "authority": 50,
        "cumulativeAuthority": 200,
        "outlay": 37.4,
        "cumulativeOutlays": 111.92500000000001,
        "interest": 3.91833925561344,
        "cumulativeInterest": 8.65182064594944,
        "debt": 120.57682064594944
      },
      {
        "year": 7,
        "authority": 50,
        "cumulativeAuthority": 250,
        "outlay": 41.225,
        "cumulativeOutlays": 153.15,
        "interest": 5.647572825837978,
        "cumulativeInterest": 14.299393471787418,
        "debt": 167.4493934717874
      },
      {
        "year": 8,
        "authority": 50,
        "cumulativeAuthority": 300,
        "outlay": 42.5,
        "cumulativeOutlays": 195.65,
        "interest": 7.5479757388714965,
        "cumulativeInterest": 21.847369210658915,
        "debt": 217.49736921065892
      },
      {
        "year": 9,
        "authority": 50,
        "cumulativeAuthority": 350,
        "outlay": 42.5,
        "cumulativeOutlays": 238.15,
        "interest": 9.549894768426357,
        "cumulativeInterest": 31.397263979085274,
        "debt": 269.5472639790853
      },
      {
        "year": 10,
        "authority": 50,
        "cumulativeAuthority": 400,
        "outlay": 42.5,
        "cumulativeOutlays": 280.65,
        "interest": 11.631890559163413,
        "cumulativeInterest": 43.02915453824869,
        "debt": 323.6791545382487
      },
      {
        "year": 11,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 34,
        "cumulativeOutlays": 314.65,
        "interest": 13.62716618152995,
        "cumulativeInterest": 56.65632071977864,
        "debt": 371.3063207197787
      },
      {
        "year": 12,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 19.125,
        "cumulativeOutlays": 333.775,
        "interest": 15.234752828791148,
        "cumulativeInterest": 71.89107354856979,
        "debt": 405.66607354856984
      },
      {
        "year": 13,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 6.375,
        "cumulativeOutlays": 340.15,
        "interest": 16.354142941942793,
        "cumulativeInterest": 88.24521649051259,
        "debt": 428.3952164905126
      },
      {
        "year": 14,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 17.135808659620505,
        "cumulativeInterest": 105.3810251501331,
        "debt": 445.53102515013313
      },
      {
        "year": 15,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 17.821241006005327,
        "cumulativeInterest": 123.20226615613842,
        "debt": 463.35226615613846
      },
      {
        "year": 16,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 18.534090646245538,
        "cumulativeInterest": 141.73635680238397,
        "debt": 481.886356802384
      },
      {
        "year": 17,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 19.27545427209536,
        "cumulativeInterest": 161.01181107447934,
        "debt": 501.1618110744794
      },
      {
        "year": 18,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 20.046472442979177,
        "cumulativeInterest": 181.0582835174585,
        "debt": 521.2082835174585
      },
      {
        "year": 19,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 20.84833134069834,
        "cumulativeInterest": 201.90661485815684,
        "debt": 542.0566148581569
      },
      {
        "year": 20,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 21.682264594326277,
        "cumulativeInterest": 223.58887945248313,
        "debt": 563.7388794524832
      },
      {
        "year": 21,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 22.549555178099325,
        "cumulativeInterest": 246.13843463058245,
        "debt": 586.2884346305825
      },
      {
        "year": 22,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 23.4515373852233,
        "cumulativeInterest": 269.58997201580576,
        "debt": 609.7399720158058
      },
      {
        "year": 23,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 24.389598880632235,
        "cumulativeInterest": 293.97957089643796,
        "debt": 634.129570896438
      },
      {
        "year": 24,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 25.365182835857524,
        "cumulativeInterest": 319.3447537322955,
        "debt": 659.4947537322955
      },
      {
        "year": 25,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 26.37979014929182,
        "cumulativeInterest": 345.7245438815873,
        "debt": 685.8745438815873
      },
      {
        "year": 26,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 27.434981755263493,
        "cumulativeInterest": 373.1595256368508,
