| { | |
| "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 | |
| } | |