Blame for reference_outputs/DCF_MALL_030/answer.json

{
  "revenue_forecast_01": 30392.1386884211,
  "ebitda_forecast_01": 12643.1296943832,
  "net_income_forecast_01": 8286.02249146199,
  "total_assets_forecast_01": 42329.0878068244,
  "total_liabilities_equity_forecast_01": 42329.0878068244,
  "bs_cash_forecast_01": 8056.57081372121,
  "cfs_ending_cash_forecast_01": 8056.57081372121,
  "cash_from_operations_forecast_01": 9429.89666377365,
  "revenue_forecast_02": 29836.7637756997,
  "ebitda_forecast_02": 12710.4613684481,
  "net_income_forecast_02": 8404.12012323949,
  "total_assets_forecast_02": 47705.3120030075,
  "total_liabilities_equity_forecast_02": 47705.3120030075,
  "bs_cash_forecast_02": 13308.60481081,
  "cfs_ending_cash_forecast_02": 13308.60481081,
  "cash_from_operations_forecast_02": 9789.22805048193,
  "revenue_forecast_03": 37766.4526769898,
  "ebitda_forecast_03": 16466.1733671676,
  "net_income_forecast_03": 11275.366128543,
  "total_assets_forecast_03": 58562.246855824,
  "total_liabilities_equity_forecast_03": 58562.246855824,
  "bs_cash_forecast_03": 23252.7602191937,
  "cfs_ending_cash_forecast_03": 23252.7602191937,
  "cash_from_operations_forecast_03": 14309.7995737203,
  "revenue_forecast_04": 38795.6135532183,
  "ebitda_forecast_04": 17264.0480311821,
  "net_income_forecast_04": 11982.6862290223,
  "total_assets_forecast_04": 67328.7734320536,
  "total_liabilities_equity_forecast_04": 67328.7734320536,
  "bs_cash_forecast_04": 31793.6773482616,
  "cfs_ending_cash_forecast_04": 31793.6773482616,
  "cash_from_operations_forecast_04": 13501.8105547086,
  "revenue_forecast_05": 39545.140845942,
  "ebitda_forecast_05": 17874.4036623658,
  "net_income_forecast_05": 12522.7963164449,
  "total_assets_forecast_05": 76486.6184024731,
  "total_liabilities_equity_forecast_05": 76486.6184024731,
  "bs_cash_forecast_05": 40148.5255637353,
  "cfs_ending_cash_forecast_05": 40148.5255637353,
  "cash_from_operations_forecast_05": 13843.7525345617,
  "revenue_forecast_06": 44972.0386172233,
  "ebitda_forecast_06": 20552.221648071,
  "net_income_forecast_06": 14581.5849871963,
  "total_assets_forecast_06": 88950.8970098865,
  "total_liabilities_equity_forecast_06": 88950.8970098865,
  "bs_cash_forecast_06": 52029.4023589687,
  "cfs_ending_cash_forecast_06": 52029.4023589687,
  "cash_from_operations_forecast_06": 16792.4109728037,
  "revenue_forecast_07": 50095.5830478541,
  "ebitda_forecast_07": 23043.9682020129,
  "net_income_forecast_07": 16578.2290378165,
  "total_assets_forecast_07": 102429.514139462,
  "total_liabilities_equity_forecast_07": 102429.514139462,
  "bs_cash_forecast_07": 64796.2246405432,
  "cfs_ending_cash_forecast_07": 64796.2246405432,
  "cash_from_operations_forecast_07": 18529.1953099711,
  "revenue_forecast_08": 54389.8231942335,
  "ebitda_forecast_08": 25236.8779621244,
  "net_income_forecast_08": 18335.052311526,
  "total_assets_forecast_08": 116829.036213018,
  "total_liabilities_equity_forecast_08": 116829.036213018,
  "bs_cash_forecast_08": 78971.1094495998,
  "cfs_ending_cash_forecast_08": 78971.1094495998,
  "cash_from_operations_forecast_08": 19907.8004140293,
  "revenue_forecast_09": 53730.100618922,
  "ebitda_forecast_09": 25145.6870896555,
  "net_income_forecast_09": 18407.1051727139,
