{
  "label": "Illustrative assumptions, not an LA project appraisal or universal guarantee budget",
  "defaults": {
    "homes": 20000,
    "cost": 525000,
    "rent": 1800,
    "collection": 0.95,
    "operating": 9000,
    "reserve": 2000,
    "rate": 0.05,
    "years": 35,
    "dscr": 1.2
  },
  "results": {
    "homes": 20000,
    "cost": 525000,
    "rent": 1800,
    "collection": 0.95,
    "operating": 9000,
    "reserve": 2000,
    "rate": 0.05,
    "years": 35,
    "dscr": 1.2,
    "income": 20520,
    "noi": 9520,
    "factor": 0.060562520911906746,
    "debt": 130994.10681522044,
    "gap": 394005.89318477956,
    "totalGap": 7880117863.695591,
    "grossCost": 10500000000,
    "operatingShortfall": 0
  },
  "otherScenarios": {
    "rentalAssistance": {
      "households": 20000,
      "monthly": 1500,
      "annual": 360000000
    },
    "revolvingLoanPool": {
      "principal": 1000000000,
      "perHome": 100000,
      "participationsPerCycle": 10000,
      "assumedYears": 5
    },
    "matureSurplus": {
      "homes": 50000,
      "monthlyPerHome": 75,
      "annual": 45000000
    },
    "householdExample": {
      "populationChangePercent": -10,
      "initialSize": 3,
      "laterSize": 2.5,
      "resultPercent": 8.000000000000007
    }
  }
}