{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Basic Sculpting - Interpolate","Changing DSCR, Interest","Fixed Debt and DSCR","Curved Sculpting","Curved Sculpting Min","Monthly to Semi","Multiple Issues One Fixed","Multiple Issues Flexible","Fixed Debt Amt LLCR","Steps (2)","Multiple Issues Changing DSCR","Changing DSCR - Fixed","Changing DSCR with Capture","Steps","CurvedSculpting","LLCR and PLCR"],"not_rendered":{"charts":13,"images":0,"macros":1,"external_links":2,"defined_names":61,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Basic Sculpting - Interpolate","index":0,"n_rows":58,"n_cols":29,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Case 1: Basic",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Repayment Flag",{"$f":"E7","v":15}]
[]
[null,"Inputs"]
[null,null,null,"Target DSCR",1.4]
[null,null,null,"Tenor",15]
[null,null,null,"Intrest Rate",0.05]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.08,0.05,0.03,0.02]
[]
[null,null,null,"Base CFADS",null,null,100,{"$f":"G13","v":100},{"$f":"H13","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate"]
[null,null,null,"CFADS Index - Lookup",null,1]
[null,null,null,"Growth Rate Interpolate"]
[null,null,null,"CFADS Index - Interpolate",null,1]
[null,null,null,"CFADS",null,null,{"$f":"G13*G19","v":0},{"$f":"H13*H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service",null,{"$f":"E6","v":1.4},{"$f":"G20/$F$22*G3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt Amount from PV",{"$f":"E8","v":0.05}]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayments"]
[null,null,null,"Closing Balance",null,{"$f":"F24","v":0},{"$f":"G28-G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest",null,null,{"$f":"$E$8*G28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR",{"$f":"MIN(G33:AC33)","v":0},null,{"$f":"IF(G31+G29>0.1,G20/(G31+G29))","v":false},{"$f":"IF(H31+H29>0.1,H20/(H31+H29))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV CFADS",{"$f":"E8","v":0.05},{"$f":"NPV(E35,G20:AC20)","v":0}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F24","v":0}]
[]
[null,null,null,"PLCR"]
[]
[null,null,null,"CFADS over Debt Life",null,null,{"$f":"G20*G3","v":0},{"$f":"H20*H3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV CFADS over Debt Life",{"$f":"E8","v":0.05},{"$f":"NPV(E41,G40:AC40)","v":0}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F36","v":0}]
[]
[null,null,null,"LLCR"]
[]
[null,null,"IRR's"]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Project Cash Flow",null,{"$f":"F20-F47","v":-1700},{"$f":"G20-G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project IRR"]
[]
[null,null,null,"Equity Issued",null,{"$f":"F48+F36","v":-1700}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F51","v":-1700}]
[null,null,null,"Equity IRR"]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},{"$f":"H2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"CFADS",null,null,{"$f":"G20","v":0},{"$f":"H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,{"$f":"G22","v":0},{"$f":"H22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Changing DSCR, Interest","index":1,"n_rows":67,"n_cols":29,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Case 1: Basic",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Repayment Flag",{"$f":"E6","v":15},null,{"$f":"G2<=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false]
[]
[null,"Inputs"]
[null,null,null,"Tenor",15]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.08,0.05,0.03,0.02]
[]
[null,null,null,"Intrest Rate",null,0.04,4.2500000000000003E-2,4.4999999999999998E-2,0.05,5.2499999999999998E-2]
[]
[null,null,null,"Target DSCR",null,1.3,1.3,1.4,1.42,1.45]
[]
[null,null,null,"Base CFADS",null,null,100,{"$f":"G15","v":100},{"$f":"H15","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate",null,null,{"$f":"LOOKUP(G2,8:8,9:9)","v":0.08},0.08,0.05,0.05,0.05,0.05,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"CFADS Index - Lookup",null,1,{"$f":"F19*(1+G18)","v":1.08},{"$f":"G19*(1+H18)","v":1.1664000000000001},1.2247200000000003,1.2859560000000003,1.3502538000000004,1.4177664900000004,1.4602994847000006,1.5041084692410007,1.5492317233182309,1.5802163577845956,1.6118206849402874,1.6440570986390932,1.6769382406118751,1.7104770054241127,1.7446865455325951,1.7795802764432469,1.8151718819721119,1.8514753196115541,1.8885048260037851,1.9262749225238609,1.9648004209743382,2.004096429393825,2.0441783579817017]
[null,null,null,"Growth Rate Interpolate",null,null,{"$f":"interpolate_look_up(G2,8:8,9:9)","v":0.08},{"$f":"interpolate_look_up(H2,8:8,9:9)","v":6.3245553203367597E-2},{"$f":"interpolate_look_up(I2,8:8,9:9)","v":0.05},{"$f":"interpolate_look_up(J2,8:8,9:9)","v":4.4005586839669673E-2},{"$f":"interpolate_look_up(K2,8:8,9:9)","v":3.8729833462074176E-2},{"$f":"interpolate_look_up(L2,8:8,9:9)","v":3.4086580994024979E-2},{"$f":"interpolate_look_up(M2,8:8,9:9)","v":0.03},{"$f":"interpolate_look_up(N2,8:8,9:9)","v":2.6207413942088965E-2},{"$f":"interpolate_look_up(O2,8:8,9:9)","v":2.2894284851066642E-2},{"$f":"interpolate_look_up(P2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(Q2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(R2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(S2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(T2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(U2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(V2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(W2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(X2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(Y2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(Z2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(AA2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(AB2,8:8,9:9)","v":0.02},{"$f":"interpolate_look_up(AC2,8:8,9:9)","v":0.02}]
[null,null,null,"CFADS Index - Interpolate",null,1,{"$f":"F21*(1+G20)","v":1.08},{"$f":"G21*(1+H20)","v":1.148305197459637},1.2057204573326188,1.2587788936221356,1.307531190537695,1.352100458366172,1.3926634721171571,1.4291615802129582,1.4618812125285543,1.4911188367791255,1.520941213514708,1.5513600377850023,1.5823872385407023,1.6140349833115164,1.6463156829777468,1.6792419966373018,1.7128268365700479,1.7470833733014488,1.7820250407674778,1.8176655415828273,1.8540188524144838,1.8910992294627735,1.9289212140520291]
[null,null,null,"CFADS",null,null,{"$f":"G15*G21","v":108},{"$f":"H15*H21","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[]
[null,null,null,"Target DSCR",null,null,{"$f":"LOOKUP(G2,8:8,13:13)","v":1.3},1.3,1.4,1.4,1.4,1.4,1.42,1.42,1.42,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45]
[null,null,null,"Target Debt Service"]
[]
[null,null,null,"Interest Rate"]
[null,null,null,"Interest Rate Index",null,1]
[null,null,null,"Debt Amount from PV"]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayments",null,null,{"$f":"G25-G36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"F29","v":0},{"$f":"G33-G34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest",null,null,{"$f":"G33*G27","v":0},{"$f":"H33*H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check",{"$f":"ROUND(LOOKUP(E6,2:2,35:35),0)=0","v":true}]
[]
[null,null,null,"DSCR",{"$f":"MIN(G40:AC40)","v":0},null,{"$f":"IF(G36+G34>0.1,G22/(G36+G34))","v":false},{"$f":"IF(H36+H34>0.1,H22/(H36+H34))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV CFADS",{"$f":"E11","v":0},{"$f":"NPV(E42,G22:AC22)","v":3545.5182539874118}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F29","v":0}]
[]
[null,null,null,"PLCR",null,{"$f":"F42/F43","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"CFADS over Debt Life",null,null,{"$f":"G22*G3","v":108},114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,0,0,0,0,0,0,0,0]
[null,null,null,"PV CFADS over Debt Life",{"$f":"E11","v":0},{"$f":"NPV(E48,G47:AC47)","v":2104.2300455085729}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F43","v":0}]
[]
[null,null,null,"LLCR",null,{"$f":"F48/F49","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"IRR's"]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Project Cash Flow",null,{"$f":"F22-F54","v":-1700},{"$f":"G22-G54","v":108},114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Project IRR",{"$f":"IRR(F55:AC55)","v":6.50054822556001E-2}]
[]
[null,null,null,"Equity Issued",null,{"$f":"F55+F43","v":-1700}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F58","v":-1700},{"$f":"G22-G25","v":108},{"$f":"H22-H25","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Equity IRR",{"$f":"IRR(F59:AC59)","v":6.50054822556001E-2}]
[]
[null,null,null,"Debt to Capital",null,{"$f":"F49/F54","v":0}]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"CFADS",null,null,{"$f":"G22","v":108},{"$f":"H22","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Debt Service",null,null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fixed Debt and DSCR","index":2,"n_rows":77,"n_cols":29,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Case 1: Basic",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Repayment Flag",{"$f":"E6","v":20},null,{"$f":"G2<=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false]
[]
[null,"Inputs"]
[null,null,null,"Tenor",20]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Debt to Capital",null,0.8]
[null,null,null,"Debt Target"]
[]
[null,null,null,"Apply Target DSCR with Minimum",null,false]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.08,0.05,0.03,0.02]
[]
[null,null,null,"Intrest Rate",null,0.04,4.2500000000000003E-2,4.4999999999999998E-2,0.05,5.2499999999999998E-2]
[]
[null,null,null,"Target DSCR",null,1.2,1.2,1.2,1.2,1.2]
[]
