{
 "gear_life_yr": 10,
 "months": [
  1,
  4,
  7,
  10,
  13,
  16,
  19,
  22,
  25,
  28,
  31,
  34,
  37,
  40,
  43,
  46,
  49,
  52,
  55,
  58,
  61,
  64,
  67,
  70,
  73,
  76,
  79,
  82,
  85,
  88,
  91,
  94,
  97,
  100,
  103,
  106,
  109,
  112,
  115,
  118,
  121,
  124,
  127,
  130
 ],
 "scenarios": [
  {
   "name": "Worst case \u2014 38% margin + full NCI exodus",
   "pay_yr": 7.0,
   "color": "#c8521f",
   "dash": "",
   "end_pct": 164,
   "pct": [
    1,
    5,
    8,
    12,
    15,
    18,
    22,
    25,
    29,
    33,
    36,
    40,
    43,
    47,
    50,
    54,
    58,
    61,
    65,
    69,
    72,
    76,
    80,
    84,
    87,
    91,
    95,
    99,
    102,
    106,
    110,
    114,
    118,
    122,
    126,
    129,
    133,
    137,
    141,
    145,
    149,
    153,
    157,
    161
   ]
  },
  {
   "name": "District's single-tier plan ($40)",
   "pay_yr": 5.4,
   "color": "#2e7d52",
   "dash": "",
   "end_pct": 213,
   "pct": [
    1,
    6,
    10,
    15,
    19,
    24,
    29,
    33,
    38,
    42,
    47,
    52,
    56,
    61,
    66,
    70,
    75,
    80,
    85,
    89,
    94,
    99,
    104,
    109,
    114,
    118,
    123,
    128,
    133,
    138,
    143,
    148,
    153,
    158,
    163,
    168,
    174,
    179,
    184,
    189,
    194,
    199,
    205,
    210
   ]
  },
  {
   "name": "More sign-ups, same $40 price (fills to 1,035)",
   "pay_yr": 5.3,
   "color": "#3457b3",
   "dash": "5 3",
   "end_pct": 221,
   "pct": [
    1,
    5,
    10,
    14,
    18,
    22,
    27,
    32,
    36,
    41,
    46,
    51,
    56,
    61,
    66,
    71,
    76,
    81,
    86,
    91,
    96,
    101,
    106,
    111,
    116,
    121,
    127,
    132,
    137,
    142,
    148,
    153,
    158,
    163,
    169,
    174,
    180,
    185,
    190,
    196,
    201,
    207,
    212,
    218
   ]
  },
  {
   "name": "With tiered pricing",
   "pay_yr": 4.8,
   "color": "#356a72",
   "dash": "2 4",
   "end_pct": 240,
   "pct": [
    2,
    7,
    12,
    17,
    22,
    27,
    32,
    37,
    42,
    48,
    53,
    58,
    63,
    69,
    74,
    79,
    85,
    90,
    95,
    101,
    106,
    111,
    117,
    122,
    128,
    133,
    139,
    144,
    150,
    156,
    161,
    167,
    172,
    178,
    184,
    189,
    195,
    201,
    207,
    213,
    218,
    224,
    230,
    236
   ]
  },
  {
   "name": "If it's popular \u2014 tiering + growth",
   "pay_yr": 4.0,
   "color": "#b8860b",
   "dash": "8 4",
   "end_pct": 304,
   "pct": [
    2,
    7,
    13,
    19,
    25,
    31,
    37,
    43,
    50,
    56,
    63,
    70,
    77,
    83,
    90,
    97,
    104,
    111,
    118,
    125,
    132,
    139,
    146,
    153,
    160,
    167,
    174,
    181,
    188,
    196,
    203,
    210,
    217,
    225,
    232,
    239,
    247,
    254,
    262,
    269,
    277,
    284,
    292,
    299
   ]
  },
  {
   "name": "Best case \u2014 premium tiering + growth into the new coverage",
   "pay_yr": 3.6,
   "color": "#a21caf",
   "dash": "10 4",
   "end_pct": 353,
   "pct": [
    2,
    8,
    14,
    20,
    26,
    33,
    40,
    47,
    54,
    62,
    70,
    77,
    85,
    93,
    101,
    109,
    118,
    126,
    134,
    142,
    150,
    158,
    167,
    175,
    183,
    192,
    200,
    208,
    217,
    225,
    234,
    242,
    251,
    259,
    268,
    277,
    285,
    294,
    303,
    312,
    321,
    329,
    338,
    347
   ]
  }
 ]
}