{
  "summary": {
    "portfolio_value": 991392224.5,
    "property_count": 24,
    "unit_count": 3000,
    "annual_noi": 47669505.36,
    "weighted_ltv": 0.6621379132977051,
    "weighted_dscr": 1.184649978342055,
    "elevated_or_high": 2,
    "debt_maturing_24m": 180884560.4,
    "cmhc_debt": 407649209.51,
    "cmhc_debt_share": 0.6210014872399932,
    "largest_market": "Ottawa",
    "largest_market_exposure": 0.19562183592655363,
    "capital_budget": 2000000,
    "selected_capital": 1983696.0
  },
  "top_risk": [
    {
      "property_name": "Barton Square",
      "market": "London",
      "risk_score": 64.1,
      "risk_band": "Elevated",
      "dscr": 0.8962002792313142,
      "ltv": 0.7144425267241522,
      "noi_yoy": -0.06962389949037659
    },
    {
      "property_name": "Huron House",
      "market": "Kitchener",
      "risk_score": 61.8,
      "risk_band": "Elevated",
      "dscr": 0.9468494260423679,
      "ltv": 0.9638943465532516,
      "noi_yoy": -0.08114427271093849
    },
    {
      "property_name": "Elm Street Flats",
      "market": "Ottawa",
      "risk_score": 57.6,
      "risk_band": "Moderate",
      "dscr": 1.0958611749390874,
      "ltv": 0.6297806499592863,
      "noi_yoy": -0.06466398704330203
    },
    {
      "property_name": "Albion Gardens",
      "market": "London",
      "risk_score": 57.3,
      "risk_band": "Moderate",
      "dscr": 0.7846283854372151,
      "ltv": 0.7222508494215086,
      "noi_yoy": -0.05546829061454888
    },
    {
      "property_name": "Cedar Place",
      "market": "Toronto",
      "risk_score": 56.7,
      "risk_band": "Moderate",
      "dscr": 1.0121178267148703,
      "ltv": 0.8828148224979173,
      "noi_yoy": -0.03076765421311817
    },
    {
      "property_name": "Queenston Court",
      "market": "Toronto",
      "risk_score": 55.4,
      "risk_band": "Moderate",
      "dscr": 1.2146846349317135,
      "ltv": 0.7941583966944568,
      "noi_yoy": -0.0383338231188717
    }
  ],
  "scenarios": [
    {
      "scenario": "Base",
      "portfolio_value": 991330869.6931531,
      "annual_noi": 47669505.36,
      "value_change_pct": -6.188752073155168e-05,
      "noi_change_pct": 0.0,
      "properties_below_1_10_dscr": 10
    },
    {
      "scenario": "Occupancy Downside",
      "portfolio_value": 893339177.6606088,
      "annual_noi": 42962329.44030701,
      "value_change_pct": -0.09890439365594528,
      "noi_change_pct": -0.09874606174627576,
      "properties_below_1_10_dscr": 15
    },
    {
      "scenario": "Expense Pressure",
      "portfolio_value": 907672847.3119183,
      "annual_noi": 43653720.467999995,
      "value_change_pct": -0.08444627173700592,
      "noi_change_pct": -0.08424221861906911,
      "properties_below_1_10_dscr": 13
    },
    {
      "scenario": "Refinancing Shock",
      "portfolio_value": 991330869.6931531,
      "annual_noi": 47669505.36,
      "value_change_pct": -6.188752073155168e-05,
      "noi_change_pct": 0.0,
      "properties_below_1_10_dscr": 12
    },
    {
      "scenario": "Combined Downside",
      "portfolio_value": 670049257.4906702,
      "annual_noi": 38946544.54830701,
      "value_change_pct": -0.32413303137554494,
      "noi_change_pct": -0.18298828036534487,
      "properties_below_1_10_dscr": 18
    }
  ],
  "capital": [
    {
      "project_id": "CAP-P009-2",
      "property_id": "P009",
      "project_type": "Debt paydown",
      "capital_required": 748204.0,
      "expected_noi_lift": 90884.28,
      "expected_value_lift": 1895107.26,
      "risk_reduction_points": 11.47,
      "priority_note": "Debt paydown expected to improve NOI and reduce operating risk.",
      "property_name": "Barton Square",
      "risk_score": 64.1,
      "dscr": 0.8962002792313142,
      "ltv": 0.7144425267241522,
      "expected_return_on_capital": 0.12146991996835088,
      "priority_score": 51.11199199683509,
      "selected_order": 1
    },
    {
      "project_id": "CAP-P009-1",
      "property_id": "P009",
      "project_type": "Energy retrofit",
      "capital_required": 839158.0,
      "expected_noi_lift": 69455.29,
      "expected_value_lift": 1448272.9,
      "risk_reduction_points": 11.78,
      "priority_note": "Energy retrofit expected to improve NOI and reduce operating risk.",
      "property_name": "Barton Square",
      "risk_score": 64.1,
      "dscr": 0.8962002792313142,
      "ltv": 0.7144425267241522,
      "expected_return_on_capital": 0.08276783394783818,
      "priority_score": 47.861783394783814,
      "selected_order": 2
    },
    {
      "project_id": "CAP-P005-1",
      "property_id": "P005",
      "project_type": "Debt paydown",
      "capital_required": 213789.0,
      "expected_noi_lift": 20899.24,
      "expected_value_lift": 468206.53,
      "risk_reduction_points": 11.85,
      "priority_note": "Debt paydown expected to improve NOI and reduce operating risk.",
      "property_name": "Park Lane",
      "risk_score": 52.2,
      "dscr": 0.7186906626287621,
      "ltv": 0.6556014767252569,
      "expected_return_on_capital": 0.0977563859693436,
      "priority_score": 46.52563859693436,
      "selected_order": 3
    },
    {
      "project_id": "CAP-P017-1",
      "property_id": "P017",
      "project_type": "Energy retrofit",
      "capital_required": 182545.0,
      "expected_noi_lift": 19237.5,
      "expected_value_lift": 424452.17,
      "risk_reduction_points": 4.5,
      "priority_note": "Energy retrofit expected to improve NOI and reduce operating risk.",
      "property_name": "Huron House",
      "risk_score": 61.8,
      "dscr": 0.9468494260423679,
      "ltv": 0.9638943465532516,
      "expected_return_on_capital": 0.10538497356816127,
      "priority_score": 34.988497356816126,
      "selected_order": 4
    }
  ]
}