[null,null,null,"Base CFADS",null,null,100,{"$f":"G20","v":100},{"$f":"H20","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate",null,null,{"$f":"LOOKUP(G2,13:13,14:14)","v":0.08},0.08,0.05,0.05,0.05,0.05,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"CFADS Index - Lookup",null,1,{"$f":"F24*(1+G23)","v":1.08},{"$f":"G24*(1+H23)","v":1.1664000000000001},1.2247200000000003,1.2859560000000003,1.3502538000000004,1.4177664900000004,1.4602994847000006,1.5041084692410007,1.5492317233182309,1.5802163577845956,1.6118206849402874,1.6440570986390932,1.6769382406118751,1.7104770054241127,1.7446865455325951,1.7795802764432469,1.8151718819721119,1.8514753196115541,1.8885048260037851,1.9262749225238609,1.9648004209743382,2.004096429393825,2.0441783579817017]
[null,null,null,"Growth Rate Interpolate",null,null,{"$f":"interpolate_look_up(G2,13:13,14:14)","v":0.08},{"$f":"interpolate_look_up(H2,13:13,14:14)","v":6.3245553203367597E-2},{"$f":"interpolate_look_up(I2,13:13,14:14)","v":0.05},{"$f":"interpolate_look_up(J2,13:13,14:14)","v":4.4005586839669673E-2},{"$f":"interpolate_look_up(K2,13:13,14:14)","v":3.8729833462074176E-2},{"$f":"interpolate_look_up(L2,13:13,14:14)","v":3.4086580994024979E-2},{"$f":"interpolate_look_up(M2,13:13,14:14)","v":0.03},{"$f":"interpolate_look_up(N2,13:13,14:14)","v":2.6207413942088965E-2},{"$f":"interpolate_look_up(O2,13:13,14:14)","v":2.2894284851066642E-2},{"$f":"interpolate_look_up(P2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Q2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(R2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(S2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(T2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(U2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(V2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(W2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(X2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Y2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Z2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AA2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AB2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AC2,13:13,14:14)","v":0.02}]
[null,null,null,"CFADS Index - Interpolate",null,1,{"$f":"F26*(1+G25)","v":1.08},{"$f":"G26*(1+H25)","v":1.148305197459637},1.2057204573326188,1.2587788936221356,1.307531190537695,1.352100458366172,1.3926634721171571,1.4291615802129582,1.4618812125285543,1.4911188367791255,1.520941213514708,1.5513600377850023,1.5823872385407023,1.6140349833115164,1.6463156829777468,1.6792419966373018,1.7128268365700479,1.7470833733014488,1.7820250407674778,1.8176655415828273,1.8540188524144838,1.8910992294627735,1.9289212140520291]
[null,null,null,"CFADS",null,null,{"$f":"G20*G26","v":108},{"$f":"H20*H26","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[]
[null,null,null,"Interest Rate",null,null,{"$f":"LOOKUP(G2,13:13,16:16)","v":4.2500000000000003E-2},4.2500000000000003E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.05,0.05,0.05,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,null,"Interest Rate Index",null,1,{"$f":"F30*(1+G29)","v":1.0425},{"$f":"G30*(1+H29)","v":1.08680625},1.1357125312499998,1.1868195951562497,1.2402264769382809,1.2960366684005036,1.3608385018205289,1.4288804269115554,1.5003244482571332,1.5790914817906327,1.6619937845846409,1.7492484582753345,1.8410840023347896,1.9377409124573661,2.0394723103613779,2.1465446066553504,2.2592381985047565,2.3778482039262561,2.5026852346323847,2.6340762094505847,2.7723652104467402,2.917914383995194,3.0711048891549417]
[null,null,null,"CFADS over Debt Term"]
[null,null,null,"PV of CFADS at Interest Rate"]
[null,null,null,"Implied LLCR for Debt Service"]
[]
[null,null,null,"Target DSCR",null,null,{"$f":"LOOKUP(G2,13:13,18:18)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Target Debt Service with Minimum",null,null,{"$f":"G27/G35*G3","v":90},95.692099788303082,100.47670477771823,104.89824113517797,108.96093254480792,112.67503819718101,116.05528934309645,119.09679835107985,121.82343437737954,124.25990306492713,126.74510112622566,129.28000314875018,131.86560321172519,134.50291527595971,137.1929735814789,139.9368330531085,142.73556971417065,145.59028110845406,148.50208673062315,151.47212846523561,0,0,0]
[null,null,null,"Target Debt Service with LLCR",{"$f":"E33","v":0}]
[null,null,null,"Target Debt Service Applied",{"$f":"F11","v":false}]
[]
[null,null,null,"Debt Amount Fixed",{"$f":"F9","v":0}]
[]
[null,null,null,"Repayments with Minimum"]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayments"]
[null,null,null,"Closing Balance",null,{"$f":"E40","v":0},{"$f":"G46-G47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest",null,null,{"$f":"G46*G29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check"]
[]
[null,null,null,"DSCR",{"$f":"MIN(G53:AC53)","v":0},null,{"$f":"IF(G49+G47>0.1,G27/(G49+G47))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV CFADS",{"$f":"E16","v":0},{"$f":"NPV(E55,G27:AC27)","v":3545.5182539874118}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"E40","v":0}]
[]
[null,null,null,"PLCR",null,{"$f":"F55/F56","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"CFADS over Debt Life",null,null,{"$f":"G27*G3","v":108},114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,0,0,0]
[null,null,null,"PV CFADS over Debt Life",{"$f":"E16","v":0},{"$f":"NPV(E61,G60:AC60)","v":2978.114324394483}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F56","v":0}]
[]
[null,null,null,"LLCR",null,{"$f":"F61/F62","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"IRR's"]
[null,null,null,"Project Cash Flow",null,{"$f":"F27-F7","v":-1700},108,114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Project IRR",{"$f":"IRR(F67:AC67)","v":6.50054822556001E-2}]
[]
[null,null,null,"Equity Issued",null,{"$f":"F67+F56","v":-1700}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F70","v":-1700},{"$f":"G27-G38","v":108},{"$f":"H27-H38","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Equity IRR",{"$f":"IRR(F71:AC71)","v":6.50054822556001E-2}]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"CFADS",null,null,{"$f":"G27","v":108},{"$f":"H27","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Debt Service",null,null,{"$f":"G36","v":90},{"$f":"H36","v":95.692099788303082},100.47670477771823,104.89824113517797,108.96093254480792,112.67503819718101,116.05528934309645,119.09679835107985,121.82343437737954,124.25990306492713,126.74510112622566,129.28000314875018,131.86560321172519,134.50291527595971,137.1929735814789,139.9368330531085,142.73556971417065,145.59028110845406,148.50208673062315,151.47212846523561,0,0,0]

{"sheet":"Curved Sculpting","index":3,"n_rows":82,"n_cols":29,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Case 1: Basic",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Repayment Flag",{"$f":"E6","v":20},null,{"$f":"G2<=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false]
[]
[null,"Inputs"]
[null,null,null,"Tenor",20]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Debt to Capital",null,0.8]
[null,null,null,"Debt Target",null,{"$f":"F7*F8","v":1360}]
[]
[null,null,null,"Apply Target DSCR with Minimum",null,true]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.08,0.05,0.03,0.02]
[]
[null,null,null,"Intrest Rate",null,0.04,4.2500000000000003E-2,4.4999999999999998E-2,0.05,5.2499999999999998E-2]
[]
[null,null,null,"Start and End Period",null,1,{"$f":"E6","v":20}]
[null,null,null,"Start and End DSCR",null,1.3,1.2]
[null,null,null,"PV of Debt Service"]
[null,null,null,"Target",{"$f":"F9","v":1360}]
[null,null,null,"Difference"]
[]
[null,null,null,"DSCR"]
[null,null,null,"Base CFADS",null,null,100,{"$f":"G25","v":100},{"$f":"H25","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate",null,null,{"$f":"LOOKUP(G2,13:13,14:14)","v":0.08},0.08,0.05,0.05,0.05,0.05,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"CFADS Index - Lookup",null,1,{"$f":"F29*(1+G28)","v":1.08},{"$f":"G29*(1+H28)","v":1.1664000000000001},1.2247200000000003,1.2859560000000003,1.3502538000000004,1.4177664900000004,1.4602994847000006,1.5041084692410007,1.5492317233182309,1.5802163577845956,1.6118206849402874,1.6440570986390932,1.6769382406118751,1.7104770054241127,1.7446865455325951,1.7795802764432469,1.8151718819721119,1.8514753196115541,1.8885048260037851,1.9262749225238609,1.9648004209743382,2.004096429393825,2.0441783579817017]
[null,null,null,"Growth Rate Interpolate",null,null,{"$f":"interpolate_look_up(G2,13:13,14:14)","v":0.08},{"$f":"interpolate_look_up(H2,13:13,14:14)","v":6.3245553203367597E-2},{"$f":"interpolate_look_up(I2,13:13,14:14)","v":0.05},{"$f":"interpolate_look_up(J2,13:13,14:14)","v":4.4005586839669673E-2},{"$f":"interpolate_look_up(K2,13:13,14:14)","v":3.8729833462074176E-2},{"$f":"interpolate_look_up(L2,13:13,14:14)","v":3.4086580994024979E-2},{"$f":"interpolate_look_up(M2,13:13,14:14)","v":0.03},{"$f":"interpolate_look_up(N2,13:13,14:14)","v":2.6207413942088965E-2},{"$f":"interpolate_look_up(O2,13:13,14:14)","v":2.2894284851066642E-2},{"$f":"interpolate_look_up(P2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Q2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(R2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(S2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(T2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(U2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(V2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(W2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(X2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Y2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Z2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AA2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AB2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AC2,13:13,14:14)","v":0.02}]
[null,null,null,"CFADS Index - Interpolate",null,1,{"$f":"F31*(1+G30)","v":1.08},{"$f":"G31*(1+H30)","v":1.148305197459637},1.2057204573326188,1.2587788936221356,1.307531190537695,1.352100458366172,1.3926634721171571,1.4291615802129582,1.4618812125285543,1.4911188367791255,1.520941213514708,1.5513600377850023,1.5823872385407023,1.6140349833115164,1.6463156829777468,1.6792419966373018,1.7128268365700479,1.7470833733014488,1.7820250407674778,1.8176655415828273,1.8540188524144838,1.8910992294627735,1.9289212140520291]
