{
  "algorithmId": "CORE-003",
  "methodVersion": "0.2.0",
  "observations": {
    "unit": "minor currency units",
    "origin": "synthetic",
    "sources": [
      {
        "id": "SYN-001",
        "kind": "synthetic",
        "label": "Fictional demonstration B; funding offsets assumed",
        "url": null
      }
    ],
    "currency": "USD",
    "priceBasis": "nominal",
    "baseYear": 2026,
    "valuationYear": 2026,
    "costScope": "incremental-excludes-baseline",
    "years": [
      {
        "year": 0,
        "baselineCostMinor": 0,
        "incrementalCostMinor": 10000000,
        "assumedOffsetMinor": 0,
        "revenueChangeMinor": null,
        "transferChangeMinor": 0
      },
      {
        "year": 1,
        "baselineCostMinor": 0,
        "incrementalCostMinor": 4000000,
        "assumedOffsetMinor": 1000000,
        "revenueChangeMinor": null,
        "transferChangeMinor": 0
      },
      {
        "year": 2,
        "baselineCostMinor": 0,
        "incrementalCostMinor": 4000000,
        "assumedOffsetMinor": 1000000,
        "revenueChangeMinor": null,
        "transferChangeMinor": 0
      }
    ]
  },
  "parameters": {
    "discountRate": 0,
    "discountBasis": "nominal",
    "discountRates": [
      0,
      0.03,
      0.07
    ]
  }
}