        "debt": 713.3095256368508
      },
      {
        "year": 27,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 28.532381025474034,
        "cumulativeInterest": 401.6919066623248,
        "debt": 741.8419066623248
      },
      {
        "year": 28,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 29.673676266492993,
        "cumulativeInterest": 431.3655829288178,
        "debt": 771.5155829288178
      },
      {
        "year": 29,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 30.860623317152715,
        "cumulativeInterest": 462.2262062459705,
        "debt": 802.3762062459705
      },
      {
        "year": 30,
        "authority": 0,
        "cumulativeAuthority": 400,
        "outlay": 0,
        "cumulativeOutlays": 340.15,
        "interest": 32.09504824983882,
        "cumulativeInterest": 494.32125449580934,
        "debt": 834.4712544958093
      }
    ],
    "purchasingPower": 350.9527017462814,
    "totalAuthority": 400,
    "advance": 1,
    "unspent": 59.85000000000001
  },
  "interestScenarios": [
    {
      "rate": 0.03,
      "rows": [
        {
          "year": 1,
          "authority": 10,
          "cumulativeAuthority": 10,
          "outlay": 4.15,
          "cumulativeOutlays": 4.15,
          "interest": 0.07725,
          "cumulativeInterest": 0.07725,
          "debt": 4.22725
        },
        {
          "year": 2,
          "authority": 20,
          "cumulativeAuthority": 30,
          "outlay": 10.6,
          "cumulativeOutlays": 14.75,
          "interest": 0.28581749999999995,
          "cumulativeInterest": 0.36306749999999993,
          "debt": 15.1130675
        },
        {
          "year": 3,
          "authority": 30,
          "cumulativeAuthority": 60,
          "outlay": 20.3,
          "cumulativeOutlays": 35.05,
          "interest": 0.757892025,
          "cumulativeInterest": 1.120959525,
          "debt": 36.170959525
        },
        {
          "year": 4,
          "authority": 40,
          "cumulativeAuthority": 100,
          "outlay": 30.45,
          "cumulativeOutlays": 65.5,
          "interest": 1.54187878575,
          "cumulativeInterest": 2.6628383107499998,
          "debt": 68.16283831075
        },
        {
          "year": 5,
          "authority": 50,
          "cumulativeAuthority": 150,
          "outlay": 40.5,
          "cumulativeOutlays": 106,
          "interest": 2.6523851493225,
          "cumulativeInterest": 5.3152234600725,
          "debt": 111.3152234600725
        },
        {
          "year": 6,
          "authority": 50,
          "cumulativeAuthority": 200,
          "outlay": 47,
          "cumulativeOutlays": 153,
          "interest": 4.044456703802175,
          "cumulativeInterest": 9.359680163874675,
          "debt": 162.35968016387469
        },
        {
          "year": 7,
          "authority": 50,
          "cumulativeAuthority": 250,
          "outlay": 49.5,
          "cumulativeOutlays": 202.5,
          "interest": 5.61329040491624,
          "cumulativeInterest": 14.972970568790915,
          "debt": 217.4729705687909
        },
        {
          "year": 8,
          "authority": 50,
          "cumulativeAuthority": 300,
          "outlay": 50,
          "cumulativeOutlays": 252.5,
          "interest": 7.274189117063727,
          "cumulativeInterest": 22.24715968585464,
          "debt": 274.7471596858546
        },
        {
          "year": 9,
          "authority": 50,
          "cumulativeAuthority": 350,
          "outlay": 50,
          "cumulativeOutlays": 302.5,
          "interest": 8.992414790575639,
          "cumulativeInterest": 31.239574476430278,
          "debt": 333.7395744764303
        },
        {
          "year": 10,
          "authority": 50,
          "cumulativeAuthority": 400,
          "outlay": 50,
          "cumulativeOutlays": 352.5,
          "interest": 10.762187234292908,
          "cumulativeInterest": 42.00176171072319,
          "debt": 394.5017617107232
        },
        {
          "year": 11,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 32.5,
          "cumulativeOutlays": 385,
          "interest": 12.322552851321696,
          "cumulativeInterest": 54.32431456204488,
          "debt": 439.3243145620449
        },
        {
          "year": 12,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 12.5,
          "cumulativeOutlays": 397.5,
          "interest": 13.367229436861345,
          "cumulativeInterest": 67.69154399890623,
          "debt": 465.19154399890624
        },
        {
          "year": 13,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 2.5,