[null,null,null,"CFADS",null,null,{"$f":"G25*G31","v":108},{"$f":"H25*H31","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[]
[null,null,null,"Interest Rate",null,null,{"$f":"LOOKUP(G2,13:13,16:16)","v":4.2500000000000003E-2},4.2500000000000003E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.05,0.05,0.05,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,null,"Interest Rate Index",null,1,{"$f":"F35*(1+G34)","v":1.0425},{"$f":"G35*(1+H34)","v":1.08680625},1.1357125312499998,1.1868195951562497,1.2402264769382809,1.2960366684005036,1.3608385018205289,1.4288804269115554,1.5003244482571332,1.5790914817906327,1.6619937845846409,1.7492484582753345,1.8410840023347896,1.9377409124573661,2.0394723103613779,2.1465446066553504,2.2592381985047565,2.3778482039262561,2.5026852346323847,2.6340762094505847,2.7723652104467402,2.917914383995194,3.0711048891549417]
[null,null,null,"CFADS over Debt Term",null,null,{"$f":"G32*G3","v":108},114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,0,0,0]
[null,null,null,"PV of CFADS at Interest Rate",{"$f":"SUMPRODUCT(G36:AC36/G35:AC35)","v":1823.3549624393465}]
[null,null,null,"Implied LLCR for Debt Service",{"$f":"E37/F9","v":1.3407021782642254}]
[]
[null,null,null,"Target DSCR",null,null,{"$f":"G24","v":0},{"$f":"H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service with Curved"]
[null,null,null,"Target Debt Service with LLCR",{"$f":"E38","v":1.3407021782642254},null,{"$f":"G36/$E$42*G3","v":80.554803110579698},85.649536196496669,89.932013006321483,93.889524014337468,97.52584964324619,100.85017241612181,103.87567758860546,106.59799046968499,109.03847522804926,111.21924473261025,113.44362962726245,115.71250221980772,118.02675226420386,120.38728730948795,122.79503305567771,125.25093371679127,127.7559523911271,130.31107143894963,132.91729286772863,135.57563872508319,0,0,0]
[null,null,null,"Target Debt Service Applied",{"$f":"F11","v":true},null,{"$f":"IF($E$43,G41,G42)","v":0},{"$f":"IF($E$43,H41,H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service"]
[]
[null,null,null,"Repayments with Minimum"]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayments",null,null,{"$f":"G43-G54","v":0},{"$f":"H43-H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"E45","v":0},{"$f":"G51-G52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest",null,null,{"$f":"G51*G34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check",{"$f":"ROUND(LOOKUP(E6,2:2,53:53),0)=0","v":true}]
[]
[null,null,null,"DSCR",{"$f":"MIN(G58:AC58)","v":0},null,{"$f":"IF(G54+G52>0.1,G32/(G54+G52))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV CFADS",{"$f":"E16","v":0},{"$f":"NPV(E60,G32:AC32)","v":3545.5182539874118}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"E45","v":0}]
[]
[null,null,null,"PLCR",null,{"$f":"F60/F61","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"CFADS over Debt Life",null,null,{"$f":"G32*G3","v":108},114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,0,0,0]
[null,null,null,"PV CFADS over Debt Life",{"$f":"E16","v":0},{"$f":"NPV(E66,G65:AC65)","v":2978.114324394483}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F61","v":0}]
[]
[null,null,null,"LLCR",null,{"$f":"F66/F67","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"IRR's"]
[null,null,null,"Project Cash Flow",null,{"$f":"F32-F7","v":-1700},108,114.8305197459637,120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Project IRR",{"$f":"IRR(F72:AC72)","v":6.50054822556001E-2}]
[]
[null,null,null,"Equity Issued",null,{"$f":"F72+F61","v":-1700}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F75","v":-1700},{"$f":"G32-G43","v":108},{"$f":"H32-H43","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Equity IRR",{"$f":"IRR(F76:AC76)","v":6.50054822556001E-2}]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"CFADS",null,null,{"$f":"G32","v":108},{"$f":"H32","v":114.8305197459637},120.57204573326187,125.87788936221355,130.7531190537695,135.21004583661721,139.26634721171573,142.91615802129581,146.18812125285544,149.11188367791254,152.09412135147079,155.13600377850022,158.23872385407023,161.40349833115164,164.63156829777466,167.92419966373018,171.28268365700478,174.70833733014487,178.20250407674777,181.76655415828273,185.40188524144838,189.10992294627735,192.89212140520291]
[null,null,null,"Debt Service",null,null,{"$f":"G41","v":0},{"$f":"H41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Curved Sculpting Min","index":4,"n_rows":79,"n_cols":29,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Case 1: Basic",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Repayment Flag",{"$f":"E6","v":24},null,{"$f":"G2<=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Inputs"]
[null,null,null,"Tenor",24]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Debt to Capital",null,0.9]
[null,null,null,"Debt Target",null,{"$f":"F7*F8","v":1530}]
[]
[null,null,null,"Apply Target DSCR with Minimum",null,true]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.03,7.0000000000000007E-2,0.08,0.02]
[]
[null,null,null,"Intrest Rate",null,0.04,4.2500000000000003E-2,4.4999999999999998E-2,0.05,5.2499999999999998E-2]
[]
[null,null,null,"Start and End Period",null,1,{"$f":"E6","v":24}]
[null,null,null,"Start and End DSCR",null,0.93930431278541771,1.2]
[null,null,null,"PV of Debt Service",{"$f":"E42","v":0}]
[null,null,null,"Target",{"$f":"F9","v":1530}]
[null,null,null,"Difference",{"$f":"E20-E21","v":-1530}]
[]
[null,null,null,"DSCR",null,null,{"$f":"interpolate_look_up(G2,18:18,19:19)","v":0.93930431278541771},{"$f":"interpolate_look_up(H2,18:18,19:19)","v":0.94936083936254834},{"$f":"interpolate_look_up(I2,18:18,19:19)","v":0.95952503469560824},{"$f":"interpolate_look_up(J2,18:18,19:19)","v":0.9697980515246527},{"$f":"interpolate_look_up(K2,18:18,19:19)","v":0.98018105493138274},{"$f":"interpolate_look_up(L2,18:18,19:19)","v":0.99067522247127915},{"$f":"interpolate_look_up(M2,18:18,19:19)","v":1.0012817443071513},{"$f":"interpolate_look_up(N2,18:18,19:19)","v":1.012001823344115},{"$f":"interpolate_look_up(O2,18:18,19:19)","v":1.0228366753660174},{"$f":"interpolate_look_up(P2,18:18,19:19)","v":1.0337875291733205},{"$f":"interpolate_look_up(Q2,18:18,19:19)","v":1.0448556267224614},{"$f":"interpolate_look_up(R2,18:18,19:19)","v":1.0560422232667055},{"$f":"interpolate_look_up(S2,18:18,19:19)","v":1.0673485874985069},{"$f":"interpolate_look_up(T2,18:18,19:19)","v":1.0787760016933927},{"$f":"interpolate_look_up(U2,18:18,19:19)","v":1.0903257618553892},{"$f":"interpolate_look_up(V2,18:18,19:19)","v":1.1019991778640028},{"$f":"interpolate_look_up(W2,18:18,19:19)","v":1.1137975736227765},{"$f":"interpolate_look_up(X2,18:18,19:19)","v":1.1257222872094372},{"$f":"interpolate_look_up(Y2,18:18,19:19)","v":1.1377746710276473},{"$f":"interpolate_look_up(Z2,18:18,19:19)","v":1.1499560919603857},{"$f":"interpolate_look_up(AA2,18:18,19:19)","v":1.1622679315249667},{"$f":"interpolate_look_up(AB2,18:18,19:19)","v":1.174711586029721},{"$f":"interpolate_look_up(AC2,18:18,19:19)","v":1.1872884667323544}]
[null,null,null,"Base CFADS",null,null,50,{"$f":"G25","v":50},{"$f":"H25","v":50},60,60,60,60,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate",null,null,{"$f":"LOOKUP(G2,13:13,14:14)","v":0.03},0.03,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.08,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"CFADS Index - Lookup",null,1,{"$f":"F29*(1+G28)","v":1.03},{"$f":"G29*(1+H28)","v":1.0609},1.1351629999999999,1.2146244099999999,1.2996481187,1.390623487009,1.5018733659697201,1.6220232352472979,1.7517850940670818,1.7868207959484235,1.8225572118673921,1.8590083561047399,1.8961885232268347,1.9341122936913715,1.9727945395651989,2.0122504303565028,2.052495438963633,2.0935453477429058,2.135416254697764,2.1781245797917195,2.2216870713875538,2.2661208128153048,2.3114432290716107]
[null,null,null,"Growth Rate Interpolate",null,null,{"$f":"interpolate_look_up(G2,13:13,14:14)","v":0.03},{"$f":"interpolate_look_up(H2,13:13,14:14)","v":4.5825756949558399E-2},{"$f":"interpolate_look_up(I2,13:13,14:14)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(J2,13:13,14:14)","v":7.2376241554003892E-2},{"$f":"interpolate_look_up(K2,13:13,14:14)","v":7.4833147735478833E-2},{"$f":"interpolate_look_up(L2,13:13,14:14)","v":7.7373456810706773E-2},{"$f":"interpolate_look_up(M2,13:13,14:14)","v":0.08},{"$f":"interpolate_look_up(N2,13:13,14:14)","v":5.039684199579493E-2},{"$f":"interpolate_look_up(O2,13:13,14:14)","v":3.1748021039363993E-2},{"$f":"interpolate_look_up(P2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Q2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(R2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(S2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(T2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(U2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(V2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(W2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(X2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Y2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(Z2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AA2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AB2,13:13,14:14)","v":0.02},{"$f":"interpolate_look_up(AC2,13:13,14:14)","v":0.02}]
[null,null,null,"CFADS Index - Interpolate",null,1,{"$f":"F31*(1+G30)","v":1.03},{"$f":"G31*(1+H30)","v":1.0772005296580451},1.1526045667341083,1.236025753272304,1.3285214510717869,1.4313137481883873,1.5458188480434585,1.6237232362824265,1.6752732357500251,1.7087787004650257,1.7429542744743263,1.7778133599638128,1.813369627163089,1.8496370197063507,1.8866297601004778,1.9243623553024873,1.9628496024085371,2.0021065944567078,2.0421487263458422,2.0829917008727592,2.1246515348902144,2.1671445655880186,2.210487456899779]
[null,null,null,"CFADS",null,null,{"$f":"G25*G31","v":51.5},{"$f":"H25*H31","v":53.860026482902256},57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[]