  "total_assets_forecast_09": 129157.638521309,
  "total_liabilities_equity_forecast_09": 129157.638521309,
  "bs_cash_forecast_09": 92089.1270044485,
  "cfs_ending_cash_forecast_09": 92089.1270044485,
  "cash_from_operations_forecast_09": 18770.525959224,
  "revenue_forecast_10": 63308.8752525365,
  "ebitda_forecast_10": 29881.7891191972,
  "net_income_forecast_10": 22106.935535825,
  "total_assets_forecast_10": 148565.313963964,
  "total_liabilities_equity_forecast_10": 148565.313963964,
  "bs_cash_forecast_10": 110735.114510748,
  "cfs_ending_cash_forecast_10": 110735.114510748,
  "cash_from_operations_forecast_10": 24399.4630965435,
  "enterprise_value": 185909.218937827,
  "equity_value": 188664.218937827,
  "implied_share_price": 45.0952987616467,
  "sensitivity_r1_c1": 47.1856384808138,
  "sensitivity_r1_c2": 45.4960882202649,
  "sensitivity_r1_c3": 43.882690735133,
  "sensitivity_r1_c4": 42.3415680289014,
  "sensitivity_r1_c5": 40.8690588936806,
  "sensitivity_r1_c6": 39.4617057933106,
  "sensitivity_r2_c1": 48.7651432646141,
  "sensitivity_r2_c2": 47.004616124503,
  "sensitivity_r2_c3": 45.3237343839114,
  "sensitivity_r2_c4": 43.718433395274,
  "sensitivity_r2_c5": 42.1848760577363,
  "sensitivity_r2_c6": 40.7194390354481,
  "sensitivity_r3_c1": 50.3446480484144,
  "sensitivity_r3_c2": 48.5131440287411,
  "sensitivity_r3_c3": 46.7647780326898,
  "sensitivity_r3_c4": 45.0952987616467,
  "sensitivity_r3_c5": 43.500693221792,
  "sensitivity_r3_c6": 41.9771722775856,
  "sensitivity_r4_c1": 51.9241528322147,
  "sensitivity_r4_c2": 50.0216719329792,
  "sensitivity_r4_c3": 48.2058216814682,
  "sensitivity_r4_c4": 46.4721641280193,
  "sensitivity_r4_c5": 44.8165103858476,
  "sensitivity_r4_c6": 43.2349055197231,
  "sensitivity_r5_c1": 53.503657616015,
  "sensitivity_r5_c2": 51.5301998372172,
  "sensitivity_r5_c3": 49.6468653302466,
  "sensitivity_r5_c4": 47.8490294943919,
  "sensitivity_r5_c5": 46.1323275499033,
  "sensitivity_r5_c6": 44.4926387618606,
  "sensitivity_r6_c1": 55.0831623998153,
  "sensitivity_r6_c2": 53.0387277414553,
  "sensitivity_r6_c3": 51.087908979025,
  "sensitivity_r6_c4": 49.2258948607646,
  "sensitivity_r6_c5": 47.448144713959,
  "sensitivity_r6_c6": 45.7503720039981,
  "required_cash_forecast_01": 1519.60693442105,
  "required_cash_forecast_02": 1491.83818878498,
  "required_cash_forecast_03": 1888.32263384949,
  "required_cash_forecast_04": 1939.78067766092,
  "required_cash_forecast_05": 1977.2570422971,
  "required_cash_forecast_06": 2248.60193086116,
  "required_cash_forecast_07": 2504.77915239271,
  "required_cash_forecast_08": 2719.49115971168,
  "required_cash_forecast_09": 2686.5050309461,
  "required_cash_forecast_10": 3165.44376262683,
  "liquidity_headroom_forecast_01": 6536.96387930016,
  "liquidity_headroom_forecast_02": 11816.766622025,
  "liquidity_headroom_forecast_03": 21364.4375853442,
  "liquidity_headroom_forecast_04": 29853.8966706007,
  "liquidity_headroom_forecast_05": 38171.2685214382,
  "liquidity_headroom_forecast_06": 49780.8004281075,
  "liquidity_headroom_forecast_07": 62291.4454881504,
  "liquidity_headroom_forecast_08": 76251.6182898882,
  "liquidity_headroom_forecast_09": 89402.6219735024,
  "liquidity_headroom_forecast_10": 107569.670748122,