          "cumulativeOutlays": 400,
          "interest": 13.993246319967186,
          "cumulativeInterest": 81.68479031887341,
          "debt": 481.6847903188734
        },
        {
          "year": 14,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 14.450543709566201,
          "cumulativeInterest": 96.13533402843962,
          "debt": 496.1353340284396
        },
        {
          "year": 15,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 14.884060020853187,
          "cumulativeInterest": 111.0193940492928,
          "debt": 511.0193940492928
        },
        {
          "year": 16,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 15.330581821478784,
          "cumulativeInterest": 126.34997587077159,
          "debt": 526.3499758707716
        },
        {
          "year": 17,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 15.790499276123146,
          "cumulativeInterest": 142.14047514689474,
          "debt": 542.1404751468947
        },
        {
          "year": 18,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 16.26421425440684,
          "cumulativeInterest": 158.4046894013016,
          "debt": 558.4046894013015
        },
        {
          "year": 19,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 16.752140682039045,
          "cumulativeInterest": 175.15683008334065,
          "debt": 575.1568300833405
        },
        {
          "year": 20,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 17.254704902500215,
          "cumulativeInterest": 192.41153498584086,
          "debt": 592.4115349858407
        },
        {
          "year": 21,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 17.77234604957522,
          "cumulativeInterest": 210.18388103541608,
          "debt": 610.1838810354159
        },
        {
          "year": 22,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 18.305516431062475,
          "cumulativeInterest": 228.48939746647855,
          "debt": 628.4893974664784
        },
        {
          "year": 23,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 18.854681923994352,
          "cumulativeInterest": 247.3440793904729,
          "debt": 647.3440793904728
        },
        {
          "year": 24,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 19.420322381714183,
          "cumulativeInterest": 266.76440177218706,
          "debt": 666.764401772187
        },
        {
          "year": 25,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 20.00293205316561,
          "cumulativeInterest": 286.7673338253527,
          "debt": 686.7673338253526
        },
        {
          "year": 26,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 20.603020014760578,
          "cumulativeInterest": 307.3703538401133,
          "debt": 707.3703538401131
        },
        {
          "year": 27,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 21.221110615203393,
          "cumulativeInterest": 328.59146445531667,
          "debt": 728.5914644553166
        },
        {
          "year": 28,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 21.857743933659496,
          "cumulativeInterest": 350.44920838897616,
          "debt": 750.4492083889761
        },
        {
          "year": 29,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 22.51347625166928,
          "cumulativeInterest": 372.9626846406454,
          "debt": 772.9626846406454
        },
        {
          "year": 30,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 23.18888053921936,
          "cumulativeInterest": 396.1515651798648,
          "debt": 796.1515651798647
        }
      ],
      "purchasingPower": 350.9527017462814,
      "totalAuthority": 400,
      "advance": 1,
      "unspent": 0
    },
    {
      "rate": 0.04,
      "rows": [
        {
          "year": 1,
          "authority": 10,
          "cumulativeAuthority": 10,
          "outlay": 4.15,
          "cumulativeOutlays": 4.15,
          "interest": 0.10300000000000001,
          "cumulativeInterest": 0.10300000000000001,
          "debt": 4.253
        },
        {
          "year": 2,
          "authority": 20,
          "cumulativeAuthority": 30,
          "outlay": 10.6,
          "cumulativeOutlays": 14.75,
          "interest": 0.38212,
          "cumulativeInterest": 0.48512,
          "debt": 15.23512
        },
        {
          "year": 3,
          "authority": 30,
          "cumulativeAuthority": 60,
          "outlay": 20.3,
          "cumulativeOutlays": 35.05,
          "interest": 1.0154048,
          "cumulativeInterest": 1.5005248,
          "debt": 36.5505248
        },