[null,null,null,"Interest Rate",null,null,{"$f":"LOOKUP(G2,13:13,16:16)","v":4.2500000000000003E-2},4.2500000000000003E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,0.05,0.05,0.05,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,null,"Interest Rate Index",null,1,{"$f":"F35*(1+G34)","v":1.0425},{"$f":"G35*(1+H34)","v":1.08680625},1.1357125312499998,1.1868195951562497,1.2402264769382809,1.2960366684005036,1.3608385018205289,1.4288804269115554,1.5003244482571332,1.5790914817906327,1.6619937845846409,1.7492484582753345,1.8410840023347896,1.9377409124573661,2.0394723103613779,2.1465446066553504,2.2592381985047565,2.3778482039262561,2.5026852346323847,2.6340762094505847,2.7723652104467402,2.917914383995194,3.0711048891549417]
[null,null,null,"CFADS over Debt Term",null,null,{"$f":"G32*G3","v":51.5},53.860026482902256,57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[]
[null,null,null,"Target DSCR",null,null,{"$f":"G24","v":0.93930431278541771},0.94936083936254834,0.95952503469560824,0.9697980515246527,0.98018105493138274,0.99067522247127915,1.0012817443071513,1.012001823344115,1.0228366753660174,1.0337875291733205,1.0448556267224614,1.0560422232667055,1.0673485874985069,1.0787760016933927,1.0903257618553892,1.1019991778640028,1.1137975736227765,1.1257222872094372,1.1377746710276473,1.1499560919603857,1.1622679315249667,1.174711586029721,1.1872884667323544]
[null,null,null,"Target Debt Service with Curved MAX"]
[null,null,null,"Target Debt Service Applied",{"$f":"F11","v":true},null,{"$f":"IF($E$40,G39)","v":0},{"$f":"IF($E$40,H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service",{"$f":"SUMPRODUCT(G39:AC39/G35:AC35)","v":0}]
[]
[null,null,null,"Repayments with Minimum"]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F50","v":1530},1595.0250000000001,1662.8135625,1737.6401728124999,1815.8339805890623,1897.5465097155702,1982.9361026527708,2082.0829077854096,2186.1870531746799,2295.496405833414,2416.0099671396683,2542.8504904145011,2676.3501411612624,2816.8585235722285,2964.7435960597704,3120.3926348529085,3284.2132481826861,3456.6344437122771,3638.1077520071717,3829.108408987548,4030.1366004593942,4241.7187719835129,4464.4090075126469]
[null,null,null,"Repayments",null,null,{"$f":"G40-G51","v":-65.025000000000006},{"$f":"H40-H51","v":-67.788562500000012},-74.826610312499994,-78.193807776562494,-81.712529126507803,-85.389592937200661,-99.146805132638548,-104.10414538927049,-109.309352658734,-120.51356130625423,-126.84052327483258,-133.49965074676129,-140.50838241096628,-147.88507248754198,-155.64903879313795,-163.8206133297777,-172.42119552959102,-181.47330829489454,-191.0006569803765,-201.02819147184627,-211.58217152411819,-222.69023552913441,-234.38147289441395]
[null,null,null,"Closing Balance",null,{"$f":"F9","v":1530},{"$f":"G48-G49","v":1595.0250000000001},1662.8135625,1737.6401728124999,1815.8339805890623,1897.5465097155702,1982.9361026527708,2082.0829077854096,2186.1870531746799,2295.496405833414,2416.0099671396683,2542.8504904145011,2676.3501411612624,2816.8585235722285,2964.7435960597704,3120.3926348529085,3284.2132481826861,3456.6344437122771,3638.1077520071717,3829.108408987548,4030.1366004593942,4241.7187719835129,4464.4090075126469,4698.7904804070604]
[null,null,null,"Interest",null,null,{"$f":"G48*G34","v":65.025000000000006},67.788562500000012,74.826610312499994,78.193807776562494,81.712529126507803,85.389592937200661,99.146805132638548,104.10414538927049,109.309352658734,120.51356130625423,126.84052327483258,133.49965074676129,140.50838241096628,147.88507248754198,155.64903879313795,163.8206133297777,172.42119552959102,181.47330829489454,191.0006569803765,201.02819147184627,211.58217152411819,222.69023552913441,234.38147289441395]
[]
[null,null,null,"Check",{"$f":"ROUND(LOOKUP(E6,2:2,50:50),0)=0","v":false}]
[]
[null,null,null,"DSCR",{"$f":"MIN(G55:AC55)","v":0},null,{"$f":"IF(G51+G49>0.1,G32/(G51+G49))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV CFADS",{"$f":"E16","v":0},{"$f":"NPV(E57,G32:AC32)","v":2943.0847829077543}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"E42","v":0}]
[]
[null,null,null,"PLCR",null,{"$f":"F57/F58","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"CFADS over Debt Life",null,null,{"$f":"G32*G3","v":51.5},53.860026482902256,57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[null,null,null,"PV CFADS over Debt Life",{"$f":"E16","v":0},{"$f":"NPV(E63,G62:AC62)","v":2943.0847829077543}]
[null,null,null,"Debt =PV Debt Service",null,{"$f":"F58","v":0}]
[]
[null,null,null,"LLCR",null,{"$f":"F63/F64","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"IRR's"]
[null,null,null,"Project Cash Flow",null,{"$f":"F32-F7","v":-1700},51.5,53.860026482902256,57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[null,null,null,"Project IRR",{"$f":"IRR(F69:AC69)","v":4.242081049369717E-2}]
[]
[null,null,null,"Equity Issued",null,{"$f":"F69+F58","v":-1700}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F72","v":-1700},{"$f":"G32-G40","v":51.5},53.860026482902256,57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[null,null,null,"Equity IRR",{"$f":"IRR(F73:AC73)","v":4.242081049369717E-2}]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"CFADS",null,null,{"$f":"G32","v":51.5},53.860026482902256,57.630228336705414,74.161545196338238,79.711287064307214,85.878824891303239,92.749130882607503,129.89785890259412,134.021858860002,136.70229603720205,139.4363419579461,142.22506879710502,145.06957017304711,147.97096157650805,150.93038080803822,153.948988424199,157.02796819268298,160.16852755653662,163.37189810766739,166.63933606982073,169.97212279121715,173.37156524704147,176.83899655198232]
[null,null,null,"Debt Service",null,null,{"$f":"G39","v":0},{"$f":"H39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Monthly to Semi","index":5,"n_rows":84,"n_cols":306,"rows_kept":84,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Month",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Year Flag"]
[null,null,null,"Year Counter",null,null,1,{"$f":"G4+H3","v":1},{"$f":"H4+I3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT4+BU3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF4+EG3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR4+GS3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD4+JE3","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JV4+JW3","v":1},{"$f":"JW4+JX3","v":1},{"$f":"JX4+JY3","v":1},{"$f":"JY4+JZ3","v":1},{"$f":"JZ4+KA3","v":1},{"$f":"KA4+KB3","v":1},{"$f":"KB4+KC3","v":1},{"$f":"KC4+KD3","v":1},{"$f":"KD4+KE3","v":1},{"$f":"KE4+KF3","v":1},{"$f":"KF4+KG3","v":1},{"$f":"KG4+KH3","v":1},{"$f":"KH4+KI3","v":1},{"$f":"KI4+KJ3","v":1},{"$f":"KJ4+KK3","v":1},{"$f":"KK4+KL3","v":1},{"$f":"KL4+KM3","v":1},{"$f":"KM4+KN3","v":1},{"$f":"KN4+KO3","v":1},{"$f":"KO4+KP3","v":1},{"$f":"KP4+KQ3","v":1},{"$f":"KQ4+KR3","v":1},{"$f":"KR4+KS3","v":1},{"$f":"KS4+KT3","v":1}]
[null,null,null,"Semi-annual Flag"]
[null,null,null,"Semi Counter",null,null,1,{"$f":"G6+H5","v":1},{"$f":"H6+I5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT6+BU5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EF6+EG5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GR6+GS5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JD6+JE5","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Repayment Flag",{"$f":"E10","v":20},null,{"$f":"G4<=$E$7","v":true},{"$f":"H4<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT4<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF4<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR4<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD4<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Inputs"]
[null,null,null,"Tenor",20]
[null,null,null,"Capital Expenditure",null,1700]
[null,null,null,"Debt to Capital",null,0.7]
[null,null,null,"Debt Target",null,{"$f":"F11*F12","v":1190}]
[]
[null,null,null,"Apply Target DSCR with Minimum",null,true]
[]
[null,null,null,"CFADS Growth Year",null,0,1,3,7,10]
[null,null,null,"CFADS Growth Rate",null,0.08,0.09,0.08,0.03,0.02]
[]
[null,null,null,"Annual Interest Rate",null,0.04,4.2500000000000003E-2,4.4999999999999998E-2,0.05,5.2499999999999998E-2]
[]
[null,null,null,"Month",null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Seasonal Factor",null,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2]
[]
[null,null,null,"Start and End Period",null,1,{"$f":"E10","v":20}]
[null,null,null,"Start and End DSCR",null,100,1.2]
[null,null,null,"PV of Debt Service",{"$f":"E57","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Target",{"$f":"F13","v":1190}]
