{
  "synthetic": true,
  "discount_rate": 0.1,
  "currency": "USD",
  "buy_price": 9000000,
  "buy_integration_now": 2000000,
  "timing": "Year0 costs now; later amounts at each year-end. Cash flows include stipulated incremental operating costs, tax, working capital and capital spending; financing excluded. No terminal value.",
  "delay": "Shift every positive buy cash flow one year later, preserving the fifth-year cash flow; year0 cost unchanged. No extra delay costs assumed.",
  "warning": "Not a company valuation or an investment recommendation. All financial inputs are invented."
}