  "occupied_gla_forecast_01": 6.35,
  "occupied_gla_forecast_02": 5.87,
  "occupied_gla_forecast_03": 7.15,
  "occupied_gla_forecast_04": 6.9,
  "occupied_gla_forecast_05": 6.66,
  "occupied_gla_forecast_06": 7.35,
  "occupied_gla_forecast_07": 7.802,
  "occupied_gla_forecast_08": 8.2,
  "occupied_gla_forecast_09": 7.66,
  "occupied_gla_forecast_10": 8.87,
  "core_rent_revenue_forecast_01": 25482.5130175439,
  "core_rent_revenue_forecast_02": 24990.317248764,
  "core_rent_revenue_forecast_03": 31694.1676631782,
  "core_rent_revenue_forecast_04": 32575.2969102446,
  "core_rent_revenue_forecast_05": 33189.1690670529,
  "core_rent_revenue_forecast_06": 37722.9138426635,
  "core_rent_revenue_forecast_07": 42102.5664126806,
  "core_rent_revenue_forecast_08": 45709.0614079412,
  "core_rent_revenue_forecast_09": 45173.942341413,
  "core_rent_revenue_forecast_10": 53248.2380860306,
  "ancillary_revenue_forecast_01": 3635.50002,
  "ancillary_revenue_forecast_02": 3546.95003,
  "ancillary_revenue_forecast_03": 4360.79996,
  "ancillary_revenue_forecast_04": 4396.100016,
  "ancillary_revenue_forecast_05": 4430.999973,
  "ancillary_revenue_forecast_06": 4985.749944,
  "ancillary_revenue_forecast_07": 5424.760084,
  "ancillary_revenue_forecast_08": 5846.799979,
  "ancillary_revenue_forecast_09": 5710.19991,
  "ancillary_revenue_forecast_10": 6652.749929,
  "other_revenue_forecast_01": 1274.12565087719,
  "other_revenue_forecast_02": 1299.49649693573,
  "other_revenue_forecast_03": 1711.48505381162,
  "other_revenue_forecast_04": 1824.2166269737,
  "other_revenue_forecast_05": 1924.97180588907,
  "other_revenue_forecast_06": 2263.37483055981,
  "other_revenue_forecast_07": 2568.25655117352,
  "other_revenue_forecast_08": 2833.96180729235,
  "other_revenue_forecast_09": 2845.95836750902,
  "other_revenue_forecast_10": 3407.88723750596,
  "renovation_capex_forecast_01": 1080,
  "renovation_capex_forecast_02": 1116,
  "renovation_capex_forecast_03": 767.76,
  "renovation_capex_forecast_04": 947.16,
  "renovation_capex_forecast_05": 1582.5,
  "renovation_capex_forecast_06": 770.9,
  "renovation_capex_forecast_07": 908.82,
  "renovation_capex_forecast_08": 437.5,
  "renovation_capex_forecast_09": 0,
  "renovation_capex_forecast_10": 221.2,
  "ending_investment_properties_forecast_01": 18036,
  "ending_investment_properties_forecast_02": 18123.948,
  "ending_investment_properties_forecast_03": 17876.766912,
  "ending_investment_properties_forecast_04": 17840.70473184,
  "ending_investment_properties_forecast_05": 18459.8066763206,
  "ending_investment_properties_forecast_06": 18252.3369224757,
  "ending_investment_properties_forecast_07": 18212.0354025069,
  "ending_investment_properties_forecast_08": 17702.5095615766,
  "ending_investment_properties_forecast_09": 16781.9790643746,
  "ending_investment_properties_forecast_10": 16130.5161530271,
  "digital_capex_forecast_01": 547.058496391579,
  "digital_capex_forecast_02": 507.224984186895,
  "digital_capex_forecast_03": 604.263242831837,
  "digital_capex_forecast_04": 581.934203298275,
  "digital_capex_forecast_05": 553.631971843188,
  "digital_capex_forecast_06": 584.636502023903,
  "digital_capex_forecast_07": 601.14699657425,
  "digital_capex_forecast_08": 652.677878330803,
