| { | |
| "forward_gbp_per_usd": 0.75997, | |
| "locked_box_interest_usd_mm": 80.71, | |
| "net_close_consideration_usd_mm": 2871.25, | |
| "hedged_gbp_funding_mm": 2182.07, | |
| "blended_entry_fx_lcu_per_usd": 5.900998, | |
| "total_initial_funding_usd_mm": 2943.63, | |
| "base__option_a_annual_net_benefit_y1_usd_mm": 156.88, | |
| "base__option_a_annual_net_benefit_y2_usd_mm": 143.94, | |
| "base__option_a_annual_net_benefit_y3_usd_mm": 132.69, | |
| "base__option_a_worst_month_net_benefit_usd_mm": 6.5, | |
| "base__option_a_cumulative_net_benefit_usd_mm": 433.52, | |
| "base__option_a_terminal_debt_usd_mm": 0.0, | |
| "base__option_b_annual_net_benefit_y1_usd_mm": -83.61, | |
| "base__option_b_annual_net_benefit_y2_usd_mm": -70.39, | |
| "base__option_b_annual_net_benefit_y3_usd_mm": -64.85, | |
| "base__option_b_worst_month_net_benefit_usd_mm": -14.38, | |
| "base__option_b_cumulative_net_benefit_usd_mm": -218.84, | |
| "base__option_b_terminal_debt_usd_mm": 509.62, | |
| "base__option_c_annual_net_benefit_y1_usd_mm": -37.24, | |
| "base__option_c_annual_net_benefit_y2_usd_mm": -22.92, | |
| "base__option_c_annual_net_benefit_y3_usd_mm": -19.54, | |
| "base__option_c_worst_month_net_benefit_usd_mm": -14.7, | |
| "base__option_c_cumulative_net_benefit_usd_mm": -79.69, | |
| "base__option_c_terminal_debt_usd_mm": 452.87, | |
| "base__option_d_annual_net_benefit_y1_usd_mm": -137.62, | |
| "base__option_d_annual_net_benefit_y2_usd_mm": -116.37, | |
| "base__option_d_annual_net_benefit_y3_usd_mm": -104.77, | |
| "base__option_d_worst_month_net_benefit_usd_mm": -20.81, | |
| "base__option_d_cumulative_net_benefit_usd_mm": -358.76, | |
| "base__option_d_terminal_debt_usd_mm": 605.0, | |
| "fx_devaluation__option_a_annual_net_benefit_y1_usd_mm": 126.52, | |
| "fx_devaluation__option_a_annual_net_benefit_y2_usd_mm": 116.08, | |
| "fx_devaluation__option_a_annual_net_benefit_y3_usd_mm": 107.01, | |
| "fx_devaluation__option_a_worst_month_net_benefit_usd_mm": 5.24, | |
| "fx_devaluation__option_a_cumulative_net_benefit_usd_mm": 349.62, | |
| "fx_devaluation__option_a_terminal_debt_usd_mm": 0.0, | |
| "fx_devaluation__option_b_annual_net_benefit_y1_usd_mm": -105.23, | |
| "fx_devaluation__option_b_annual_net_benefit_y2_usd_mm": -87.28, | |
| "fx_devaluation__option_b_annual_net_benefit_y3_usd_mm": -79.17, | |
| "fx_devaluation__option_b_worst_month_net_benefit_usd_mm": -18.04, | |
| "fx_devaluation__option_b_cumulative_net_benefit_usd_mm": -271.68, | |
| "fx_devaluation__option_b_terminal_debt_usd_mm": 509.62, | |
| "fx_devaluation__option_c_annual_net_benefit_y1_usd_mm": -30.99, | |
| "fx_devaluation__option_c_annual_net_benefit_y2_usd_mm": -18.48, | |
| "fx_devaluation__option_c_annual_net_benefit_y3_usd_mm": -15.76, | |
| "fx_devaluation__option_c_worst_month_net_benefit_usd_mm": -12.81, | |
| "fx_devaluation__option_c_cumulative_net_benefit_usd_mm": -65.23, | |
| "fx_devaluation__option_c_terminal_debt_usd_mm": 377.39, | |
| "fx_devaluation__option_d_annual_net_benefit_y1_usd_mm": -131.79, | |
| "fx_devaluation__option_d_annual_net_benefit_y2_usd_mm": -110.89, | |
| "fx_devaluation__option_d_annual_net_benefit_y3_usd_mm": -100.09, | |
| "fx_devaluation__option_d_worst_month_net_benefit_usd_mm": -20.73, | |
| "fx_devaluation__option_d_cumulative_net_benefit_usd_mm": -342.78, | |
