[
  {
    "scenario": "500K-M1",
    "purchase_price": 500000,
    "configuration": "M1",
    "working_capital": 37500.0,
    "project_costs": 12500.0,
    "total_project_uses": 550000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 55000.0,
    "buyer_contribution": 55000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 495000.0,
    "unfinanced_closing_costs": 7500.0,
    "previously_paid_costs": 5000.0,
    "retained_liquidity": 20000.0,
    "cash_due_at_closing": 62500.0,
    "total_buyer_resources": 87500.0,
    "assumed_cash_flow": 100000.0,
    "annual_debt_service": 78497.53770776658,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "500K-M2",
    "purchase_price": 500000,
    "configuration": "M2",
    "working_capital": 37500.0,
    "project_costs": 12500.0,
    "total_project_uses": 550000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 55000.0,
    "buyer_contribution": 27500.0,
    "qualifying_standby_seller": 27500.0,
    "ordinary_seller_debt": 0,
    "senior_debt": 495000.0,
    "unfinanced_closing_costs": 7500.0,
    "previously_paid_costs": 5000.0,
    "retained_liquidity": 20000.0,
    "cash_due_at_closing": 35000.0,
    "total_buyer_resources": 60000.0,
    "assumed_cash_flow": 100000.0,
    "annual_debt_service": 78497.53770776658,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "500K-M3",
    "purchase_price": 500000,
    "configuration": "M3",
    "working_capital": 37500.0,
    "project_costs": 12500.0,
    "total_project_uses": 550000.0,
    "assumed_contribution_rate": 0.15,
    "required_contribution": 82500.0,
    "buyer_contribution": 82500.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 467500.0,
    "unfinanced_closing_costs": 7500.0,
    "previously_paid_costs": 5000.0,
    "retained_liquidity": 20000.0,
    "cash_due_at_closing": 90000.0,
    "total_buyer_resources": 115000.0,
    "assumed_cash_flow": 100000.0,
    "annual_debt_service": 74136.56339066844,
    "dscr": 1.3488620921506997,
    "dscr_earnings_down_10pct": 1.2139758829356297,
    "dscr_senior_rate_12pct": 1.242433547796743
  },
  {
    "scenario": "500K-M4",
    "purchase_price": 500000,
    "configuration": "M4",
    "working_capital": 62500.0,
    "project_costs": 20000.0,
    "total_project_uses": 582500.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 58250.0,
    "buyer_contribution": 58250.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 524250.0,
    "unfinanced_closing_costs": 7500.0,
    "previously_paid_costs": 5000.0,
    "retained_liquidity": 20000.0,
    "cash_due_at_closing": 65750.0,
    "total_buyer_resources": 90750.0,
    "assumed_cash_flow": 100000.0,
    "annual_debt_service": 83136.02857231643,
    "dscr": 1.2028479314839333,
    "dscr_earnings_down_10pct": 1.08256313833554,
    "dscr_senior_rate_12pct": 1.1079402643681018
  },
  {
    "scenario": "500K-M5",
    "purchase_price": 500000,
    "configuration": "M5",
    "working_capital": 37500.0,
    "project_costs": 12500.0,
    "total_project_uses": 550000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 55000.0,
    "buyer_contribution": 55000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 55000.0,
    "senior_debt": 440000.0,
    "unfinanced_closing_costs": 7500.0,
    "previously_paid_costs": 5000.0,
    "retained_liquidity": 40000.0,
    "cash_due_at_closing": 62500.0,
    "total_buyer_resources": 107500.0,
    "assumed_cash_flow": 100000.0,
    "annual_debt_service": 77783.2103010239,
    "dscr": 1.2856244890509958,
    "dscr_earnings_down_10pct": 1.1570620401458962,
    "dscr_senior_rate_12pct": 1.1938832777458723
  },
  {
    "scenario": "1000K-M1",
    "purchase_price": 1000000,
    "configuration": "M1",
