{
  "common": {
    "shares":74050222, "dilutive_incremental_shares":0, "tax_rate":0.335,
    "ar_days":43.4,"ap_days":17.5,"inventory_days":0.5,"minimum_cash":15000,
    "cash_yield":0.002,"other_recurring_nonop":750,"borrow_rate":0.015,"lease_interest_rate":0.00259,
    "annual_debt_amortization":3500,"nci_payout":0.28,"dividend_payout":0.30,
    "fy27_h2_declared_interim_dividend_yen":23,"unavailable_time_deposits":1721,
    "opening_lease_debt_proxy":6702,"annual_lease_new":2100,"annual_lease_principal":2100,"lease_asset_life":5,"legacy_lease_da_proxy":2100,
    "cash_fixed_share_center":0.30,"cash_fixed_share_truck":0.35,
    "labor_share_of_cash_cost":0.40,"fixed_inflation":0.02,
    "maintenance_cash_capex":6000,"growth_asset_life":20,"maintenance_asset_life":10,
    "land_share_growth_spend":0.25,"legacy_da_runoff":0.07,
    "fy27_h1_da_proxy_center":1900,"fy27_h1_da_proxy_truck":1650,"fy27_h1_central_da_proxy":108,
    "fy27_h2_capex":6400,"fy27_h2_growth_capex":3400,"fy27_h2_maintenance_capex":3000,
    "annual_growth_capex":[7302,5500,6000],"center_share_new_capex":0.75,
    "committed_projects":[
      {"name":"Headquarters building", "basis":2680,"life":30,"commission":"2027-09","cash_H2FY27":1200,"cash_FY28":1480,"cash_FY29":0,"fraction_FY28":0.5,"fraction_FY29":1,"fraction_FY30":1},
      {"name":"Narita logistics center", "basis":4000,"life":30,"commission":"2028-03","cash_H2FY27":800,"cash_FY28":3200,"cash_FY29":0,"fraction_FY28":0.08333333333333333,"fraction_FY29":1,"fraction_FY30":1},
      {"name":"Kinbutsu Atsugi branch", "basis":1622,"life":30,"commission":"2027-09","cash_H2FY27":700,"cash_FY28":922,"cash_FY29":0,"fraction_FY28":0.5,"fraction_FY29":1,"fraction_FY30":1},
      {"name":"Kinbutsu Komaki branch", "basis":3400,"life":30,"commission":"2028-11","cash_H2FY27":700,"cash_FY28":1700,"cash_FY29":1000,"fraction_FY28":0,"fraction_FY29":0.3333333333333333,"fraction_FY30":1}
    ],
    "nci_pool_annual_growth":0.04,"other_wc_outflow":200,"known_future_ma_cash":0,
    "max_new_center_contract_revenue_fraction":0.09
  },
  "cases":{
    "bear":{"h2_center_vs_h1_seasonal":-0.02,"h2_truck_vs_h1_seasonal":-0.03,"h2_unit_cost_pressure":0.006,"center_volume":-0.01,"center_churn":0.02,"center_price":0.012,"center_new_contract_fraction":0.025,"truck_volume":-0.015,"truck_price":0.015,"wage_inflation":0.04,"other_variable_inflation":0.018,"center_productivity":0.008,"truck_productivity":0.009,"new_contract_startup_cost_rate":0.04,"growth_capex_multiplier":0.75,"tax_rate":0.35,"borrow_rate":0.02,"kinbutsu_net_growth":0.00,"nci_pool_growth":0.025},
    "base":{"h2_center_vs_h1_seasonal":0.00,"h2_truck_vs_h1_seasonal":0.00,"h2_unit_cost_pressure":0.002,"center_volume":0.00,"center_churn":0.01,"center_price":0.02,"center_new_contract_fraction":0.045,"truck_volume":0.00,"truck_price":0.022,"wage_inflation":0.035,"other_variable_inflation":0.015,"center_productivity":0.014,"truck_productivity":0.017,"new_contract_startup_cost_rate":0.02,"growth_capex_multiplier":1.0,"tax_rate":0.335,"borrow_rate":0.015,"kinbutsu_net_growth":0.05,"nci_pool_growth":0.04},
    "bull":{"h2_center_vs_h1_seasonal":0.02,"h2_truck_vs_h1_seasonal":0.02,"h2_unit_cost_pressure":-0.001,"center_volume":0.005,"center_churn":0.005,"center_price":0.025,"center_new_contract_fraction":0.06,"truck_volume":0.01,"truck_price":0.027,"wage_inflation":0.035,"other_variable_inflation":0.015,"center_productivity":0.018,"truck_productivity":0.021,"new_contract_startup_cost_rate":0.015,"growth_capex_multiplier":1.35,"tax_rate":0.325,"borrow_rate":0.015,"kinbutsu_net_growth":0.12,"nci_pool_growth":0.06}
  }
}