| "fx_devaluation__option_d_terminal_debt_usd_mm": 561.69, | |
| "demand_recession__option_a_annual_net_benefit_y1_usd_mm": 42.38, | |
| "demand_recession__option_a_annual_net_benefit_y2_usd_mm": 27.28, | |
| "demand_recession__option_a_annual_net_benefit_y3_usd_mm": 29.85, | |
| "demand_recession__option_a_worst_month_net_benefit_usd_mm": -2.73, | |
| "demand_recession__option_a_cumulative_net_benefit_usd_mm": 99.51, | |
| "demand_recession__option_a_terminal_debt_usd_mm": 0.0, | |
| "demand_recession__option_b_annual_net_benefit_y1_usd_mm": -101.37, | |
| "demand_recession__option_b_annual_net_benefit_y2_usd_mm": -84.73, | |
| "demand_recession__option_b_annual_net_benefit_y3_usd_mm": -68.74, | |
| "demand_recession__option_b_worst_month_net_benefit_usd_mm": -23.57, | |
| "demand_recession__option_b_cumulative_net_benefit_usd_mm": -254.84, | |
| "demand_recession__option_b_terminal_debt_usd_mm": 509.62, | |
| "demand_recession__option_c_annual_net_benefit_y1_usd_mm": -114.4, | |
| "demand_recession__option_c_annual_net_benefit_y2_usd_mm": -89.55, | |
| "demand_recession__option_c_annual_net_benefit_y3_usd_mm": -67.01, | |
| "demand_recession__option_c_worst_month_net_benefit_usd_mm": -26.16, | |
| "demand_recession__option_c_cumulative_net_benefit_usd_mm": -270.95, | |
| "demand_recession__option_c_terminal_debt_usd_mm": 452.87, | |
| "demand_recession__option_d_annual_net_benefit_y1_usd_mm": -198.98, | |
| "demand_recession__option_d_annual_net_benefit_y2_usd_mm": -80.3, | |
| "demand_recession__option_d_annual_net_benefit_y3_usd_mm": -87.58, | |
| "demand_recession__option_d_worst_month_net_benefit_usd_mm": -28.94, | |
| "demand_recession__option_d_cumulative_net_benefit_usd_mm": -366.86, | |
| "demand_recession__option_d_terminal_debt_usd_mm": 605.0, | |
| "remittance_block__option_a_annual_net_benefit_y1_usd_mm": -29.58, | |
| "remittance_block__option_a_annual_net_benefit_y2_usd_mm": -46.25, | |
| "remittance_block__option_a_annual_net_benefit_y3_usd_mm": -50.62, | |
| "remittance_block__option_a_worst_month_net_benefit_usd_mm": -6.11, | |
| "remittance_block__option_a_cumulative_net_benefit_usd_mm": -126.44, | |
| "remittance_block__option_a_terminal_debt_usd_mm": 0.0, | |
| "remittance_block__option_b_annual_net_benefit_y1_usd_mm": -284.71, | |
| "remittance_block__option_b_annual_net_benefit_y2_usd_mm": -265.03, | |
| "remittance_block__option_b_annual_net_benefit_y3_usd_mm": -248.92, | |
| "remittance_block__option_b_worst_month_net_benefit_usd_mm": -28.64, | |
| "remittance_block__option_b_cumulative_net_benefit_usd_mm": -798.65, | |
| "remittance_block__option_b_terminal_debt_usd_mm": 509.62, | |
| "remittance_block__option_c_annual_net_benefit_y1_usd_mm": -230.7, | |
| "remittance_block__option_c_annual_net_benefit_y2_usd_mm": -209.09, | |
| "remittance_block__option_c_annual_net_benefit_y3_usd_mm": -193.3, | |
| "remittance_block__option_c_worst_month_net_benefit_usd_mm": -26.8, | |
| "remittance_block__option_c_cumulative_net_benefit_usd_mm": -633.1, | |
| "remittance_block__option_c_terminal_debt_usd_mm": 452.87, | |
| "remittance_block__option_d_annual_net_benefit_y1_usd_mm": -319.41, | |
| "remittance_block__option_d_annual_net_benefit_y2_usd_mm": -289.38, | |
| "remittance_block__option_d_annual_net_benefit_y3_usd_mm": -266.25, | |
