{"version":"1.0","preparedOn":"2026-10-09","units":"USD","status":"Hypothetical arithmetic only; not observed school returns or a forecast","campus":{"distributions":"1000000","tickets":"2000000","operations":"1000000","travel":"100000","students":"300000","insurance":"100000","standby":"100000"},"bowl":{"distributions":"1000000","tickets":"300000","operations":"100000","travel":"600000","students":"200000","insurance":"100000","standby":"100000"},"stressedCampus":{"distributions":"1000000","tickets":"800000","operations":"1300000","travel":"100000","students":"300000","insurance":"100000","standby":"100000"},"actualMatchedDifference":null,"matchedControls":["School","Opponent","Round","Date window","Traveling party","Service commitments"],"inputProvenance":"Every amount is an invented teaching assumption, not a school record or market estimate.","resultsCents":{"campus":140000000,"bowl":20000000,"difference":120000000,"stressedCampus":-10000000},"campusRetainedReceiptsBreakEvenDollars":800000,"limit":"School cash only. Does not establish total-system revenue, financial feasibility, access quality or an approved venue choice. Real matched settlement unavailable."}