        {
          "year": 4,
          "authority": 40,
          "cumulativeAuthority": 100,
          "outlay": 30.45,
          "cumulativeOutlays": 65.5,
          "interest": 2.0710209920000002,
          "cumulativeInterest": 3.571545792,
          "debt": 69.071545792
        },
        {
          "year": 5,
          "authority": 50,
          "cumulativeAuthority": 150,
          "outlay": 40.5,
          "cumulativeOutlays": 106,
          "interest": 3.57286183168,
          "cumulativeInterest": 7.14440762368,
          "debt": 113.14440762368
        },
        {
          "year": 6,
          "authority": 50,
          "cumulativeAuthority": 200,
          "outlay": 47,
          "cumulativeOutlays": 153,
          "interest": 5.4657763049472,
          "cumulativeInterest": 12.610183928627201,
          "debt": 165.61018392862718
        },
        {
          "year": 7,
          "authority": 50,
          "cumulativeAuthority": 250,
          "outlay": 49.5,
          "cumulativeOutlays": 202.5,
          "interest": 7.614407357145088,
          "cumulativeInterest": 20.224591285772288,
          "debt": 222.72459128577228
        },
        {
          "year": 8,
          "authority": 50,
          "cumulativeAuthority": 300,
          "outlay": 50,
          "cumulativeOutlays": 252.5,
          "interest": 9.90898365143089,
          "cumulativeInterest": 30.13357493720318,
          "debt": 282.63357493720315
        },
        {
          "year": 9,
          "authority": 50,
          "cumulativeAuthority": 350,
          "outlay": 50,
          "cumulativeOutlays": 302.5,
          "interest": 12.305342997488125,
          "cumulativeInterest": 42.438917934691304,
          "debt": 344.9389179346913
        },
        {
          "year": 10,
          "authority": 50,
          "cumulativeAuthority": 400,
          "outlay": 50,
          "cumulativeOutlays": 352.5,
          "interest": 14.797556717387652,
          "cumulativeInterest": 57.236474652078954,
          "debt": 409.7364746520789
        },
        {
          "year": 11,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 32.5,
          "cumulativeOutlays": 385,
          "interest": 17.039458986083158,
          "cumulativeInterest": 74.27593363816212,
          "debt": 459.2759336381621
        },
        {
          "year": 12,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 12.5,
          "cumulativeOutlays": 397.5,
          "interest": 18.621037345526485,
          "cumulativeInterest": 92.8969709836886,
          "debt": 490.39697098368856
        },
        {
          "year": 13,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 2.5,
          "cumulativeOutlays": 400,
          "interest": 19.665878839347542,
          "cumulativeInterest": 112.56284982303615,
          "debt": 512.5628498230361
        },
        {
          "year": 14,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 20.502513992921447,
          "cumulativeInterest": 133.0653638159576,
          "debt": 533.0653638159575
        },
        {
          "year": 15,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 21.322614552638303,
          "cumulativeInterest": 154.3879783685959,
          "debt": 554.3879783685959
        },
        {
          "year": 16,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 22.175519134743837,
          "cumulativeInterest": 176.56349750333973,
          "debt": 576.5634975033397
        },
        {
          "year": 17,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 23.06253990013359,
          "cumulativeInterest": 199.62603740347333,
          "debt": 599.6260374034733
        },
        {
          "year": 18,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 23.985041496138933,
          "cumulativeInterest": 223.61107889961227,
          "debt": 623.6110788996123
        },
        {
          "year": 19,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 24.94444315598449,
          "cumulativeInterest": 248.55552205559675,
          "debt": 648.5555220555967
        },
        {
          "year": 20,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 25.942220882223868,
          "cumulativeInterest": 274.49774293782065,
          "debt": 674.4977429378206
        },
        {
          "year": 21,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 26.979909717512825,
          "cumulativeInterest": 301.4776526553335,
          "debt": 701.4776526553334
        },
        {
          "year": 22,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 28.059106106213335,
          "cumulativeInterest": 329.5367587615468,