| "remittance_block__option_d_worst_month_net_benefit_usd_mm": -34.09, | |
| "remittance_block__option_d_cumulative_net_benefit_usd_mm": -875.03, | |
| "remittance_block__option_d_terminal_debt_usd_mm": 605.03, | |
| "rate_tax_reform__option_a_annual_net_benefit_y1_usd_mm": 134.44, | |
| "rate_tax_reform__option_a_annual_net_benefit_y2_usd_mm": 120.77, | |
| "rate_tax_reform__option_a_annual_net_benefit_y3_usd_mm": 111.34, | |
| "rate_tax_reform__option_a_worst_month_net_benefit_usd_mm": 4.4, | |
| "rate_tax_reform__option_a_cumulative_net_benefit_usd_mm": 366.55, | |
| "rate_tax_reform__option_a_terminal_debt_usd_mm": 0.0, | |
| "rate_tax_reform__option_b_annual_net_benefit_y1_usd_mm": -146.46, | |
| "rate_tax_reform__option_b_annual_net_benefit_y2_usd_mm": -129.89, | |
| "rate_tax_reform__option_b_annual_net_benefit_y3_usd_mm": -119.44, | |
| "rate_tax_reform__option_b_worst_month_net_benefit_usd_mm": -18.92, | |
| "rate_tax_reform__option_b_cumulative_net_benefit_usd_mm": -395.79, | |
| "rate_tax_reform__option_b_terminal_debt_usd_mm": 509.62, | |
| "rate_tax_reform__option_c_annual_net_benefit_y1_usd_mm": -88.19, | |
| "rate_tax_reform__option_c_annual_net_benefit_y2_usd_mm": -67.48, | |
| "rate_tax_reform__option_c_annual_net_benefit_y3_usd_mm": -56.78, | |
| "rate_tax_reform__option_c_worst_month_net_benefit_usd_mm": -17.39, | |
| "rate_tax_reform__option_c_cumulative_net_benefit_usd_mm": -212.45, | |
| "rate_tax_reform__option_c_terminal_debt_usd_mm": 452.87, | |
| "rate_tax_reform__option_d_annual_net_benefit_y1_usd_mm": -203.98, | |
| "rate_tax_reform__option_d_annual_net_benefit_y2_usd_mm": -175.38, | |
| "rate_tax_reform__option_d_annual_net_benefit_y3_usd_mm": -155.59, | |
| "rate_tax_reform__option_d_worst_month_net_benefit_usd_mm": -25.06, | |
| "rate_tax_reform__option_d_cumulative_net_benefit_usd_mm": -534.95, | |
| "rate_tax_reform__option_d_terminal_debt_usd_mm": 605.0, | |
| "covenant_cure__option_a_annual_net_benefit_y1_usd_mm": 156.88, | |
| "covenant_cure__option_a_annual_net_benefit_y2_usd_mm": 143.94, | |
| "covenant_cure__option_a_annual_net_benefit_y3_usd_mm": 132.69, | |
| "covenant_cure__option_a_worst_month_net_benefit_usd_mm": 6.5, | |
| "covenant_cure__option_a_cumulative_net_benefit_usd_mm": 433.52, | |
| "covenant_cure__option_a_terminal_debt_usd_mm": 0.0, | |
| "covenant_cure__option_b_annual_net_benefit_y1_usd_mm": -83.61, | |
| "covenant_cure__option_b_annual_net_benefit_y2_usd_mm": -70.39, | |
| "covenant_cure__option_b_annual_net_benefit_y3_usd_mm": -64.85, | |
| "covenant_cure__option_b_worst_month_net_benefit_usd_mm": -14.38, | |
| "covenant_cure__option_b_cumulative_net_benefit_usd_mm": -218.84, | |
| "covenant_cure__option_b_terminal_debt_usd_mm": 509.62, | |
| "covenant_cure__option_c_annual_net_benefit_y1_usd_mm": -37.24, | |
| "covenant_cure__option_c_annual_net_benefit_y2_usd_mm": -22.92, | |
| "covenant_cure__option_c_annual_net_benefit_y3_usd_mm": -19.54, | |
| "covenant_cure__option_c_worst_month_net_benefit_usd_mm": -14.7, | |
| "covenant_cure__option_c_cumulative_net_benefit_usd_mm": -79.69, | |
| "covenant_cure__option_c_terminal_debt_usd_mm": 452.87, | |
| "covenant_cure__option_d_annual_net_benefit_y1_usd_mm": -230.37, | |
| "covenant_cure__option_d_annual_net_benefit_y2_usd_mm": -175.33, | |