[null,null,null,"Difference",{"$f":"E27-E28","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"DSCR",null,null,{"$f":"interpolate_look_up(G2,25:25,26:26)","v":100},{"$f":"interpolate_look_up(H2,25:25,26:26)","v":79.232667260352656},{"$f":"interpolate_look_up(I2,25:25,26:26)","v":62.778155611897589},{"$f":"interpolate_look_up(J2,25:25,26:26)","v":49.740807148161217},{"$f":"interpolate_look_up(K2,25:25,26:26)","v":39.410968220316285},{"$f":"interpolate_look_up(L2,25:25,26:26)","v":31.226361314086525},{"$f":"interpolate_look_up(M2,25:25,26:26)","v":24.74147895750566},{"$f":"interpolate_look_up(N2,25:25,26:26)","v":19.60333369769063},{"$f":"interpolate_look_up(O2,25:25,26:26)","v":15.532244160627801},{"$f":"interpolate_look_up(P2,25:25,26:26)","v":12.306611333855775},{"$f":"interpolate_look_up(Q2,25:25,26:26)","v":9.7508564091787946},{"$f":"interpolate_look_up(R2,25:25,26:26)","v":7.7258636137194028},{"$f":"interpolate_look_up(S2,25:25,26:26)","v":6.1214078100469518},{"$f":"interpolate_look_up(T2,25:25,26:26)","v":4.8501546817837404},{"$f":"interpolate_look_up(U2,25:25,26:26)","v":3.8429069206301292},{"$f":"interpolate_look_up(V2,25:25,26:26)","v":3.0448376535479333},{"$f":"interpolate_look_up(W2,25:25,26:26)","v":2.4125060866535639},{"$f":"interpolate_look_up(X2,25:25,26:26)","v":1.9114929202739728},{"$f":"interpolate_look_up(Y2,25:25,26:26)","v":1.5145268252258741},{"$f":"interpolate_look_up(Z2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(AZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(BZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(CZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(DZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(ED2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(ER2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(ES2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(ET2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(EZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(FZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(GZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(HZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(ID2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(II2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(IZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JT2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JU2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JV2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JW2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JX2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JY2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(JZ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KA2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KB2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KC2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KD2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KE2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KF2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KG2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KH2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KI2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KJ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KK2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KL2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KM2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KN2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KO2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KP2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KQ2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KR2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KS2,25:25,26:26)","v":1.2},{"$f":"interpolate_look_up(KT2,25:25,26:26)","v":1.2}]
[null,null,null,"Base CFADS",null,null,{"$f":"100/12","v":8.3333333333333339},{"$f":"G32","v":8.3333333333333339},{"$f":"H32","v":8.3333333333333339},8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,8.3333333333333339,{"$f":"AC32","v":8.3333333333333339},{"$f":"AD32","v":8.3333333333333339},{"$f":"AE32","v":8.3333333333333339},{"$f":"AF32","v":8.3333333333333339},{"$f":"AG32","v":8.3333333333333339},{"$f":"AH32","v":8.3333333333333339},{"$f":"AI32","v":8.3333333333333339},{"$f":"AJ32","v":8.3333333333333339},{"$f":"AK32","v":8.3333333333333339},{"$f":"AL32","v":8.3333333333333339},{"$f":"AM32","v":8.3333333333333339},{"$f":"AN32","v":8.3333333333333339},{"$f":"AO32","v":8.3333333333333339},{"$f":"AP32","v":8.3333333333333339},{"$f":"AQ32","v":8.3333333333333339},{"$f":"AR32","v":8.3333333333333339},{"$f":"AS32","v":8.3333333333333339},{"$f":"AT32","v":8.3333333333333339},{"$f":"AU32","v":8.3333333333333339},{"$f":"AV32","v":8.3333333333333339},{"$f":"AW32","v":8.3333333333333339},{"$f":"AX32","v":8.3333333333333339},{"$f":"AY32","v":8.3333333333333339},{"$f":"AZ32","v":8.3333333333333339},{"$f":"BA32","v":8.3333333333333339},{"$f":"BB32","v":8.3333333333333339},{"$f":"BC32","v":8.3333333333333339},{"$f":"BD32","v":8.3333333333333339},{"$f":"BE32","v":8.3333333333333339},{"$f":"BF32","v":8.3333333333333339},{"$f":"BG32","v":8.3333333333333339},{"$f":"BH32","v":8.3333333333333339},{"$f":"BI32","v":8.3333333333333339},{"$f":"BJ32","v":8.3333333333333339},{"$f":"BK32","v":8.3333333333333339},{"$f":"BL32","v":8.3333333333333339},{"$f":"BM32","v":8.3333333333333339},{"$f":"BN32","v":8.3333333333333339},{"$f":"BO32","v":8.3333333333333339},{"$f":"BP32","v":8.3333333333333339},{"$f":"BQ32","v":8.3333333333333339},{"$f":"BR32","v":8.3333333333333339},{"$f":"BS32","v":8.3333333333333339},{"$f":"BT32","v":8.3333333333333339},{"$f":"BU32","v":8.3333333333333339},{"$f":"BV32","v":8.3333333333333339},{"$f":"BW32","v":8.3333333333333339},{"$f":"BX32","v":8.3333333333333339},{"$f":"BY32","v":8.3333333333333339},{"$f":"BZ32","v":8.3333333333333339},{"$f":"CA32","v":8.3333333333333339},{"$f":"CB32","v":8.3333333333333339},{"$f":"CC32","v":8.3333333333333339},{"$f":"CD32","v":8.3333333333333339},{"$f":"CE32","v":8.3333333333333339},{"$f":"CF32","v":8.3333333333333339},{"$f":"CG32","v":8.3333333333333339},{"$f":"CH32","v":8.3333333333333339},{"$f":"CI32","v":8.3333333333333339},{"$f":"CJ32","v":8.3333333333333339},{"$f":"CK32","v":8.3333333333333339},{"$f":"CL32","v":8.3333333333333339},{"$f":"CM32","v":8.3333333333333339},{"$f":"CN32","v":8.3333333333333339},{"$f":"CO32","v":8.3333333333333339},{"$f":"CP32","v":8.3333333333333339},{"$f":"CQ32","v":8.3333333333333339},{"$f":"CR32","v":8.3333333333333339},{"$f":"CS32","v":8.3333333333333339},{"$f":"CT32","v":8.3333333333333339},{"$f":"CU32","v":8.3333333333333339},{"$f":"CV32","v":8.3333333333333339},{"$f":"CW32","v":8.3333333333333339},{"$f":"CX32","v":8.3333333333333339},{"$f":"CY32","v":8.3333333333333339},{"$f":"CZ32","v":8.3333333333333339},{"$f":"DA32","v":8.3333333333333339},{"$f":"DB32","v":8.3333333333333339},{"$f":"DC32","v":8.3333333333333339},{"$f":"DD32","v":8.3333333333333339},{"$f":"DE32","v":8.3333333333333339},{"$f":"DF32","v":8.3333333333333339},{"$f":"DG32","v":8.3333333333333339},{"$f":"DH32","v":8.3333333333333339},{"$f":"DI32","v":8.3333333333333339},{"$f":"DJ32","v":8.3333333333333339},{"$f":"DK32","v":8.3333333333333339},{"$f":"DL32","v":8.3333333333333339},{"$f":"DM32","v":8.3333333333333339},{"$f":"DN32","v":8.3333333333333339},{"$f":"DO32","v":8.3333333333333339},{"$f":"DP32","v":8.3333333333333339},{"$f":"DQ32","v":8.3333333333333339},{"$f":"DR32","v":8.3333333333333339},{"$f":"DS32","v":8.3333333333333339},{"$f":"DT32","v":8.3333333333333339},{"$f":"DU32","v":8.3333333333333339},{"$f":"DV32","v":8.3333333333333339},{"$f":"DW32","v":8.3333333333333339},{"$f":"DX32","v":8.3333333333333339},{"$f":"DY32","v":8.3333333333333339},{"$f":"DZ32","v":8.3333333333333339},{"$f":"EA32","v":8.3333333333333339},{"$f":"EB32","v":8.3333333333333339},{"$f":"EC32","v":8.3333333333333339},{"$f":"ED32","v":8.3333333333333339},{"$f":"EE32","v":8.3333333333333339},{"$f":"EF32","v":8.3333333333333339},{"$f":"EG32","v":8.3333333333333339},{"$f":"EH32","v":8.3333333333333339},{"$f":"EI32","v":8.3333333333333339},{"$f":"EJ32","v":8.3333333333333339},{"$f":"EK32","v":8.3333333333333339},{"$f":"EL32","v":8.3333333333333339},{"$f":"EM32","v":8.3333333333333339},{"$f":"EN32","v":8.3333333333333339},{"$f":"EO32","v":8.3333333333333339},{"$f":"EP32","v":8.3333333333333339},{"$f":"EQ32","v":8.3333333333333339},{"$f":"ER32","v":8.3333333333333339},{"$f":"ES32","v":8.3333333333333339},{"$f":"ET32","v":8.3333333333333339},{"$f":"EU32","v":8.3333333333333339},{"$f":"EV32","v":8.3333333333333339},{"$f":"EW32","v":8.3333333333333339},{"$f":"EX32","v":8.3333333333333339},{"$f":"EY32","v":8.3333333333333339},{"$f":"EZ32","v":8.3333333333333339},{"$f":"FA32","v":8.3333333333333339},{"$f":"FB32","v":8.3333333333333339},{"$f":"FC32","v":8.3333333333333339},{"$f":"FD32","v":8.3333333333333339},{"$f":"FE32","v":8.3333333333333339},{"$f":"FF32","v":8.3333333333333339},{"$f":"FG32","v":8.3333333333333339},{"$f":"FH32","v":8.3333333333333339},{"$f":"FI32","v":8.3333333333333339},{"$f":"FJ32","v":8.3333333333333339},{"$f":"FK32","v":8.3333333333333339},{"$f":"FL32","v":8.3333333333333339},{"$f":"FM32","v":8.3333333333333339},{"$f":"FN32","v":8.3333333333333339},{"$f":"FO32","v":8.3333333333333339},{"$f":"FP32","v":8.3333333333333339},{"$f":"FQ32","v":8.3333333333333339},{"$f":"FR32","v":8.3333333333333339},{"$f":"FS32","v":8.3333333333333339},{"$f":"FT32","v":8.3333333333333339},{"$f":"FU32","v":8.3333333333333339},{"$f":"FV32","v":8.3333333333333339},{"$f":"FW32","v":8.3333333333333339},{"$f":"FX32","v":8.3333333333333339},{"$f":"FY32","v":8.3333333333333339},{"$f":"FZ32","v":8.3333333333333339},{"$f":"GA32","v":8.3333333333333339},{"$f":"GB32","v":8.3333333333333339},{"$f":"GC32","v":8.3333333333333339},{"$f":"GD32","v":8.3333333333333339},{"$f":"GE32","v":8.3333333333333339},{"$f":"GF32","v":8.3333333333333339},{"$f":"GG32","v":8.3333333333333339},{"$f":"GH32","v":8.3333333333333339},{"$f":"GI32","v":8.3333333333333339},{"$f":"GJ32","v":8.3333333333333339},{"$f":"GK32","v":8.3333333333333339},{"$f":"GL32","v":8.3333333333333339},{"$f":"GM32","v":8.3333333333333339},{"$f":"GN32","v":8.3333333333333339},{"$f":"GO32","v":8.3333333333333339},{"$f":"GP32","v":8.3333333333333339},{"$f":"GQ32","v":8.3333333333333339},{"$f":"GR32","v":8.3333333333333339},{"$f":"GS32","v":8.3333333333333339},{"$f":"GT32","v":8.3333333333333339},{"$f":"GU32","v":8.3333333333333339},{"$f":"GV32","v":8.3333333333333339},{"$f":"GW32","v":8.3333333333333339},{"$f":"GX32","v":8.3333333333333339},{"$f":"GY32","v":8.3333333333333339},{"$f":"GZ32","v":8.3333333333333339},{"$f":"HA32","v":8.3333333333333339},{"$f":"HB32","v":8.3333333333333339},{"$f":"HC32","v":8.3333333333333339},{"$f":"HD32","v":8.3333333333333339},{"$f":"HE32","v":8.3333333333333339},{"$f":"HF32","v":8.3333333333333339},{"$f":"HG32","v":8.3333333333333339},{"$f":"HH32","v":8.3333333333333339},{"$f":"HI32","v":8.3333333333333339},{"$f":"HJ32","v":8.3333333333333339},{"$f":"HK32","v":8.3333333333333339},{"$f":"HL32","v":8.3333333333333339},{"$f":"HM32","v":8.3333333333333339},{"$f":"HN32","v":8.3333333333333339},{"$f":"HO32","v":8.3333333333333339},{"$f":"HP32","v":8