          "debt": 729.5367587615467
        },
        {
          "year": 23,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 29.18147035046187,
          "cumulativeInterest": 358.7182291120087,
          "debt": 758.7182291120085
        },
        {
          "year": 24,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 30.348729164480343,
          "cumulativeInterest": 389.06695827648906,
          "debt": 789.0669582764889
        },
        {
          "year": 25,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 31.562678331059555,
          "cumulativeInterest": 420.6296366075486,
          "debt": 820.6296366075485
        },
        {
          "year": 26,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 32.82518546430194,
          "cumulativeInterest": 453.4548220718506,
          "debt": 853.4548220718505
        },
        {
          "year": 27,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 34.138192882874016,
          "cumulativeInterest": 487.5930149547246,
          "debt": 887.5930149547245
        },
        {
          "year": 28,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 35.50372059818898,
          "cumulativeInterest": 523.0967355529135,
          "debt": 923.0967355529135
        },
        {
          "year": 29,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 36.92386942211654,
          "cumulativeInterest": 560.0206049750301,
          "debt": 960.0206049750301
        },
        {
          "year": 30,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 38.40082419900121,
          "cumulativeInterest": 598.4214291740313,
          "debt": 998.4214291740313
        }
      ],
      "purchasingPower": 350.9527017462814,
      "totalAuthority": 400,
      "advance": 1,
      "unspent": 0
    },
    {
      "rate": 0.05,
      "rows": [
        {
          "year": 1,
          "authority": 10,
          "cumulativeAuthority": 10,
          "outlay": 4.15,
          "cumulativeOutlays": 4.15,
          "interest": 0.12875,
          "cumulativeInterest": 0.12875,
          "debt": 4.2787500000000005
        },
        {
          "year": 2,
          "authority": 20,
          "cumulativeAuthority": 30,
          "outlay": 10.6,
          "cumulativeOutlays": 14.75,
          "interest": 0.4789375,
          "cumulativeInterest": 0.6076875,
          "debt": 15.3576875
        },
        {
          "year": 3,
          "authority": 30,
          "cumulativeAuthority": 60,
          "outlay": 20.3,
          "cumulativeOutlays": 35.05,
          "interest": 1.2753843750000002,
          "cumulativeInterest": 1.8830718750000002,
          "debt": 36.933071875
        },
        {
          "year": 4,
          "authority": 40,
          "cumulativeAuthority": 100,
          "outlay": 30.45,
          "cumulativeOutlays": 65.5,
          "interest": 2.6079035937500006,
          "cumulativeInterest": 4.490975468750001,
          "debt": 69.99097546875001
        },
        {
          "year": 5,
          "authority": 50,
          "cumulativeAuthority": 150,
          "outlay": 40.5,
          "cumulativeOutlays": 106,
          "interest": 4.512048773437501,
          "cumulativeInterest": 9.003024242187502,
          "debt": 115.00302424218751
        },
        {
          "year": 6,
          "authority": 50,
          "cumulativeAuthority": 200,
          "outlay": 47,
          "cumulativeOutlays": 153,
          "interest": 6.925151212109376,
          "cumulativeInterest": 15.928175454296877,
          "debt": 168.92817545429688
        },
        {
          "year": 7,
          "authority": 50,
          "cumulativeAuthority": 250,
          "outlay": 49.5,
          "cumulativeOutlays": 202.5,
          "interest": 9.683908772714844,
          "cumulativeInterest": 25.61208422701172,
          "debt": 228.11208422701174
        },
        {
          "year": 8,
          "authority": 50,
          "cumulativeAuthority": 300,
          "outlay": 50,
          "cumulativeOutlays": 252.5,
          "interest": 12.655604211350587,
          "cumulativeInterest": 38.267688438362306,
          "debt": 290.7676884383623
        },
        {
          "year": 9,
          "authority": 50,
          "cumulativeAuthority": 350,
          "outlay": 50,
          "cumulativeOutlays": 302.5,
          "interest": 15.788384421918117,
          "cumulativeInterest": 54.05607286028042,
          "debt": 356.55607286028044
        },
        {
          "year": 10,
          "authority": 50,
          "cumulativeAuthority": 400,
          "outlay": 50,
          "cumulativeOutlays": 352.5,
