option,scenario,month,cumulative_cash_cost_gbp,cumulative_cash_benefit_gbp,cumulative_economic_cost_gbp,cumulative_economic_benefit_gbp,source,checked
Rules,Conservative,0,1950,0,2550,0,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,1,2080,0,2680,18.562500000000004,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,2,2210,0,2810,55.687500000000014,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,3,2340,0,2940,111.37500000000003,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,4,2470,0,3070,185.62500000000006,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,5,2600,0,3200,259.87500000000006,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,6,2730,0,3330,334.12500000000006,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,7,2860,0,3460,408.37500000000006,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,8,2990,0,3590,482.62500000000006,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,9,3120,0,3720,556.8750000000001,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,10,3250,0,3850,631.1250000000001,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,11,3380,0,3980,705.3750000000001,NexaCore House synthetic model v1.0,2026-10-17
Rules,Conservative,12,3510,0,4110,779.6250000000001,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,0,1500,0,2100,0,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,1,1600,87.5,2200,143.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,2,1700,262.5,2300,431.25,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,3,1800,525,2400,862.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,4,1900,875,2500,1437.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,5,2000,1225,2600,2012.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,6,2100,1575,2700,2587.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,7,2200,1925,2800,3162.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,8,2300,2275,2900,3737.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,9,2400,2625,3000,4312.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,10,2500,2975,3100,4887.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,11,2600,3325,3200,5462.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Central,12,2700,3675,3300,6037.5,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,0,1350,0,1950,0,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,1,1440,225,2040,289.125,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,2,1530,675,2130,867.375,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,3,1620,1350,2220,1734.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,4,1710,2250,2310,2891.25,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,5,1800,3150,2400,4047.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,6,1890,4050,2490,5204.25,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,7,1980,4950,2580,6360.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,8,2070,5850,2670,7517.25,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,9,2160,6750,2760,8673.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,10,2250,7650,2850,9830.25,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,11,2340,8550,2940,10986.75,NexaCore House synthetic model v1.0,2026-10-17
Rules,Optimistic,12,2430,9450,3030,12143.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,0,3900,0,5100,0,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,1,4160,0,5360,41.0625,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,2,4420,0,5620,123.1875,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,3,4680,0,5880,246.375,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,4,4940,0,6140,410.625,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,5,5200,0,6400,574.875,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,6,5460,0,6660,739.125,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,7,5720,0,6920,903.375,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,8,5980,0,7180,1067.625,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,9,6240,0,7440,1231.875,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,10,6500,0,7700,1396.125,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,11,6760,0,7960,1560.375,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Conservative,12,7020,0,8220,1724.625,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,0,3000,0,4200,0,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,1,3200,137.5,4400,242.5,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,2,3400,412.5,4600,727.5,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,3,3600,825,4800,1455,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,4,3800,1375,5000,2425,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,5,4000,1925,5200,3395,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,6,4200,2475,5400,4365,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,7,4400,3025,5600,5335,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,8,4600,3575,5800,6305,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,9,4800,4125,6000,7275,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,10,5000,4675,6200,8245,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,11,5200,5225,6400,9215,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Central,12,5400,5775,6600,10185,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,0,2700,0,3900,0,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,1,2880,225,4080,412.875,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,2,3060,675,4260,1238.625,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,3,3240,1350,4440,2477.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,4,3420,2250,4620,4128.75,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,5,3600,3150,4800,5780.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,6,3780,4050,4980,7431.75,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,7,3960,4950,5160,9083.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,8,4140,5850,5340,10734.75,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,9,4320,6750,5520,12386.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,10,4500,7650,5700,14037.75,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,11,4680,8550,5880,15689.25,NexaCore House synthetic model v1.0,2026-10-17
AI-assisted,Optimistic,12,4860,9450,6060,17340.75,NexaCore House synthetic model v1.0,2026-10-17