{
 "basis": "County net value vs a no-public-network counterfactual. county = household avoided-overpayment + District segment result. The public rate cancels (it only splits value); conservative WHOLESALE commercial counterfactual.",
 "horizons": {
  "10": {
   "H": 10,
   "p_county_ahead": 91.0,
   "p_district_loses": 59.0,
   "p_district_loses_but_county_ahead": 50.1,
   "county_P10": 19291,
   "county_P50": 461769,
   "county_P90": 954239,
   "household_savings_P50": 516925,
   "household_savings_mean": 544465,
   "district_P50": -66518
  },
  "15": {
   "H": 15,
   "p_county_ahead": 99.1,
   "p_district_loses": 30.9,
   "p_district_loses_but_county_ahead": 30.0,
   "county_P10": 517342,
   "county_P50": 1292902,
   "county_P90": 2265847,
   "household_savings_P50": 1046661,
   "household_savings_mean": 1123829,
   "district_P50": 224206
  }
 },
 "realistic_premium15": {
  "10": {
   "H": 10,
   "p_county_ahead": 99.8,
   "p_district_loses": 59.0,
   "p_district_loses_but_county_ahead": 58.8,
   "county_P10": 500811,
   "county_P50": 1006071,
   "county_P90": 1579864,
   "household_savings_P50": 1060517,
   "household_savings_mean": 1094882,
   "district_P50": -66518
  },
  "15": {
   "H": 15,
   "p_county_ahead": 100.0,
   "p_district_loses": 30.9,
   "p_district_loses_but_county_ahead": 30.9,
   "county_P10": 1175965,
   "county_P50": 2098425,
   "county_P90": 3261526,
   "household_savings_P50": 1847507,
   "household_savings_mean": 1942419,
   "district_P50": 224206
  }
 },
 "_model_version": "v2.2-2026-07-10",
 "_env": {
  "python": "3.12.10",
  "numpy": "2.4.6"
 },
 "_sha256_model": "2d70d4495d0ac3300ade5a8b91419679f1b6abbf5dfa08da5b54a89b9da0a3a8"
}