.3333333333333339},{"$f":"HQ32","v":8.3333333333333339},{"$f":"HR32","v":8.3333333333333339},{"$f":"HS32","v":8.3333333333333339},{"$f":"HT32","v":8.3333333333333339},{"$f":"HU32","v":8.3333333333333339},{"$f":"HV32","v":8.3333333333333339},{"$f":"HW32","v":8.3333333333333339},{"$f":"HX32","v":8.3333333333333339},{"$f":"HY32","v":8.3333333333333339},{"$f":"HZ32","v":8.3333333333333339},{"$f":"IA32","v":8.3333333333333339},{"$f":"IB32","v":8.3333333333333339},{"$f":"IC32","v":8.3333333333333339},{"$f":"ID32","v":8.3333333333333339},{"$f":"IE32","v":8.3333333333333339},{"$f":"IF32","v":8.3333333333333339},{"$f":"IG32","v":8.3333333333333339},{"$f":"IH32","v":8.3333333333333339},{"$f":"II32","v":8.3333333333333339},{"$f":"IJ32","v":8.3333333333333339},{"$f":"IK32","v":8.3333333333333339},{"$f":"IL32","v":8.3333333333333339},{"$f":"IM32","v":8.3333333333333339},{"$f":"IN32","v":8.3333333333333339},{"$f":"IO32","v":8.3333333333333339},{"$f":"IP32","v":8.3333333333333339},{"$f":"IQ32","v":8.3333333333333339},{"$f":"IR32","v":8.3333333333333339},{"$f":"IS32","v":8.3333333333333339},{"$f":"IT32","v":8.3333333333333339},{"$f":"IU32","v":8.3333333333333339},{"$f":"IV32","v":8.3333333333333339},{"$f":"IW32","v":8.3333333333333339},{"$f":"IX32","v":8.3333333333333339},{"$f":"IY32","v":8.3333333333333339},{"$f":"IZ32","v":8.3333333333333339},{"$f":"JA32","v":8.3333333333333339},{"$f":"JB32","v":8.3333333333333339},{"$f":"JC32","v":8.3333333333333339},{"$f":"JD32","v":8.3333333333333339},{"$f":"JE32","v":8.3333333333333339},{"$f":"JF32","v":8.3333333333333339},{"$f":"JG32","v":8.3333333333333339},{"$f":"JH32","v":8.3333333333333339},{"$f":"JI32","v":8.3333333333333339},{"$f":"JJ32","v":8.3333333333333339},{"$f":"JK32","v":8.3333333333333339},{"$f":"JL32","v":8.3333333333333339},{"$f":"JM32","v":8.3333333333333339},{"$f":"JN32","v":8.3333333333333339},{"$f":"JO32","v":8.3333333333333339},{"$f":"JP32","v":8.3333333333333339},{"$f":"JQ32","v":8.3333333333333339},{"$f":"JR32","v":8.3333333333333339},{"$f":"JS32","v":8.3333333333333339},{"$f":"JT32","v":8.3333333333333339},{"$f":"JU32","v":8.3333333333333339},{"$f":"JV32","v":8.3333333333333339},{"$f":"JW32","v":8.3333333333333339},{"$f":"JX32","v":8.3333333333333339},{"$f":"JY32","v":8.3333333333333339},{"$f":"JZ32","v":8.3333333333333339},{"$f":"KA32","v":8.3333333333333339},{"$f":"KB32","v":8.3333333333333339},{"$f":"KC32","v":8.3333333333333339},{"$f":"KD32","v":8.3333333333333339},{"$f":"KE32","v":8.3333333333333339},{"$f":"KF32","v":8.3333333333333339},{"$f":"KG32","v":8.3333333333333339},{"$f":"KH32","v":8.3333333333333339},{"$f":"KI32","v":8.3333333333333339},{"$f":"KJ32","v":8.3333333333333339},{"$f":"KK32","v":8.3333333333333339},{"$f":"KL32","v":8.3333333333333339},{"$f":"KM32","v":8.3333333333333339},{"$f":"KN32","v":8.3333333333333339},{"$f":"KO32","v":8.3333333333333339},{"$f":"KP32","v":8.3333333333333339},{"$f":"KQ32","v":8.3333333333333339},{"$f":"KR32","v":8.3333333333333339},{"$f":"KS32","v":8.3333333333333339}]
[]
[null,"CFADS"]
[null,null,null,"Growth Rate",null,null,{"$f":"(LOOKUP(G2,17:17,18:18)+1)^(1/12)-1","v":7.2073233161367156E-3},7.2073233161367156E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,6.4340301100034303E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(LOOKUP(BS2,17:17,18:18)+1)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(LOOKUP(EE2,17:17,18:18)+1)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(LOOKUP(GQ2,17:17,18:18)+1)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(LOOKUP(JC2,17:17,18:18)+1)^(1/12)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"CFADS Index - Lookup",null,1,{"$f":"F36*(1+G35)","v":1.0072073233161367},{"$f":"G36*(1+H35)","v":1.0144665921416567},1.0209937007410887,1.0275628049537808,1.0341741749807731,1.0408280827615874,1.0433950456002672,1.0459683392618027,1.0485479793597108,1.0502797415965874,1.052014363979594,1.0537518512324942,1.0554922080868536,1.0572354392820524,1.0589815495652981,1.0607305436916385,1.0624824264239754,1.064237202533076,1.0659948767975875,1.0677554540040493,1.0695189389469058,1.07128533642852,1.0730546512591865,{"$f":"AC36*(1+AD35)","v":1.0748268882571448},{"$f":"AD36*(1+AE35)","v":1.0766020522485913},{"$f":"AE36*(1+AF35)","v":1.078380148067694},{"$f":"AF36*(1+AG35)","v":1.0801611805566045},{"$f":"AG36*(1+AH35)","v":1.0819451545654719},{"$f":"AH36*(1+AI35)","v":1.0837320749524555},{"$f":"AI36*(1+AJ35)","v":1.0855219465837382},{"$f":"AJ36*(1+AK35)","v":1.0873147743335401},{"$f":"AK36*(1+AL35)","v":1.0891105630841309},{"$f":"AL36*(1+AM35)","v":1.0909093177258444},{"$f":"AM36*(1+AN35)","v":1.092711043157091},{"$f":"AN36*(1+AO35)","v":1.0945157442843709},{"$f":"AO36*(1+AP35)","v":1.0963234260222883},{"$f":"AP36*(1+AQ35)","v":1.0981340932935637},{"$f":"AQ36*(1+AR35)","v":1.0999477510290485},{"$f":"AR36*(1+AS35)","v":1.1017644041677372},{"$f":"AS36*(1+AT35)","v":1.1035840576567819},{"$f":"AT36*(1+AU35)","v":1.1054067164515051},{"$f":"AU36*(1+AV35)","v":1.1072323855154134},{"$f":"AV36*(1+AW35)","v":1.1090610698202112},{"$f":"AW36*(1+AX35)","v":1.1108927743458139},{"$f":"AX36*(1+AY35)","v":1.1127275040803617},{"$f":"AY36*(1+AZ35)","v":1.1145652640202333},{"$f":"AZ36*(1+BA35)","v":1.1164060591700589},{"$f":"BA36*(1+BB35)","v":1.1182498945427346},{"$f":"BB36*(1+BC35)","v":1.1200967751594357},{"$f":"BC36*(1+BD35)","v":1.1219467060496302},{"$f":"BD36*(1+BE35)","v":1.1237996922510927},{"$f":"BE36*(1+BF35)","v":1.1256557388099182},{"$f":"BF36*(1+BG35)","v":1.1275148507805359},{"$f":"BG36*(1+BH35)","v":1.1293770332257225},{"$f":"BH36*(1+BI35)","v":1.1312422912166162},{"$f":"BI36*(1+BJ35)","v":1.1331106298327309},{"$f":"BJ36*(1+BK35)","v":1.1349820541619697},{"$f":"BK36*(1+BL35)","v":1.1368565693006387},{"$f":"BL36*(1+BM35)","v":1.1387341803534607},{"$f":"BM36*(1+BN35)","v":1.1406148924335899},{"$f":"BN36*(1+BO35)","v":1.142498710662625},{"$f":"BO36*(1+BP35)","v":1.1443856401706234},{"$f":"BP36*(1+BQ35)","v":1.1462756860961152},{"$f":"BQ36*(1+BR35)","v":1.1481688535861172},{"$f":"BR36*(1+BS35)","v":1.1500651477961472},{"$f":"BS36*(1+BT35)","v":1.1519645738902375},{"$f":"BT36*(1+BU35)","v":1.1538671370409492},{"$f":"BU36*(1+BV35)","v":1.1557728424293863},{"$f":"BV36*(1+BW35)","v":1.1576816952452098},{"$f":"BW36*(1+BX35)","v":1.1595937006866521},{"$f":"BX36*(1+BY35)","v":1.1615088639605307},{"$f":"BY36*(1+BZ35)","v":1.1634271902822624},{"$f":"BZ36*(1+CA35)","v":1.1653486848758781},{"$f":"CA36*(1+CB35)","v":1.1672733529740364},{"$f":"CB36*(1+CC35)","v":1.1692011998180381},{"$f":"CC36*(1+CD35)","v":1.1711322306578402},{"$f":"CD36*(1+CE35)","v":1.1730664507520709},{"$f":"CE36*(1+CF35)","v":1.175003865368043},{"$f":"CF36*(1+CG35)","v":1.176944479781769},{"$f":"CG36*(1+CH35)","v":1.1788882992779748},{"$f":"CH36*(1+CI35)","v":1.1808353291501148},{"$f":"CI36*(1+CJ35)","v":1.1827855747003859},{"$f":"CJ36*(1+CK35)","v":1.1847390412397421},{"$f":"CK36*(1+CL35)","v":1.1866957340879085},{"$f":"CL36*(1+CM35)","v":1.1886556585733965},{"$f":"CM36*(1+CN35)","v":1.1906188200335179},{"$f":"CN36*(1+CO35)","v":1.1925852238143997},{"$f":"CO36*(1+CP35)","v":1.1945548752709978},{"$f":"CP36*(1+CQ35)","v":1.196527779767113},{"$f":"CQ36*(1+CR35)","v":1.1985039426754045},{"$f":"CR36*(1+CS35)","v":1.2004833693774049},{"$f":"CS36*(1+CT35)","v":1.2024660652635348},{"$f":"CT36*(1+CU35)","v":1.2044520357331177},{"$f":"CU36*(1+CV35)","v":1.2064412861943943},{"$f":"CV36*(1+CW35)","v":1.2084338220645374},{"$f":"CW36*(1+CX35)","v":1.2104296487696673},{"$f":"CX36*(1+CY35)","v":1.2124287717448652},{"$f":"CY36*(1+CZ35)","v":1.2144311964341892},{"$f":"CZ36*(1+DA35)","v":1.2164369282906884},{"$f":"DA36*(1+DB35)","v":1.2184459727764185},{"$f":"DB36*(1+DC35)","v":1.2204583353624561},{"$f":"DC36*(1+DD35)","v":1.2224740215289134},{"$f":"DD36*(1+DE35)","v":1.2244930367649538},{"$f":"DE36*(1+DF35)","v":1.2265153865688063},{"$f":"DF36*(1+DG35)","v":1.2285410764477809},{"$f":"DG36*(1+DH35)","v":1.230570111918283},{"$f":"DH36*(1+DI35)","v":1.232602498505829},{"$f":"DI36*(1+DJ35)","v":1.2346382417450614},{"$f":"DJ36*(1+DK35)","v":1.2366773471797632},{"$f":"DK36*(1+DL35)","v":1.2387198203628735},{"$f":"DL36*(1+DM35)","v":1.2407656668565028},{"$f":"DM36*(1+DN35)","v":1.2428148922319475},{"$f":"DN36*(1+DO35)","v":1.2448675020697058},{"$f":"DO36*(1+DP35)","v":1.2469235019594922},{"$f":"DP36*(1+DQ35)","v":1.2489828975002535},{"$f":"DQ36*(1+DR35)","v":1.2510456943001831},{"$f":"DR36*(1+DS35)","v":1.2531118979767371},{"$f":"DS36*(1+DT35)","v":1.2551815141566491},{"$f":"DT36*(1+DU35)","v":1.2572545484759461},{"$f":"DU36*(1+DV35)","v":1.2593310065799632},{"$f":"DV36*(1+DW35)","v":1.261410894123359},{"$f":"DW36*(1+DX35)","v":1.2634942167701317},{"$f":"DX36*(1+DY35)","v":1.2655809801936335},{"$f":"DY36*(1+DZ35)","v":1.2676711900765871},{"$f":"DZ36*(1+EA35)","v":1.2697648521111007},{"$f":"EA36*(1+EB35)","v":1.2718619719986828},{"$f":"EB36*(1+EC35)","v":1.2739625554502592},{"$f":"EC36*(1+ED35)","v":1.2760666081861873},{"$f":"ED36*(1+EE35)","v":1.2781741359362724},{"$f":"EE36*(1+EF35)","v":1.2802851444397827},{"$f":"EF36*(1+EG35)","v":1.2823996394454658},{"$f":"EG36*(1+EH35)","v":1.2845176267115632},{"$f":"EH36*(1+EI35)","v":1.2866391120058269},{"$f":"EI36*(1+EJ35)","v":1.2887641011055351},{"$f":"EJ36*(1+EK35)","v":1.2908925997975069},{"$f":"EK36*(1+EL35)","v":1.2930246138781196},{"$f":"EL36*(1+EM35)","v":1.2951601491533233},{"$f":"EM36*(1+EN35)","v":1.2972992114386572},{"$f":"EN36*(1+EO35)","v":1.2994418065592652},{"$f":"EO36*(1+EP35)","v":1.301587940349912},{"$f":"EP36*(1+EQ35)","v":1.3037376186549987},{"$f":"EQ36*(1+ER35)","v":1.3058908473285793},{"$f":"ER36*(1+ES35)","v":1.3080476322343759},{"$f":"ES36*(1+ET35)","v":1.3102079792457952},{"$f":"ET36*(1+EU35)","v":1.3123718942459444},{"$f":"EU36*(1+EV35)","v":1.3145393831276466},{"$f":"EV36*(1+EW35)","v":1.316710451793458},{"$f":"EW36*(1+EX35)","v":1.318885106155683},{"$f":"EX36*(1+EY35)","v":1.3210633521363908},{"$f":"EY36*(1+EZ35)","v":1.3232451956674314