    "working_capital": 75000.0,
    "project_costs": 25000.0,
    "total_project_uses": 1100000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 110000.0,
    "buyer_contribution": 110000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 990000.0,
    "unfinanced_closing_costs": 15000.0,
    "previously_paid_costs": 10000.0,
    "retained_liquidity": 40000.0,
    "cash_due_at_closing": 125000.0,
    "total_buyer_resources": 175000.0,
    "assumed_cash_flow": 200000.0,
    "annual_debt_service": 156995.07541553315,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "1000K-M2",
    "purchase_price": 1000000,
    "configuration": "M2",
    "working_capital": 75000.0,
    "project_costs": 25000.0,
    "total_project_uses": 1100000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 110000.0,
    "buyer_contribution": 55000.0,
    "qualifying_standby_seller": 55000.0,
    "ordinary_seller_debt": 0,
    "senior_debt": 990000.0,
    "unfinanced_closing_costs": 15000.0,
    "previously_paid_costs": 10000.0,
    "retained_liquidity": 40000.0,
    "cash_due_at_closing": 70000.0,
    "total_buyer_resources": 120000.0,
    "assumed_cash_flow": 200000.0,
    "annual_debt_service": 156995.07541553315,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "1000K-M3",
    "purchase_price": 1000000,
    "configuration": "M3",
    "working_capital": 75000.0,
    "project_costs": 25000.0,
    "total_project_uses": 1100000.0,
    "assumed_contribution_rate": 0.15,
    "required_contribution": 165000.0,
    "buyer_contribution": 165000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 935000.0,
    "unfinanced_closing_costs": 15000.0,
    "previously_paid_costs": 10000.0,
    "retained_liquidity": 40000.0,
    "cash_due_at_closing": 180000.0,
    "total_buyer_resources": 230000.0,
    "assumed_cash_flow": 200000.0,
    "annual_debt_service": 148273.12678133688,
    "dscr": 1.3488620921506997,
    "dscr_earnings_down_10pct": 1.2139758829356297,
    "dscr_senior_rate_12pct": 1.242433547796743
  },
  {
    "scenario": "1000K-M4",
    "purchase_price": 1000000,
    "configuration": "M4",
    "working_capital": 125000.0,
    "project_costs": 40000.0,
    "total_project_uses": 1165000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 116500.0,
    "buyer_contribution": 116500.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 1048500.0,
    "unfinanced_closing_costs": 15000.0,
    "previously_paid_costs": 10000.0,
    "retained_liquidity": 40000.0,
    "cash_due_at_closing": 131500.0,
    "total_buyer_resources": 181500.0,
    "assumed_cash_flow": 200000.0,
    "annual_debt_service": 166272.05714463285,
    "dscr": 1.2028479314839333,
    "dscr_earnings_down_10pct": 1.08256313833554,
    "dscr_senior_rate_12pct": 1.1079402643681018
  },
  {
    "scenario": "1000K-M5",
    "purchase_price": 1000000,
    "configuration": "M5",
    "working_capital": 75000.0,
    "project_costs": 25000.0,
    "total_project_uses": 1100000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 110000.0,
    "buyer_contribution": 110000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 110000.0,
    "senior_debt": 880000.0,
    "unfinanced_closing_costs": 15000.0,
    "previously_paid_costs": 10000.0,
    "retained_liquidity": 80000.0,
    "cash_due_at_closing": 125000.0,
    "total_buyer_resources": 215000.0,
    "assumed_cash_flow": 200000.0,
    "annual_debt_service": 155566.4206020478,
    "dscr": 1.2856244890509958,
    "dscr_earnings_down_10pct": 1.1570620401458962,
    "dscr_senior_rate_12pct": 1.1938832777458723
  },
  {
    "scenario": "2000K-M1",
    "purchase_price": 2000000,
    "configuration": "M1",
    "working_capital": 150000.0,
    "project_costs": 50000.0,
