{
 "pessimistic": {
  "district": 19.3,
  "district_alt_method": 31.3,
  "district_with_bandwidth": 39.7,
  "district_bw_zero": 9.8,
  "district_bw_overlap0": 39.7,
  "district_bw_overlap50": 22.5,
  "district_bw_overlap100": 9.8,
  "district_fixed30": 11.4,
  "district_fixed50": 8.6,
  "county10": 82.4,
  "county15": 97.0,
  "county_total15": 965174,
  "hh15": 1036722,
  "county_competitive10": 16.0,
  "county_competitive15": 41.2,
  "net_cash_P50": 110528,
  "dscr": 0.37,
  "dscr_yr1": 1.38,
  "dscr_min": 0.37,
  "avg_cash_coverage": 0.84,
  "p_dscr_min_below_1_00": 96.6,
  "p_dscr_min_below_1_20": 98.9,
  "debt_service": 131504,
  "capex_funded_P80": 1462110,
  "capexP80": 1462110,
  "payback_P50": 9.1,
  "payback_P80": 10.3,
  "payback_P50_uncond": "not reached",
  "payback_P80_uncond": "not reached",
  "payback_P90_uncond": "not reached",
  "p_paid_by_yr5": 0.0,
  "p_paid_by_yr8": 3.8,
  "p_paid_by_yr10": 14.4,
  "p_paid_by_yr12": 19.1,
  "p_paid_by_yr15": 19.3,
  "p_never": 80.7,
  "terminal_unrecovered_P50": 185832,
  "district_pull_off": 15.6
 },
 "balanced": {
  "district": 87.9,
  "district_alt_method": 66.4,
  "district_with_bandwidth": 97.1,
  "district_bw_zero": 75.5,
  "district_bw_overlap0": 97.1,
  "district_bw_overlap50": 90.5,
  "district_bw_overlap100": 75.5,
  "district_fixed30": 78.8,
  "district_fixed50": 73.4,
  "county10": 99.4,
  "county15": 100.0,
  "county_total15": 2164188,
  "hh15": 1495324,
  "county_competitive10": 65.1,
  "county_competitive15": 93.4,
  "net_cash_P50": 184416,
  "dscr": 1.23,
  "dscr_yr1": 1.45,
  "dscr_min": 1.23,
  "avg_cash_coverage": 1.4,
  "p_dscr_min_below_1_00": 29.6,
  "p_dscr_min_below_1_20": 47.0,
  "debt_service": 131504,
  "capex_funded_P80": 1462110,
  "capexP80": 1462110,
  "payback_P50": 9.0,
  "payback_P80": 11.4,
  "payback_P50_uncond": 9.4,
  "payback_P80_uncond": 12.9,
  "payback_P90_uncond": "not reached",
  "p_paid_by_yr5": 0.0,
  "p_paid_by_yr8": 25.7,
  "p_paid_by_yr10": 57.9,
  "p_paid_by_yr12": 74.4,
  "p_paid_by_yr15": 87.9,
  "p_never": 12.1,
  "terminal_unrecovered_P50": 144238,
  "district_pull_off": 85.4
 },
 "optimistic": {
  "district": 96.8,
  "district_alt_method": 80.6,
  "district_with_bandwidth": 99.5,
  "district_bw_zero": 91.7,
  "district_bw_overlap0": 99.5,
  "district_bw_overlap50": 97.8,
  "district_bw_overlap100": 91.7,
  "district_fixed30": 89.6,
  "district_fixed50": 84.4,
  "county10": 100.0,
  "county15": 100.0,
  "county_total15": 2836107,
  "hh15": 1833165,
  "county_competitive10": 82.0,
  "county_competitive15": 99.0,
  "net_cash_P50": 215318,
  "dscr": 1.35,
  "dscr_yr1": 1.48,
  "dscr_min": 1.35,
  "avg_cash_coverage": 1.64,
  "p_dscr_min_below_1_00": 9.8,
  "p_dscr_min_below_1_20": 27.2,
  "debt_service": 131504,
  "capex_funded_P80": 1462110,
  "capexP80": 1462110,
  "payback_P50": 8.4,
  "payback_P80": 10.3,
  "payback_P50_uncond": 8.5,
  "payback_P80_uncond": 10.6,
  "payback_P90_uncond": 12.3,
  "p_paid_by_yr5": 0.0,
  "p_paid_by_yr8": 39.5,
  "p_paid_by_yr10": 74.5,
  "p_paid_by_yr12": 88.6,
  "p_paid_by_yr15": 96.8,
  "p_never": 3.2,
  "terminal_unrecovered_P50": 100145,
  "district_pull_off": 96.2
 },
 "_model_version": "v2.2-2026-07-10",
 "_env": {
  "python": "3.12.10",
  "numpy": "2.4.6"
 },
 "_sha256_model": "2d70d4495d0ac3300ade5a8b91419679f1b6abbf5dfa08da5b54a89b9da0a3a8"
}