},{"$f":"EZ36*(1+FA35)","v":1.3254306426904514},{"$f":"FA36*(1+FB35)","v":1.3276196991569111},{"$f":"FB36*(1+FC35)","v":1.3298123710280996},{"$f":"FC36*(1+FD35)","v":1.3320086642751519},{"$f":"FD36*(1+FE35)","v":1.3342085848790644},{"$f":"FE36*(1+FF35)","v":1.336412138830712},{"$f":"FF36*(1+FG35)","v":1.3386193321308639},{"$f":"FG36*(1+FH35)","v":1.3408301707902002},{"$f":"FH36*(1+FI35)","v":1.3430446608293278},{"$f":"FI36*(1+FJ35)","v":1.3452628082787974},{"$f":"FJ36*(1+FK35)","v":1.3474846191791194},{"$f":"FK36*(1+FL35)","v":1.3497100995807807},{"$f":"FL36*(1+FM35)","v":1.3519392555442613},{"$f":"FM36*(1+FN35)","v":1.35417209314005},{"$f":"FN36*(1+FO35)","v":1.3564086184486623},{"$f":"FO36*(1+FP35)","v":1.3586488375606556},{"$f":"FP36*(1+FQ35)","v":1.3608927565766464},{"$f":"FQ36*(1+FR35)","v":1.3631403816073271},{"$f":"FR36*(1+FS35)","v":1.3653917187734821},{"$f":"FS36*(1+FT35)","v":1.367646774206005},{"$f":"FT36*(1+FU35)","v":1.3699055540459151},{"$f":"FU36*(1+FV35)","v":1.3721680644443739},{"$f":"FV36*(1+FW35)","v":1.3744343115627022},{"$f":"FW36*(1+FX35)","v":1.3767043015723968},{"$f":"FX36*(1+FY35)","v":1.3789780406551468},{"$f":"FY36*(1+FZ35)","v":1.3812555350028515},{"$f":"FZ36*(1+GA35)","v":1.3835367908176359},{"$f":"GA36*(1+GB35)","v":1.385821814311869},{"$f":"GB36*(1+GC35)","v":1.3881106117081796},{"$f":"GC36*(1+GD35)","v":1.3904031892394739},{"$f":"GD36*(1+GE35)","v":1.3926995531489521},{"$f":"GE36*(1+GF35)","v":1.3949997096901257},{"$f":"GF36*(1+GG35)","v":1.397303665126834},{"$f":"GG36*(1+GH35)","v":1.3996114257332621},{"$f":"GH36*(1+GI35)","v":1.4019229977939571},{"$f":"GI36*(1+GJ35)","v":1.4042383876038456},{"$f":"GJ36*(1+GK35)","v":1.4065576014682506},{"$f":"GK36*(1+GL35)","v":1.4088806457029093},{"$f":"GL36*(1+GM35)","v":1.4112075266339894},{"$f":"GM36*(1+GN35)","v":1.4135382505981071},{"$f":"GN36*(1+GO35)","v":1.4158728239423439},{"$f":"GO36*(1+GP35)","v":1.4182112530242641},{"$f":"GP36*(1+GQ35)","v":1.4205535442119319},{"$f":"GQ36*(1+GR35)","v":1.4228997038839288},{"$f":"GR36*(1+GS35)","v":1.4252497384293714},{"$f":"GS36*(1+GT35)","v":1.427603654247928},{"$f":"GT36*(1+GU35)","v":1.429961457749837},{"$f":"GU36*(1+GV35)","v":1.4323231553559232},{"$f":"GV36*(1+GW35)","v":1.4346887534976165},{"$f":"GW36*(1+GX35)","v":1.4370582586169685},{"$f":"GX36*(1+GY35)","v":1.4394316771666702},{"$f":"GY36*(1+GZ35)","v":1.4418090156100702},{"$f":"GZ36*(1+HA35)","v":1.4441902804211919},{"$f":"HA36*(1+HB35)","v":1.4465754780847504},{"$f":"HB36*(1+HC35)","v":1.4489646150961715},{"$f":"HC36*(1+HD35)","v":1.4513576979616083},{"$f":"HD36*(1+HE35)","v":1.4537547331979597},{"$f":"HE36*(1+HF35)","v":1.4561557273328873},{"$f":"HF36*(1+HG35)","v":1.4585606869048344},{"$f":"HG36*(1+HH35)","v":1.4609696184630423},{"$f":"HH36*(1+HI35)","v":1.4633825285675695},{"$f":"HI36*(1+HJ35)","v":1.4657994237893084},{"$f":"HJ36*(1+HK35)","v":1.4682203107100043},{"$f":"HK36*(1+HL35)","v":1.4706451959222724},{"$f":"HL36*(1+HM35)","v":1.4730740860296163},{"$f":"HM36*(1+HN35)","v":1.4755069876464459},{"$f":"HN36*(1+HO35)","v":1.4779439073980956},{"$f":"HO36*(1+HP35)","v":1.4803848519208411},{"$f":"HP36*(1+HQ35)","v":1.4828298278619196},{"$f":"HQ36*(1+HR35)","v":1.485278841879546},{"$f":"HR36*(1+HS35)","v":1.4877319006429319},{"$f":"HS36*(1+HT35)","v":1.4901890108323039},{"$f":"HT36*(1+HU35)","v":1.4926501791389215},{"$f":"HU36*(1+HV35)","v":1.4951154122650951},{"$f":"HV36*(1+HW35)","v":1.4975847169242049},{"$f":"HW36*(1+HX35)","v":1.5000580998407185},{"$f":"HX36*(1+HY35)","v":1.5025355677502095},{"$f":"HY36*(1+HZ35)","v":1.5050171273993758},{"$f":"HZ36*(1+IA35)","v":1.5075027855460583},{"$f":"IA36*(1+IB35)","v":1.5099925489592589},{"$f":"IB36*(1+IC35)","v":1.5124864244191589},{"$f":"IC36*(1+ID35)","v":1.5149844187171377},{"$f":"ID36*(1+IE35)","v":1.5174865386557914},{"$f":"IE36*(1+IF35)","v":1.519992791048951},{"$f":"IF36*(1+IG35)","v":1.522503182721701},{"$f":"IG36*(1+IH35)","v":1.5250177205103983},{"$f":"IH36*(1+II35)","v":1.5275364112626904},{"$f":"II36*(1+IJ35)","v":1.5300592618375342},{"$f":"IJ36*(1+IK35)","v":1.5325862791052149},{"$f":"IK36*(1+IL35)","v":1.5351174699473646},{"$f":"IL36*(1+IM35)","v":1.5376528412569808},{"$f":"IM36*(1+IN35)","v":1.5401923999384453},{"$f":"IN36*(1+IO35)","v":1.5427361529075432},{"$f":"IO36*(1+IP35)","v":1.5452841070914816},{"$f":"IP36*(1+IQ35)","v":1.5478362694289083},{"$f":"IQ36*(1+IR35)","v":1.5503926468699309},{"$f":"IR36*(1+IS35)","v":1.552953246376136},{"$f":"IS36*(1+IT35)","v":1.555518074920607},{"$f":"IT36*(1+IU35)","v":1.5580871394879448},{"$f":"IU36*(1+IV35)","v":1.5606604470742853},{"$f":"IV36*(1+IW35)","v":1.5632380046873195},{"$f":"IW36*(1+IX35)","v":1.5658198193463122},{"$f":"IX36*(1+IY35)","v":1.5684058980821207},{"$f":"IY36*(1+IZ35)","v":1.5709962479372146},{"$f":"IZ36*(1+JA35)","v":1.5735908759656945},{"$f":"JA36*(1+JB35)","v":1.5761897892333117},{"$f":"JB36*(1+JC35)","v":1.578792994817487},{"$f":"JC36*(1+JD35)","v":1.5814004998073303},{"$f":"JD36*(1+JE35)","v":1.5840123113036595},{"$f":"JE36*(1+JF35)","v":1.58662843641902},{"$f":"JF36*(1+JG35)","v":1.5892488822777044},{"$f":"JG36*(1+JH35)","v":1.591873656015772},{"$f":"JH36*(1+JI35)","v":1.594502764781067},{"$f":"JI36*(1+JJ35)","v":1.5971362157332396},{"$f":"JJ36*(1+JK35)","v":1.5997740160437643},{"$f":"JK36*(1+JL35)","v":1.6024161728959601},{"$f":"JL36*(1+JM35)","v":1.6050626934850096},{"$f":"JM36*(1+JN35)","v":1.6077135850179791},{"$f":"JN36*(1+JO35)","v":1.6103688547138379},{"$f":"JO36*(1+JP35)","v":1.613028509803478},{"$f":"JP36*(1+JQ35)","v":1.6156925575297336},{"$f":"JQ36*(1+JR35)","v":1.6183610051474013},{"$f":"JR36*(1+JS35)","v":1.6210338599232597},{"$f":"JS36*(1+JT35)","v":1.6237111291360884},{"$f":"JT36*(1+JU35)","v":1.6263928200766893},{"$f":"JU36*(1+JV35)","v":1.6290789400479053},{"$f":"JV36*(1+JW35)","v":1.6317694963646405},{"$f":"JW36*(1+JX35)","v":1.6344644963538801},{"$f":"JX36*(1+JY35)","v":1.6371639473547106},{"$f":"JY36*(1+JZ35)","v":1.6398678567183396},{"$f":"JZ36*(1+KA35)","v":1.6425762318081156},{"$f":"KA36*(1+KB35)","v":1.6452890799995485},{"$f":"KB36*(1+KC35)","v":1.6480064086803292},{"$f":"KC36*(1+KD35)","v":1.6507282252503503},{"$f":"KD36*(1+KE35)","v":1.6534545371217257},{"$f":"KE36*(1+KF35)","v":1.6561853517188112},{"$f":"KF36*(1+KG35)","v":1.6589206764782241},{"$f":"KG36*(1+KH35)","v":1.6616605188488642},{"$f":"KH36*(1+KI35)","v":1.6644048862919341},{"$f":"KI36*(1+KJ35)","v":1.6671537862809584},{"$f":"KJ36*(1+KK35)","v":1.6699072263018055},{"$f":"KK36*(1+KL35)","v":1.6726652138527072},{"$f":"KL36*(1+KM35)","v":1.6754277564442788},{"$f":"KM36*(1+KN35)","v":1.6781948615995403},{"$f":"KN36*(1+KO35)","v":1.6809665368539368},{"$f":"KO36*(1+KP35)","v":1.6837427897553583},{"$f":"KP36*(1+KQ35)","v":1.6865236278641613},{"$f":"KQ36*(1+KR35)","v":1.6893090587531885},{"$f":"KR36*(1+KS35)","v":1.6920990900077897},{"$f":"KS36*(1+KT35)","v":1.6948937292258428}]
[null,null,null,"Growth Rate Interpolate",null,null,{"$f":"(1+interpolate_look_up(G4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(H4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(I4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(J4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(K4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(L4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(M4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(N4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(O4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(P4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(Q4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(R4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(S4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(T4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(U4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(V4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(W4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(X4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(Y4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(Z4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(AZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(BZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(CZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(DZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(ED4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(ER4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(ES4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(ET4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(EZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(FZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(GZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(HZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(ID4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(II4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(IZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JU4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JV4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JW4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JX4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JY4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(JZ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KA4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KB4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KC4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KD4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KE4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KF4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KG4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KH4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KI4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KJ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KK4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KL4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KM4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KN4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KO4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KP4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KQ4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KR4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KS4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3},{"$f":"(1+interpolate_look_up(KT4,17:17,18:18))^(1/12)-1","v":7.2073233161367156E-3}]