  "digital_capex_forecast_09": 644.761207427064,
  "digital_capex_forecast_10": 759.706503030438,
  "ending_digital_systems_forecast_01": 3411.05849639158,
  "ending_digital_systems_forecast_02": 3577.17763093932,
  "ending_digital_systems_forecast_03": 3830.8774659391,
  "ending_digital_systems_forecast_04": 4045.04743250722,
  "ending_digital_systems_forecast_05": 4218.44494569473,
  "ending_digital_systems_forecast_06": 4414.98451271472,
  "ending_digital_systems_forecast_07": 4618.78290314464,
  "ending_digital_systems_forecast_08": 4855.77032019243,
  "ending_digital_systems_forecast_09": 5063.51219880217,
  "ending_digital_systems_forecast_10": 5367.50260394042,
  "total_capex_forecast_01": 1627.05849639158,
  "total_capex_forecast_02": 1623.22498418689,
  "total_capex_forecast_03": 1372.02324283184,
  "total_capex_forecast_04": 1529.09420329827,
  "total_capex_forecast_05": 2136.13197184319,
  "total_capex_forecast_06": 1355.5365020239,
  "total_capex_forecast_07": 1509.96699657425,
  "total_capex_forecast_08": 1090.1778783308,
  "total_capex_forecast_09": 644.761207427064,
  "total_capex_forecast_10": 980.906503030438,
  "tenant_receivables_forecast_01": 1519.60693442105,
  "tenant_receivables_forecast_02": 1462.00142500928,
  "tenant_receivables_forecast_03": 1812.78972849551,
  "tenant_receivables_forecast_04": 1823.39383700126,
  "tenant_receivables_forecast_05": 1819.07647891333,
  "tenant_receivables_forecast_06": 2068.71377639227,
  "tenant_receivables_forecast_07": 2254.30123715344,
  "tenant_receivables_forecast_08": 2447.54204374051,
  "tenant_receivables_forecast_09": 2417.85452785149,
  "tenant_receivables_forecast_10": 2848.89938636414,
  "inventory_and_consumables_forecast_01": 26.4411606589263,
  "inventory_and_consumables_forecast_02": 25.6596168471017,
  "inventory_and_consumables_forecast_03": 32.1014847754413,
  "inventory_and_consumables_forecast_04": 32.6659066118098,
  "inventory_and_consumables_forecast_05": 33.0597377472075,
  "inventory_and_consumables_forecast_06": 37.4167361295298,
  "inventory_and_consumables_forecast_07": 41.4791427636232,
  "inventory_and_consumables_forecast_08": 44.8172143120484,
  "inventory_and_consumables_forecast_09": 44.058682507516,
  "inventory_and_consumables_forecast_10": 51.6600422060698,
  "other_current_assets_forecast_01": 2279.41040163158,
  "other_current_assets_forecast_02": 2207.92051940178,
  "other_current_assets_forecast_03": 2756.95104542025,
  "other_current_assets_forecast_04": 2793.28417583172,
  "other_current_assets_forecast_05": 2807.70500006188,
  "other_current_assets_forecast_06": 3148.04270320563,
  "other_current_assets_forecast_07": 3506.69081334979,
  "other_current_assets_forecast_08": 3807.28762359635,
  "other_current_assets_forecast_09": 3761.10704332454,
  "other_current_assets_forecast_10": 4431.62126767756,
  "service_payables_forecast_01": 1520.36673788826,
  "service_payables_forecast_02": 1475.42796870835,
  "service_payables_forecast_03": 1829.78463220016,
  "service_payables_forecast_04": 1861.95667687316,
  "service_payables_forecast_05": 1867.87518271722,
  "service_payables_forecast_06": 2114.04559131843,
  "service_payables_forecast_07": 2322.8319947629,
  "service_payables_forecast_08": 2509.76400147471,