| "covenant_cure__option_d_annual_net_benefit_y3_usd_mm": -104.77, | |
| "covenant_cure__option_d_worst_month_net_benefit_usd_mm": -26.98, | |
| "covenant_cure__option_d_cumulative_net_benefit_usd_mm": -510.47, | |
| "covenant_cure__option_d_terminal_debt_usd_mm": 605.0, | |
| "accelerated_sweep__option_a_annual_net_benefit_y1_usd_mm": 156.88, | |
| "accelerated_sweep__option_a_annual_net_benefit_y2_usd_mm": 143.94, | |
| "accelerated_sweep__option_a_annual_net_benefit_y3_usd_mm": 132.69, | |
| "accelerated_sweep__option_a_worst_month_net_benefit_usd_mm": 6.5, | |
| "accelerated_sweep__option_a_cumulative_net_benefit_usd_mm": 433.52, | |
| "accelerated_sweep__option_a_terminal_debt_usd_mm": 0.0, | |
| "accelerated_sweep__option_b_annual_net_benefit_y1_usd_mm": -139.74, | |
| "accelerated_sweep__option_b_annual_net_benefit_y2_usd_mm": -100.84, | |
| "accelerated_sweep__option_b_annual_net_benefit_y3_usd_mm": -76.48, | |
| "accelerated_sweep__option_b_worst_month_net_benefit_usd_mm": -20.23, | |
| "accelerated_sweep__option_b_cumulative_net_benefit_usd_mm": -317.06, | |
| "accelerated_sweep__option_b_terminal_debt_usd_mm": 381.91, | |
| "accelerated_sweep__option_c_annual_net_benefit_y1_usd_mm": -83.62, | |
| "accelerated_sweep__option_c_annual_net_benefit_y2_usd_mm": -51.16, | |
| "accelerated_sweep__option_c_annual_net_benefit_y3_usd_mm": -34.51, | |
| "accelerated_sweep__option_c_worst_month_net_benefit_usd_mm": -19.28, | |
| "accelerated_sweep__option_c_cumulative_net_benefit_usd_mm": -169.29, | |
| "accelerated_sweep__option_c_terminal_debt_usd_mm": 358.77, | |
| "accelerated_sweep__option_d_annual_net_benefit_y1_usd_mm": -200.21, | |
| "accelerated_sweep__option_d_annual_net_benefit_y2_usd_mm": -152.24, | |
| "accelerated_sweep__option_d_annual_net_benefit_y3_usd_mm": -121.51, | |
| "accelerated_sweep__option_d_worst_month_net_benefit_usd_mm": -27.19, | |
| "accelerated_sweep__option_d_cumulative_net_benefit_usd_mm": -473.96, | |
| "accelerated_sweep__option_d_terminal_debt_usd_mm": 473.16, | |
| "refinancing_toggle__option_a_annual_net_benefit_y1_usd_mm": 156.88, | |
| "refinancing_toggle__option_a_annual_net_benefit_y2_usd_mm": 143.94, | |
| "refinancing_toggle__option_a_annual_net_benefit_y3_usd_mm": 132.69, | |
| "refinancing_toggle__option_a_worst_month_net_benefit_usd_mm": 6.5, | |
| "refinancing_toggle__option_a_cumulative_net_benefit_usd_mm": 433.52, | |
| "refinancing_toggle__option_a_terminal_debt_usd_mm": 0.0, | |
| "refinancing_toggle__option_b_annual_net_benefit_y1_usd_mm": -83.61, | |
| "refinancing_toggle__option_b_annual_net_benefit_y2_usd_mm": -65.46, | |
| "refinancing_toggle__option_b_annual_net_benefit_y3_usd_mm": -53.57, | |
| "refinancing_toggle__option_b_worst_month_net_benefit_usd_mm": -14.38, | |
| "refinancing_toggle__option_b_cumulative_net_benefit_usd_mm": -202.63, | |
| "refinancing_toggle__option_b_terminal_debt_usd_mm": 509.62, | |
| "refinancing_toggle__option_c_annual_net_benefit_y1_usd_mm": -37.24, | |
| "refinancing_toggle__option_c_annual_net_benefit_y2_usd_mm": -28.52, | |
| "refinancing_toggle__option_c_annual_net_benefit_y3_usd_mm": -16.48, | |
| "refinancing_toggle__option_c_worst_month_net_benefit_usd_mm": -14.7, | |
| "refinancing_toggle__option_c_cumulative_net_benefit_usd_mm": -82.24, | |
| "refinancing_toggle__option_c_terminal_debt_usd_mm": 452.87, | |