    "total_project_uses": 2200000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 220000.0,
    "buyer_contribution": 220000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 1980000.0,
    "unfinanced_closing_costs": 30000.0,
    "previously_paid_costs": 20000.0,
    "retained_liquidity": 80000.0,
    "cash_due_at_closing": 250000.0,
    "total_buyer_resources": 350000.0,
    "assumed_cash_flow": 400000.0,
    "annual_debt_service": 313990.1508310663,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "2000K-M2",
    "purchase_price": 2000000,
    "configuration": "M2",
    "working_capital": 150000.0,
    "project_costs": 50000.0,
    "total_project_uses": 2200000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 220000.0,
    "buyer_contribution": 110000.0,
    "qualifying_standby_seller": 110000.0,
    "ordinary_seller_debt": 0,
    "senior_debt": 1980000.0,
    "unfinanced_closing_costs": 30000.0,
    "previously_paid_costs": 20000.0,
    "retained_liquidity": 80000.0,
    "cash_due_at_closing": 140000.0,
    "total_buyer_resources": 240000.0,
    "assumed_cash_flow": 400000.0,
    "annual_debt_service": 313990.1508310663,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.173409461808035
  },
  {
    "scenario": "2000K-M3",
    "purchase_price": 2000000,
    "configuration": "M3",
    "working_capital": 150000.0,
    "project_costs": 50000.0,
    "total_project_uses": 2200000.0,
    "assumed_contribution_rate": 0.15,
    "required_contribution": 330000.0,
    "buyer_contribution": 330000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 1870000.0,
    "unfinanced_closing_costs": 30000.0,
    "previously_paid_costs": 20000.0,
    "retained_liquidity": 80000.0,
    "cash_due_at_closing": 360000.0,
    "total_buyer_resources": 460000.0,
    "assumed_cash_flow": 400000.0,
    "annual_debt_service": 296546.25356267375,
    "dscr": 1.3488620921506997,
    "dscr_earnings_down_10pct": 1.2139758829356297,
    "dscr_senior_rate_12pct": 1.242433547796743
  },
  {
    "scenario": "2000K-M4",
    "purchase_price": 2000000,
    "configuration": "M4",
    "working_capital": 250000.0,
    "project_costs": 80000.0,
    "total_project_uses": 2330000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 233000.0,
    "buyer_contribution": 233000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 2097000.0,
    "unfinanced_closing_costs": 30000.0,
    "previously_paid_costs": 20000.0,
    "retained_liquidity": 80000.0,
    "cash_due_at_closing": 263000.0,
    "total_buyer_resources": 363000.0,
    "assumed_cash_flow": 400000.0,
    "annual_debt_service": 332544.1142892657,
    "dscr": 1.2028479314839333,
    "dscr_earnings_down_10pct": 1.08256313833554,
    "dscr_senior_rate_12pct": 1.1079402643681018
  },
  {
    "scenario": "2000K-M5",
    "purchase_price": 2000000,
    "configuration": "M5",
    "working_capital": 150000.0,
    "project_costs": 50000.0,
    "total_project_uses": 2200000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 220000.0,
    "buyer_contribution": 220000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 220000.0,
    "senior_debt": 1760000.0,
    "unfinanced_closing_costs": 30000.0,
    "previously_paid_costs": 20000.0,
    "retained_liquidity": 160000.0,
    "cash_due_at_closing": 250000.0,
    "total_buyer_resources": 430000.0,
    "assumed_cash_flow": 400000.0,
    "annual_debt_service": 311132.8412040956,
    "dscr": 1.2856244890509958,
    "dscr_earnings_down_10pct": 1.1570620401458962,
    "dscr_senior_rate_12pct": 1.1938832777458723
  },
  {
    "scenario": "3000K-M1",
    "purchase_price": 3000000,
    "configuration": "M1",
    "working_capital": 225000.0,
    "project_costs": 75000.0,