  "service_payables_forecast_09": 2467.2862204209,
  "service_payables_forecast_10": 2892.96236353991,
  "tenant_deposits_and_current_liabilities_forecast_01": 7183.86622536778,
  "tenant_deposits_and_current_liabilities_forecast_02": 6979.06811554133,
  "tenant_deposits_and_current_liabilities_forecast_03": 9133.05373221635,
  "tenant_deposits_and_current_liabilities_forecast_04": 9380.37461483085,
  "tenant_deposits_and_current_liabilities_forecast_05": 9528.56771727528,
  "tenant_deposits_and_current_liabilities_forecast_06": 10977.4469614772,
  "tenant_deposits_and_current_liabilities_forecast_07": 12328.2619894692,
  "tenant_deposits_and_current_liabilities_forecast_08": 13421.1122268864,
  "tenant_deposits_and_current_liabilities_forecast_09": 13147.5039737813,
  "tenant_deposits_and_current_liabilities_forecast_10": 15717.6407625145,
  "short_term_debt_forecast_01": 2730.88208032632,
  "short_term_debt_forecast_02": 2213.67377971489,
  "short_term_debt_forecast_03": 1946.46908079342,
  "short_term_debt_forecast_04": 1775.75517687608,
  "short_term_debt_forecast_05": 1627.20074948692,
  "short_term_debt_forecast_06": 1574.85893126456,
  "short_term_debt_forecast_07": 1564.69060223879,
  "short_term_debt_forecast_08": 1579.98356151553,
  "short_term_debt_forecast_09": 1558.91731111242,
  "short_term_debt_forecast_10": 1611.56512335955,
  "long_term_debt_forecast_01": 6715,
  "long_term_debt_forecast_02": 6939.856,
  "long_term_debt_forecast_03": 6801.52318,
  "long_term_debt_forecast_04": 6859.1943424,
  "long_term_debt_forecast_05": 7083.491684182,
  "long_term_debt_forecast_06": 7080.31636475176,
  "long_term_debt_forecast_07": 6805.74685025851,
  "long_term_debt_forecast_08": 6548.61012022782,
  "long_term_debt_forecast_09": 6307.77523382491,
  "long_term_debt_forecast_10": 6082.18594836955,
  "total_debt_forecast_01": 9445.88208032632,
  "total_debt_forecast_02": 9153.52977971489,
  "total_debt_forecast_03": 8747.99226079342,
  "total_debt_forecast_04": 8634.94951927608,
  "total_debt_forecast_05": 8710.69243366892,
  "total_debt_forecast_06": 8655.17529601632,
  "total_debt_forecast_07": 8370.4374524973,
  "total_debt_forecast_08": 8128.59368174335,
  "total_debt_forecast_09": 7866.69254493733,
  "total_debt_forecast_10": 7693.7510717291,
  "cash_interest_forecast_01": 465.899705767179,
  "cash_interest_forecast_02": 448.488870920907,
  "cash_interest_forecast_03": 433.550624341183,
  "cash_interest_forecast_04": 422.179764892529,
  "cash_interest_forecast_05": 422.233521109995,
  "cash_interest_forecast_06": 423.423949725222,
  "cash_interest_forecast_07": 415.545520452147,
  "cash_interest_forecast_08": 402.979940229466,
  "cash_interest_forecast_09": 390.983680079565,
  "cash_interest_forecast_10": 380.565586244233,
  "parent_dividends_forecast_01": 1877.04972822,
  "parent_dividends_forecast_02": 2485.8067474386,
  "parent_dividends_forecast_03": 2521.23603697185,
  "parent_dividends_forecast_04": 3382.60983856291,
  "parent_dividends_forecast_05": 3594.8058687067,
  "parent_dividends_forecast_06": 3756.83889493348,
  "parent_dividends_forecast_07": 4374.47549615889,
  "parent_dividends_forecast_08": 4973.46871134495,
  "parent_dividends_forecast_09": 5500.51569345781,
