{
  "scope": "Illustrative fixed debt service, normalized units. Not Lambda forecasts, covenants or a rating model.",
  "breakEvenHaircut": 0.16666666666666663,
  "scenarios": [
    {
      "haircut": 0,
      "operatingCash": 120,
      "operatingDscr": 1.2,
      "reserveUsed": 0,
      "paymentCash": 120,
      "cashCoverage": 1.2,
      "unfundedPayment": 0,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.05,
      "operatingCash": 114,
      "operatingDscr": 1.14,
      "reserveUsed": 0,
      "paymentCash": 114,
      "cashCoverage": 1.14,
      "unfundedPayment": 0,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.1,
      "operatingCash": 108,
      "operatingDscr": 1.08,
      "reserveUsed": 0,
      "paymentCash": 108,
      "cashCoverage": 1.08,
      "unfundedPayment": 0,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.16666666666666663,
      "operatingCash": 100,
      "operatingDscr": 1,
      "reserveUsed": 0,
      "paymentCash": 100,
      "cashCoverage": 1,
      "unfundedPayment": 0,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.2,
      "operatingCash": 96,
      "operatingDscr": 0.96,
      "reserveUsed": 0,
      "paymentCash": 96,
      "cashCoverage": 0.96,
      "unfundedPayment": 4,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.25,
      "operatingCash": 90,
      "operatingDscr": 0.9,
      "reserveUsed": 0,
      "paymentCash": 90,
      "cashCoverage": 0.9,
      "unfundedPayment": 10,
      "reserveRemaining": 0
    },
    {
      "haircut": 0.3,
      "operatingCash": 84,
      "operatingDscr": 0.84,
      "reserveUsed": 0,
      "paymentCash": 84,
      "cashCoverage": 0.84,
      "unfundedPayment": 16,
      "reserveRemaining": 0
    }
  ],
  "liquidityCases": [
    {
      "label": "No reserve",
      "operatingCash": 96,
      "operatingDscr": 0.96,
      "reserveUsed": 0,
      "paymentCash": 96,
      "cashCoverage": 0.96,
      "unfundedPayment": 4,
      "reserveRemaining": 0
    },
    {
      "label": "4 drawable reserve units",
      "operatingCash": 96,
      "operatingDscr": 0.96,
      "reserveUsed": 4,
      "paymentCash": 100,
      "cashCoverage": 1,
      "unfundedPayment": 0,
      "reserveRemaining": 0
    },
    {
      "label": "4 inaccessible reserve units",
      "operatingCash": 96,
      "operatingDscr": 0.96,
      "reserveUsed": 0,
      "paymentCash": 96,
      "cashCoverage": 0.96,
      "unfundedPayment": 4,
      "reserveRemaining": 4
    }
  ]
}