{
  "as_of": "2026-10-26",
  "offering_arithmetic": {
    "preferred_base": 12.5,
    "preferred_option": 1.875,
    "base_launched": 35,
    "base_plan": 95,
    "additional_cornerstone_funding": 0,
    "actual_issuer_cash": null
  },
  "timing": [
    {
      "receipt_quarter": 1,
      "upfrontCashReceipt": 0,
      "totalCashUses": 120,
      "totalCashReceipts": 100,
      "finalUnfinancedCash": 25,
      "peakFundingGap": 0,
      "firstFundingGapPeriod": null,
      "ledger": [
        {
          "period": 1,
          "cashUse": 30,
          "cashReceipt": 100,
          "cashBeforeReceipt": 15,
          "unfinancedClosingCash": 115,
          "fundingGap": 0
        },
        {
          "period": 2,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": 85,
          "unfinancedClosingCash": 85,
          "fundingGap": 0
        },
        {
          "period": 3,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": 55,
          "unfinancedClosingCash": 55,
          "fundingGap": 0
        },
        {
          "period": 4,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": 25,
          "unfinancedClosingCash": 25,
          "fundingGap": 0
        }
      ]
    },
    {
      "receipt_quarter": 4,
      "upfrontCashReceipt": 0,
      "totalCashUses": 120,
      "totalCashReceipts": 100,
      "finalUnfinancedCash": 25,
      "peakFundingGap": 75,
      "firstFundingGapPeriod": 2,
      "ledger": [
        {
          "period": 1,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": 15,
          "unfinancedClosingCash": 15,
          "fundingGap": 0
        },
        {
          "period": 2,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": -15,
          "unfinancedClosingCash": -15,
          "fundingGap": 15
        },
        {
          "period": 3,
          "cashUse": 30,
          "cashReceipt": 0,
          "cashBeforeReceipt": -45,
          "unfinancedClosingCash": -45,
          "fundingGap": 45
        },
        {
          "period": 4,
          "cashUse": 30,
          "cashReceipt": 100,
          "cashBeforeReceipt": -75,
          "unfinancedClosingCash": 25,
          "fundingGap": 75
        }
      ]
    }
  ],
  "conversion": [
    {
      "market_value": 60,
      "band": "below_initial",
      "shares": 1,
      "conversion_value": 60,
      "minimum_shares": 0.8,
      "maximum_shares": 1,
      "dividends_included": false,
      "total_return": null
    },
    {
      "market_value": 100,
      "band": "middle",
      "shares": 1,
      "conversion_value": 100,
      "minimum_shares": 0.8,
      "maximum_shares": 1,
      "dividends_included": false,
      "total_return": null
    },
    {
      "market_value": 110,
      "band": "middle",
      "shares": 0.9090909090909091,
      "conversion_value": 100,
      "minimum_shares": 0.8,
      "maximum_shares": 1,
      "dividends_included": false,
      "total_return": null
    },
    {
      "market_value": 125,
      "band": "middle",
      "shares": 0.8,
      "conversion_value": 100,
      "minimum_shares": 0.8,
      "maximum_shares": 1,
      "dividends_included": false,
      "total_return": null
    },
    {
      "market_value": 160,
      "band": "above_threshold",
      "shares": 0.8,
      "conversion_value": 128,
      "minimum_shares": 0.8,
      "maximum_shares": 1,
      "dividends_included": false,
      "total_return": null
    }
  ],
  "actual_meta_conversion_shares": null,
  "actual_meta_dividend_cost": null
}