| "refinancing_toggle__option_d_annual_net_benefit_y1_usd_mm": -18.42, | |
| "refinancing_toggle__option_d_annual_net_benefit_y2_usd_mm": -3.31, | |
| "refinancing_toggle__option_d_annual_net_benefit_y3_usd_mm": 30.09, | |
| "refinancing_toggle__option_d_worst_month_net_benefit_usd_mm": -16.98, | |
| "refinancing_toggle__option_d_cumulative_net_benefit_usd_mm": 8.36, | |
| "refinancing_toggle__option_d_terminal_debt_usd_mm": 604.8, | |
| "treaty_loss__option_a_annual_net_benefit_y1_usd_mm": 104.88, | |
| "treaty_loss__option_a_annual_net_benefit_y2_usd_mm": 92.73, | |
| "treaty_loss__option_a_annual_net_benefit_y3_usd_mm": 84.94, | |
| "treaty_loss__option_a_worst_month_net_benefit_usd_mm": 3.77, | |
| "treaty_loss__option_a_cumulative_net_benefit_usd_mm": 282.54, | |
| "treaty_loss__option_a_terminal_debt_usd_mm": 0.0, | |
| "treaty_loss__option_b_annual_net_benefit_y1_usd_mm": -111.65, | |
| "treaty_loss__option_b_annual_net_benefit_y2_usd_mm": -94.67, | |
| "treaty_loss__option_b_annual_net_benefit_y3_usd_mm": -85.93, | |
| "treaty_loss__option_b_worst_month_net_benefit_usd_mm": -16.58, | |
| "treaty_loss__option_b_cumulative_net_benefit_usd_mm": -292.25, | |
| "treaty_loss__option_b_terminal_debt_usd_mm": 509.62, | |
| "treaty_loss__option_c_annual_net_benefit_y1_usd_mm": -81.55, | |
| "treaty_loss__option_c_annual_net_benefit_y2_usd_mm": -62.86, | |
| "treaty_loss__option_c_annual_net_benefit_y3_usd_mm": -54.66, | |
| "treaty_loss__option_c_worst_month_net_benefit_usd_mm": -17.04, | |
| "treaty_loss__option_c_cumulative_net_benefit_usd_mm": -199.08, | |
| "treaty_loss__option_c_terminal_debt_usd_mm": 452.87, | |
| "treaty_loss__option_d_annual_net_benefit_y1_usd_mm": -160.34, | |
| "treaty_loss__option_d_annual_net_benefit_y2_usd_mm": -134.63, | |
| "treaty_loss__option_d_annual_net_benefit_y3_usd_mm": -119.8, | |
| "treaty_loss__option_d_worst_month_net_benefit_usd_mm": -22.88, | |
| "treaty_loss__option_d_cumulative_net_benefit_usd_mm": -414.77, | |
| "treaty_loss__option_d_terminal_debt_usd_mm": 605.0, | |
| "combined_downside__option_a_annual_net_benefit_y1_usd_mm": 13.74, | |
| "combined_downside__option_a_annual_net_benefit_y2_usd_mm": 0.34, | |
| "combined_downside__option_a_annual_net_benefit_y3_usd_mm": 2.62, | |
| "combined_downside__option_a_worst_month_net_benefit_usd_mm": -3.41, | |
| "combined_downside__option_a_cumulative_net_benefit_usd_mm": 16.7, | |
| "combined_downside__option_a_terminal_debt_usd_mm": 0.0, | |
| "combined_downside__option_b_annual_net_benefit_y1_usd_mm": -243.6, | |
| "combined_downside__option_b_annual_net_benefit_y2_usd_mm": -205.35, | |
| "combined_downside__option_b_annual_net_benefit_y3_usd_mm": -187.22, | |
| "combined_downside__option_b_worst_month_net_benefit_usd_mm": -30.48, | |
| "combined_downside__option_b_cumulative_net_benefit_usd_mm": -636.17, | |
| "combined_downside__option_b_terminal_debt_usd_mm": 509.62, | |
| "combined_downside__option_c_annual_net_benefit_y1_usd_mm": -161.64, | |
| "combined_downside__option_c_annual_net_benefit_y2_usd_mm": -132.52, | |
| "combined_downside__option_c_annual_net_benefit_y3_usd_mm": -115.76, | |
| "combined_downside__option_c_worst_month_net_benefit_usd_mm": -28.33, | |
| "combined_downside__option_c_cumulative_net_benefit_usd_mm": -409.93, | |