  "parent_dividends_forecast_10": 5522.13155181416,
  "cash_from_investing_forecast_01": -1411.05849639158,
  "cash_from_investing_forecast_02": -1407.22498418689,
  "cash_from_investing_forecast_03": -1165.02324283184,
  "cash_from_investing_forecast_04": -1322.09420329827,
  "cash_from_investing_forecast_05": -1929.13197184319,
  "cash_from_investing_forecast_06": -1157.5365020239,
  "cash_from_investing_forecast_07": -1311.96699657425,
  "cash_from_investing_forecast_08": -892.177878330803,
  "cash_from_investing_forecast_09": -446.761207427064,
  "cash_from_investing_forecast_10": -782.906503030438,
  "cash_from_financing_forecast_01": -2862.26735366086,
  "cash_from_financing_forecast_02": -3129.96906920627,
  "cash_from_financing_forecast_03": -3200.62092250478,
  "cash_from_financing_forecast_04": -3638.79922234246,
  "cash_from_financing_forecast_05": -3559.77234724472,
  "cash_from_financing_forecast_06": -3753.99767554647,
  "cash_from_financing_forecast_07": -4450.40603182244,
  "cash_from_financing_forecast_08": -4840.73772664184,
  "cash_from_financing_forecast_09": -5205.74719694819,
  "cash_from_financing_forecast_10": -4970.56908721325,
  "expiring_gla_forecast_01": 0,
  "expiring_gla_forecast_02": 1.2,
  "expiring_gla_forecast_03": 1.4,
  "expiring_gla_forecast_04": 0.8,
  "expiring_gla_forecast_05": 0.9,
  "expiring_gla_forecast_06": 0,
  "expiring_gla_forecast_07": 0.7,
  "expiring_gla_forecast_08": 0,
  "expiring_gla_forecast_09": 1,
  "expiring_gla_forecast_10": 0,
  "renewed_gla_forecast_01": 0,
  "renewed_gla_forecast_02": 0,
  "renewed_gla_forecast_03": 2.06,
  "renewed_gla_forecast_04": 0.624,
  "renewed_gla_forecast_05": 0,
  "renewed_gla_forecast_06": 0.72,
  "renewed_gla_forecast_07": 0.602,
  "renewed_gla_forecast_08": 0,
  "renewed_gla_forecast_09": 0,
  "renewed_gla_forecast_10": 0.79,
  "new_leasing_gla_forecast_01": 0.35,
  "new_leasing_gla_forecast_02": 0.72,
  "new_leasing_gla_forecast_03": 0.620000000000002,
  "new_leasing_gla_forecast_04": 0,
  "new_leasing_gla_forecast_05": 0.66,
  "new_leasing_gla_forecast_06": 0,
  "new_leasing_gla_forecast_07": 0.55,
  "new_leasing_gla_forecast_08": 0.398000000000001,
  "new_leasing_gla_forecast_09": 0.46,
  "new_leasing_gla_forecast_10": 0.42,
  "renovation_closed_gla_forecast_01": 0.45,
  "renovation_closed_gla_forecast_02": 0.7,
  "renovation_closed_gla_forecast_03": 0.25,
  "renovation_closed_gla_forecast_04": 0.8,
  "renovation_closed_gla_forecast_05": 0.8,
  "renovation_closed_gla_forecast_06": 0.8,
  "renovation_closed_gla_forecast_07": 0.35,
  "renovation_closed_gla_forecast_08": 0.35,
  "renovation_closed_gla_forecast_09": 0,
  "renovation_closed_gla_forecast_10": 0,
  "tenant_improvement_capex_forecast_01": 0,
  "tenant_improvement_capex_forecast_02": 0,
  "tenant_improvement_capex_forecast_03": 443.76,
  "tenant_improvement_capex_forecast_04": 212.16,
  "tenant_improvement_capex_forecast_05": 0,
  "tenant_improvement_capex_forecast_06": 158.4,
  "tenant_improvement_capex_forecast_07": 96.32,
  "tenant_improvement_capex_forecast_08": 0,
  "tenant_improvement_capex_forecast_09": 0,
  "tenant_improvement_capex_forecast_10": 221.2,
  "debt_maturity_forecast_01": 0,
  "debt_maturity_forecast_02": 0,
  "debt_maturity_forecast_03": 2397.64,