    "total_project_uses": 3300000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 330000.0,
    "buyer_contribution": 330000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 2970000.0,
    "unfinanced_closing_costs": 45000.0,
    "previously_paid_costs": 30000.0,
    "retained_liquidity": 120000.0,
    "cash_due_at_closing": 375000.0,
    "total_buyer_resources": 525000.0,
    "assumed_cash_flow": 600000.0,
    "annual_debt_service": 470985.22624659946,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.1734094618080348
  },
  {
    "scenario": "3000K-M2",
    "purchase_price": 3000000,
    "configuration": "M2",
    "working_capital": 225000.0,
    "project_costs": 75000.0,
    "total_project_uses": 3300000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 330000.0,
    "buyer_contribution": 165000.0,
    "qualifying_standby_seller": 165000.0,
    "ordinary_seller_debt": 0,
    "senior_debt": 2970000.0,
    "unfinanced_closing_costs": 45000.0,
    "previously_paid_costs": 30000.0,
    "retained_liquidity": 120000.0,
    "cash_due_at_closing": 210000.0,
    "total_buyer_resources": 360000.0,
    "assumed_cash_flow": 600000.0,
    "annual_debt_service": 470985.22624659946,
    "dscr": 1.2739253092534386,
    "dscr_earnings_down_10pct": 1.1465327783280947,
    "dscr_senior_rate_12pct": 1.1734094618080348
  },
  {
    "scenario": "3000K-M3",
    "purchase_price": 3000000,
    "configuration": "M3",
    "working_capital": 225000.0,
    "project_costs": 75000.0,
    "total_project_uses": 3300000.0,
    "assumed_contribution_rate": 0.15,
    "required_contribution": 495000.0,
    "buyer_contribution": 495000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 2805000.0,
    "unfinanced_closing_costs": 45000.0,
    "previously_paid_costs": 30000.0,
    "retained_liquidity": 120000.0,
    "cash_due_at_closing": 540000.0,
    "total_buyer_resources": 690000.0,
    "assumed_cash_flow": 600000.0,
    "annual_debt_service": 444819.38034401066,
    "dscr": 1.3488620921506995,
    "dscr_earnings_down_10pct": 1.2139758829356297,
    "dscr_senior_rate_12pct": 1.2424335477967432
  },
  {
    "scenario": "3000K-M4",
    "purchase_price": 3000000,
    "configuration": "M4",
    "working_capital": 375000.0,
    "project_costs": 120000.0,
    "total_project_uses": 3495000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 349500.0,
    "buyer_contribution": 349500.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 0,
    "senior_debt": 3145500.0,
    "unfinanced_closing_costs": 45000.0,
    "previously_paid_costs": 30000.0,
    "retained_liquidity": 120000.0,
    "cash_due_at_closing": 394500.0,
    "total_buyer_resources": 544500.0,
    "assumed_cash_flow": 600000.0,
    "annual_debt_service": 498816.17143389856,
    "dscr": 1.2028479314839333,
    "dscr_earnings_down_10pct": 1.08256313833554,
    "dscr_senior_rate_12pct": 1.1079402643681018
  },
  {
    "scenario": "3000K-M5",
    "purchase_price": 3000000,
    "configuration": "M5",
    "working_capital": 225000.0,
    "project_costs": 75000.0,
    "total_project_uses": 3300000.0,
    "assumed_contribution_rate": 0.1,
    "required_contribution": 330000.0,
    "buyer_contribution": 330000.0,
    "qualifying_standby_seller": 0,
    "ordinary_seller_debt": 330000.0,
    "senior_debt": 2640000.0,
    "unfinanced_closing_costs": 45000.0,
    "previously_paid_costs": 30000.0,
    "retained_liquidity": 240000.0,
    "cash_due_at_closing": 375000.0,
    "total_buyer_resources": 645000.0,
    "assumed_cash_flow": 600000.0,
    "annual_debt_service": 466699.26180614333,
    "dscr": 1.285624489050996,
    "dscr_earnings_down_10pct": 1.1570620401458964,
    "dscr_senior_rate_12pct": 1.1938832777458726
  }
]