| "combined_downside__option_c_terminal_debt_usd_mm": 393.8, | |
| "combined_downside__option_d_annual_net_benefit_y1_usd_mm": -286.86, | |
| "combined_downside__option_d_annual_net_benefit_y2_usd_mm": -230.85, | |
| "combined_downside__option_d_annual_net_benefit_y3_usd_mm": -204.21, | |
| "combined_downside__option_d_worst_month_net_benefit_usd_mm": -34.81, | |
| "combined_downside__option_d_cumulative_net_benefit_usd_mm": -721.92, | |
| "combined_downside__option_d_terminal_debt_usd_mm": 571.11, | |
| "base__best_structure_by_cumulative_net_benefit": "Option A", | |
| "base__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "base__max_covenant_cure_months_used": 0.0, | |
| "base__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "fx_devaluation__best_structure_by_cumulative_net_benefit": "Option A", | |
| "fx_devaluation__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "fx_devaluation__max_covenant_cure_months_used": 0.0, | |
| "fx_devaluation__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "demand_recession__best_structure_by_cumulative_net_benefit": "Option A", | |
| "demand_recession__binding_constraint": "COVENANT_LOCKUP", | |
| "demand_recession__max_covenant_cure_months_used": 3.0, | |
| "demand_recession__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "remittance_block__best_structure_by_cumulative_net_benefit": "Option A", | |
| "remittance_block__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "remittance_block__max_covenant_cure_months_used": 0.0, | |
| "remittance_block__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "rate_tax_reform__best_structure_by_cumulative_net_benefit": "Option A", | |
| "rate_tax_reform__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "rate_tax_reform__max_covenant_cure_months_used": 0.0, | |
| "rate_tax_reform__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "covenant_cure__best_structure_by_cumulative_net_benefit": "Option A", | |
| "covenant_cure__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "covenant_cure__max_covenant_cure_months_used": 2.0, | |
| "covenant_cure__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "accelerated_sweep__best_structure_by_cumulative_net_benefit": "Option A", | |
| "accelerated_sweep__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "accelerated_sweep__max_covenant_cure_months_used": 0.0, | |
| "accelerated_sweep__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "refinancing_toggle__best_structure_by_cumulative_net_benefit": "Option A", | |
| "refinancing_toggle__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "refinancing_toggle__max_covenant_cure_months_used": 0.0, | |
| "refinancing_toggle__option_d_breakeven_dividend_wht_pct": "18.710953%", | |
| "treaty_loss__best_structure_by_cumulative_net_benefit": "Option A", | |
| "treaty_loss__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "treaty_loss__max_covenant_cure_months_used": 0.0, | |
| "treaty_loss__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN", | |
| "combined_downside__best_structure_by_cumulative_net_benefit": "Option A", | |
| "combined_downside__binding_constraint": "REMITTANCE_RESTRICTION", | |
| "combined_downside__max_covenant_cure_months_used": 3.0, | |
| "combined_downside__option_d_breakeven_dividend_wht_pct": "NO_FEASIBLE_BREAKEVEN" | |
| } | |