  "debt_maturity_forecast_04": 2526.9345549,
  "debt_maturity_forecast_05": 0,
  "debt_maturity_forecast_06": 0,
  "debt_maturity_forecast_07": 1697.72747437031,
  "debt_maturity_forecast_08": 0,
  "debt_maturity_forecast_09": 0,
  "debt_maturity_forecast_10": 0,
  "refinanced_principal_forecast_01": 0,
  "refinanced_principal_forecast_02": 0,
  "refinanced_principal_forecast_03": 2397.64,
  "refinanced_principal_forecast_04": 2526.9345549,
  "refinanced_principal_forecast_05": 0,
  "refinanced_principal_forecast_06": 0,
  "refinanced_principal_forecast_07": 1697.72747437031,
  "refinanced_principal_forecast_08": 0,
  "refinanced_principal_forecast_09": 0,
  "refinanced_principal_forecast_10": 0,
  "unfunded_maturity_forecast_01": 0,
  "unfunded_maturity_forecast_02": 0,
  "unfunded_maturity_forecast_03": 0,
  "unfunded_maturity_forecast_04": 0,
  "unfunded_maturity_forecast_05": 0,
  "unfunded_maturity_forecast_06": 0,
  "unfunded_maturity_forecast_07": 0,
  "unfunded_maturity_forecast_08": 0,
  "unfunded_maturity_forecast_09": 0,
  "unfunded_maturity_forecast_10": 0,
  "debt_service_coverage_ratio_forecast_01": 15.7212029399033,
  "debt_service_coverage_ratio_forecast_02": 15.8644941844069,
  "debt_service_coverage_ratio_forecast_03": 4.7323890956184,
  "debt_service_coverage_ratio_forecast_04": 4.29952310120389,
  "debt_service_coverage_ratio_forecast_05": 22.3576205344327,
  "debt_service_coverage_ratio_forecast_06": 26.5795668066663,
  "debt_service_coverage_ratio_forecast_07": 7.99095036387325,
  "debt_service_coverage_ratio_forecast_08": 33.6887128671704,
  "debt_service_coverage_ratio_forecast_09": 33.3542439505671,
  "debt_service_coverage_ratio_forecast_10": 45.487079429784,
  "distribution_lockup_forecast_01": 0,
  "distribution_lockup_forecast_02": 0,
  "distribution_lockup_forecast_03": 0,
  "distribution_lockup_forecast_04": 0,
  "distribution_lockup_forecast_05": 0,
  "distribution_lockup_forecast_06": 0,
  "distribution_lockup_forecast_07": 0,
  "distribution_lockup_forecast_08": 0,
  "distribution_lockup_forecast_09": 0,
  "distribution_lockup_forecast_10": 0,
  "tenant_security_deposits_forecast_01": 5968.18067783094,
  "tenant_security_deposits_forecast_02": 5755.76080073764,
  "tenant_security_deposits_forecast_03": 7546.86271978278,
  "tenant_security_deposits_forecast_04": 7712.16323204246,
  "tenant_security_deposits_forecast_05": 7788.58152005383,
  "tenant_security_deposits_forecast_06": 8953.70522370216,
  "tenant_security_deposits_forecast_07": 10073.9607523158,
  "tenant_security_deposits_forecast_08": 10973.5701831459,
  "tenant_security_deposits_forecast_09": 10729.6494459298,
  "tenant_security_deposits_forecast_10": 12868.7413761503,
  "minimum_dscr_headroom_forecast_01": 14.4712029399033,
  "minimum_dscr_headroom_forecast_02": 14.6144941844069,
  "minimum_dscr_headroom_forecast_03": 3.4823890956184,
  "minimum_dscr_headroom_forecast_04": 3.04952310120389,
  "minimum_dscr_headroom_forecast_05": 21.1076205344327,
  "minimum_dscr_headroom_forecast_06": 25.3295668066663,
  "minimum_dscr_headroom_forecast_07": 6.74095036387325,
  "minimum_dscr_headroom_forecast_08": 32.4387128671704,
  "minimum_dscr_headroom_forecast_09": 32.1042439505671,
  "minimum_dscr_headroom_forecast_10": 44.237079429784
}