          "interest": 19.077803643014022,
          "cumulativeInterest": 73.13387650329445,
          "debt": 425.63387650329446
        },
        {
          "year": 11,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 32.5,
          "cumulativeOutlays": 385,
          "interest": 22.094193825164723,
          "cumulativeInterest": 95.22807032845917,
          "debt": 480.2280703284592
        },
        {
          "year": 12,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 12.5,
          "cumulativeOutlays": 397.5,
          "interest": 24.32390351642296,
          "cumulativeInterest": 119.55197384488213,
          "debt": 517.0519738448821
        },
        {
          "year": 13,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 2.5,
          "cumulativeOutlays": 400,
          "interest": 25.915098692244108,
          "cumulativeInterest": 145.46707253712623,
          "debt": 545.4670725371262
        },
        {
          "year": 14,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 27.273353626856313,
          "cumulativeInterest": 172.74042616398253,
          "debt": 572.7404261639825
        },
        {
          "year": 15,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 28.637021308199127,
          "cumulativeInterest": 201.37744747218167,
          "debt": 601.3774474721816
        },
        {
          "year": 16,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 30.068872373609082,
          "cumulativeInterest": 231.44631984579075,
          "debt": 631.4463198457908
        },
        {
          "year": 17,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 31.57231599228954,
          "cumulativeInterest": 263.0186358380803,
          "debt": 663.0186358380803
        },
        {
          "year": 18,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 33.150931791904014,
          "cumulativeInterest": 296.1695676299843,
          "debt": 696.1695676299843
        },
        {
          "year": 19,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 34.808478381499214,
          "cumulativeInterest": 330.97804601148346,
          "debt": 730.9780460114835
        },
        {
          "year": 20,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 36.54890230057418,
          "cumulativeInterest": 367.52694831205764,
          "debt": 767.5269483120576
        },
        {
          "year": 21,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 38.37634741560288,
          "cumulativeInterest": 405.9032957276605,
          "debt": 805.9032957276604
        },
        {
          "year": 22,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 40.295164786383026,
          "cumulativeInterest": 446.1984605140435,
          "debt": 846.1984605140434
        },
        {
          "year": 23,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 42.309923025702176,
          "cumulativeInterest": 488.5083835397457,
          "debt": 888.5083835397456
        },
        {
          "year": 24,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 44.42541917698728,
          "cumulativeInterest": 532.933802716733,
          "debt": 932.9338027167329
        },
        {
          "year": 25,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 46.64669013583665,
          "cumulativeInterest": 579.5804928525697,
          "debt": 979.5804928525695
        },
        {
          "year": 26,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 48.979024642628474,
          "cumulativeInterest": 628.5595174951982,
          "debt": 1028.559517495198
        },
        {
          "year": 27,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 51.4279758747599,
          "cumulativeInterest": 679.9874933699581,
          "debt": 1079.9874933699577
        },
        {
          "year": 28,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 53.99937466849789,
          "cumulativeInterest": 733.986868038456,
          "debt": 1133.9868680384557
        },
        {
          "year": 29,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 56.69934340192279,
          "cumulativeInterest": 790.6862114403788,
          "debt": 1190.6862114403784
        },
        {
          "year": 30,
          "authority": 0,
          "cumulativeAuthority": 400,
          "outlay": 0,
          "cumulativeOutlays": 400,
          "interest": 59.534310572018924,
          "cumulativeInterest": 850.2205220123977,
          "debt": 1250.2205220123974
        }
      ],
      "purchasingPower": 350.9527017462814,
      "totalAuthority": 400,
      "advance": 1,
      "unspent": 0
    }
  ]
}