[null,null,null,"CFADS Index - Interpolate",null,1,{"$f":"F38*(1+G37)","v":1.0072073233161367},{"$f":"G38*(1+H37)","v":1.0144665921416567},1.0217781808646409,1.0291424665715063,1.0365598290664535,1.0440306508910548,1.0515553173439833,1.0591342165008841,1.0667677392343891,1.0744562792342756,1.0822002330277702,1.0899999999999999,1.0978559824145888,1.1057685854344057,1.1137382171424586,1.1217652885629419,1.1298502136824344,1.1379934094712498,1.146195295904942,1.1544562959859639,1.1627768357654844,1.1711573443653607,1.1795982540002699,{"$f":"AC38*(1+AD37)","v":1.1881000000000002},{"$f":"AD38*(1+AE37)","v":1.1966630208319022},{"$f":"AE38*(1+AF37)","v":1.2052877581235026},{"$f":"AF38*(1+AG37)","v":1.2139746566852803},{"$f":"AG38*(1+AH37)","v":1.2227241645336071},{"$f":"AH38*(1+AI37)","v":1.231536732913854},{"$f":"AI38*(1+AJ37)","v":1.240412816323663},{"$f":"AJ38*(1+AK37)","v":1.2493528725363874},{"$f":"AK38*(1+AL37)","v":1.2583573626247013},{"$f":"AL38*(1+AM37)","v":1.2674267509843786},{"$f":"AM38*(1+AN37)","v":1.2765615053582438},{"$f":"AN38*(1+AO37)","v":1.2857620968602947},{"$f":"AO38*(1+AP37)","v":1.2950290000000009},{"$f":"AP38*(1+AQ37)","v":1.3043626927067742},{"$f":"AQ38*(1+AR37)","v":1.3137636563546187},{"$f":"AR38*(1+AS37)","v":1.3232323757869564},{"$f":"AS38*(1+AT37)","v":1.3327693393416327},{"$f":"AT38*(1+AU37)","v":1.3423750388761018},{"$f":"AU38*(1+AV37)","v":1.3520499697927935},{"$f":"AV38*(1+AW37)","v":1.3617946310646629},{"$f":"AW38*(1+AX37)","v":1.3716095252609251},{"$f":"AX38*(1+AY37)","v":1.3814951585729733},{"$f":"AY38*(1+AZ37)","v":1.3914520408404862},{"$f":"AZ38*(1+BA37)","v":1.401480685577722},{"$f":"BA38*(1+BB37)","v":1.4115816100000016},{"$f":"BB38*(1+BC37)","v":1.4217553350503844},{"$f":"BC38*(1+BD37)","v":1.4320023854265349},{"$f":"BD38*(1+BE37)","v":1.4423232896077829},{"$f":"BE38*(1+BF37)","v":1.4527185798823801},{"$f":"BF38*(1+BG37)","v":1.4631887923749514},{"$f":"BG38*(1+BH37)","v":1.4737344670741452},{"$f":"BH38*(1+BI37)","v":1.484356147860483},{"$f":"BI38*(1+BJ37)","v":1.4950543825344087},{"$f":"BJ38*(1+BK37)","v":1.5058297228445414},{"$f":"BK38*(1+BL37)","v":1.5166827245161305},{"$f":"BL38*(1+BM37)","v":1.5276139472797174},{"$f":"BM38*(1+BN37)","v":1.5386239549000023},{"$f":"BN38*(1+BO37)","v":1.5497133152049196},{"$f":"BO38*(1+BP37)","v":1.5608826001149236},{"$f":"BP38*(1+BQ37)","v":1.572132385672484},{"$f":"BQ38*(1+BR37)","v":1.5834632520717951},{"$f":"BR38*(1+BS37)","v":1.5948757836886978},{"$f":"BS38*(1+BT37)","v":1.6063705691108192},{"$f":"BT38*(1+BU37)","v":1.6179482011679274},{"$f":"BU38*(1+BV37)","v":1.6296092769625063},{"$f":"BV38*(1+BW37)","v":1.6413543979005509},{"$f":"BW38*(1+BX37)","v":1.6531841697225831},{"$f":"BX38*(1+BY37)","v":1.6650992025348927},{"$f":"BY38*(1+BZ37)","v":1.6771001108410031},{"$f":"BZ38*(1+CA37)","v":1.6891875135733629},{"$f":"CA38*(1+CB37)","v":1.7013620341252673},{"$f":"CB38*(1+CC37)","v":1.7136243003830081},{"$f":"CC38*(1+CD37)","v":1.7259749447582571},{"$f":"CD38*(1+CE37)","v":1.7384146042206809},{"$f":"CE38*(1+CF37)","v":1.7509439203307933},{"$f":"CF38*(1+CG37)","v":1.7635635392730413},{"$f":"CG38*(1+CH37)","v":1.7762741118891325},{"$f":"CH38*(1+CI37)","v":1.7890762937116012},{"$f":"CI38*(1+CJ37)","v":1.8019707449976163},{"$f":"CJ38*(1+CK37)","v":1.8149581307630338},{"$f":"CK38*(1+CL37)","v":1.8280391208166942},{"$f":"CL38*(1+CM37)","v":1.8412143897949664},{"$f":"CM38*(1+CN37)","v":1.8544846171965421},{"$f":"CN38*(1+CO37)","v":1.8678504874174797},{"$f":"CO38*(1+CP37)","v":1.8813126897865011},{"$f":"CP38*(1+CQ37)","v":1.8948719186005432},{"$f":"CQ38*(1+CR37)","v":1.9085288731605656},{"$f":"CR38*(1+CS37)","v":1.9222842578076158},{"$f":"CS38*(1+CT37)","v":1.9361387819591551},{"$f":"CT38*(1+CU37)","v":1.9500931601456459},{"$f":"CU38*(1+CV37)","v":1.9641481120474025},{"$f":"CV38*(1+CW37)","v":1.9783043625317076},{"$f":"CW38*(1+CX37)","v":1.9925626416901974},{"$f":"CX38*(1+CY37)","v":2.0069236848765142},{"$f":"CY38*(1+CZ37)","v":2.0213882327442318},{"$f":"CZ38*(1+DA37)","v":2.0359570312850539},{"$f":"DA38*(1+DB37)","v":2.050630831867287},{"$f":"DB38*(1+DC37)","v":2.0654103912745931},{"$f":"DC38*(1+DD37)","v":2.0802964717450174},{"$f":"DD38*(1+DE37)","v":2.095289841010302},{"$f":"DE38*(1+DF37)","v":2.1103912723354799},{"$f":"DF38*(1+DG37)","v":2.1256015445587546},{"$f":"DG38*(1+DH37)","v":2.1409214421316691},{"$f":"DH38*(1+DI37)","v":2.1563517551595619},{"$f":"DI38*(1+DJ37)","v":2.1718932794423158},{"$f":"DJ38*(1+DK37)","v":2.1875468165154008},{"$f":"DK38*(1+DL37)","v":2.203313173691213},{"$f":"DL38*(1+DM37)","v":2.2191931641007088},{"$f":"DM38*(1+DN37)","v":2.2351876067353431},{"$f":"DN38*(1+DO37)","v":2.2512973264893064},{"$f":"DO38*(1+DP37)","v":2.2675231542020691},{"$f":"DP38*(1+DQ37)","v":2.2838659267012296},{"$f":"DQ38*(1+DR37)","v":2.3003264868456736},{"$f":"DR38*(1+DS37)","v":2.3169056835690434},{"$f":"DS38*(1+DT37)","v":2.3336043719235202},{"$f":"DT38*(1+DU37)","v":2.3504234131239232},{"$f":"DU38*(1+DV37)","v":2.3673636745921249},{"$f":"DV38*(1+DW37)","v":2.3844260300017877},{"$f":"DW38*(1+DX37)","v":2.401611359323423},{"$f":"DX38*(1+DY37)","v":2.4189205488697736},{"$f":"DY38*(1+DZ37)","v":2.4363544913415249},{"$f":"DZ38*(1+EA37)","v":2.453914085873345},{"$f":"EA38*(1+EB37)","v":2.4716002380802564},{"$f":"EB38*(1+EC37)","v":2.4894138601043414},{"$f":"EC38*(1+ED37)","v":2.5073558706617853},{"$f":"ED38*(1+EE37)","v":2.5254271950902583},{"$f":"EE38*(1+EF37)","v":2.5436287653966381},{"$f":"EF38*(1+EG37)","v":2.5619615203050774},{"$f":"EG38*(1+EH37)","v":2.5804264053054173},{"$f":"EH38*(1+EI37)","v":2.5990243727019497},{"$f":"EI38*(1+EJ37)","v":2.6177563816625322},{"$f":"EJ38*(1+EK37)","v":2.6366233982680543},{"$f":"EK38*(1+EL37)","v":2.6556263955622632},{"$f":"EL38*(1+EM37)","v":2.6747663536019473},{"$f":"EM38*(1+EN37)","v":2.6940442595074807},{"$f":"EN38*(1+EO37)","v":2.7134611075137332},{"$f":"EO38*(1+EP37)","v":2.733017899021347},{"$f":"EP38*(1+EQ37)","v":2.7527156426483823},{"$f":"EQ38*(1+ER37)","v":2.7725553542823365},{"$f":"ER38*(1+ES37)","v":2.7925380571325351},{"$f":"ES38*(1+ET37)","v":2.8126647817829054},{"$f":"ET38*(1+EU37)","v":2.832936566245126},{"$f":"EU38*(1+EV37)","v":2.8533544560121609},{"$f":"EV38*(1+EW37)","v":2.8739195041121799},{"$f":"EW38*(1+EX37)","v":2.8946327711628679},{"$f":"EX38*(1+EY37)","v":2.9154953254261233},{"$f":"EY38*(1+EZ37)","v":2.9365082428631548},{"$f":"EZ38*(1+FA37)","v":2.9576726071899699},{"$f":"FA38*(1+FB37)","v":2.9789895099332693},{"$f":"FB38*(1+FC37)","v":3.0004600504867378},{"$f":"FC38*(1+FD37)","v":3.0220853361677475},{"$f":"FD38*(1+FE37)","v":3.0438664822744643},{"$f":"FE38*(1+FF37)","v":3.065804612143368},{"$f":"FF38*(1+FG37)","v":3.0879008572071882},{"$f":"FG38*(1+FH37)","v":3.1101563570532562},{"$f":"FH38*(1+FI37)","v":3.1325722594822771},{"$f":"FI38*(1+FJ37)","v":3.1551497205675267},{"$f":"FJ38*(1+FK37)","v":3.1778899047144753},{"$f":"FK38*(1+FL37)","v":3.2007939847208395},{"$f":"FL38*(1+FM37)","v":3.223863141837068},{"$f":"FM38*(1+FN37)","v":3.247098565827264},{"$f":"FN38*(1+FO37)","v":3.2705014550305447},{"$f":"FO38*(1+FP37)","v":3.2940730164228453},{"$f":"FP38*(1+FQ37)","v":3.3178144656791666},{"$f":"FQ38*(1+FR37)","v":3.3417270272362716},{"$f":"FR38*(1+FS37)","v":3.3658119343558357},{"$f":"FS38*(1+FT37)","v":3.3900704291880497},{"$f":"FT38*(1+FU37)","v":3.4145037628356825},{"$f":"FU38*(1+FV37)","v":3.4391131954186047},{"$f":"FV38*(1+FW37)","v":3.4638999961387786},{"$f":"FW38*(1+FX37)","v":3.4888654433457154},{"$f":"FX38*(1+FY37)","v":3.5140108246024044},{"$f":"FY38*(1+FZ37)","v":3.5393374367517181},{"$f":"FZ38*(1+GA37)","v":3.5648465859832945},{"$f":"GA38*(1+GB37)","v":3.5905395879009023},{"$f":"GB38*(1+GC37)","v":3.6164177675902924},{"$f":"GC38*(1+GD37)","v":3.6424824596875371},{"$f":"GD38*(1+GE37)","v":3.6687350084478623},{"$f":"GE38*(1+GF37)","v":3.6951767678149756},{"$f":"GF38*(1+GG37)","v":3.7218091014908952},{"$f":"GG38*(1+GH37)","v":3.7486333830062804},{"$f":"GH38*(1+GI37)","v":3.7756509957912701},{"$f":"GI38*(1+GJ37)","v":3.8028633332468313},{"$f":"GJ38*(1+GK37)","v":3.8302717988166228},{"$f":"GK38*(1+GL37)","v":3.8578778060593746},{"$f":"GL38*(1+GM37)","v":3.8856827787217925},{"$f":"GM38*(1+GN37)","v":3.9136881508119847},{"$f":"GN38*(1+GO37)","v":3.9418953666734198},{"$f":"GO38*(1+GP37)","v":3.9703058810594163},{"$f":"GP38*(1+GQ37)","v":3.9989211592081704},{"$f":"GQ38*(1+GR37)","v":4.027742676918324},{"$f":"GR38*(1+GS37)","v":4.0567719206250761},{"$f":"GS38*(1+GT37)","v":4.0860103874768461},{"$f":"GT38*(1+GU37)","v":4.1154595854124851},{"$f":"GU38*(1+GV37)","v":4.1451210332390467},{"$f":"GV38*(1+GW37)","v":4.1749962607101194},{"$f":"GW38*(1+GX37)","v":4.2050868086047188},{"$f":"GX38*(1+GY37)","v":4.2353942288067543},{"$f":"GY38*(1+GZ37)","v":4.2659200843850638},{"$f":"GZ38*(1+HA37)","v":4.2966659496740283},{"$f":"HA38*(1+HB37)","v":4.3276334103547649},{"$f":"HB38*(1+HC37)","v":4.3588240635369067},{"$f":"HC38*(1+HD37)","v":4.3902395178409739},{"$f":"HD38*(1+HE37)","v":4.4218813934813337},{"$f":"HE38*(1+HF37)","v":4.4537513223497625},{"$f":"HF38*(1+HG37)","v":4.4858509480996087},{"$f":"HG38*(1+HH37)","v":4.5181819262305609},{"$f":"HH38*(1+HI37)","v":4.5507459241740298},{"$f":"HI38*(1+HJ37)","v":4.5835446213791435},{"$f":"HJ38*(1+HK37)","v":4.6165797093993621},{"$f":"HK38*(1+HL37)","v":4.6498528919797195},{"$f":"HL38*(1+HM37)","v":4.6833658851446911},{"$f":"HM38*(1+HN37)","v":4.7171204172866936},{"$f":"HN38*(1+HO37)","v":4.751118229255229},{"$f":"HO38*(1+HP37)","v":4.7853610744466621},{"$f":"HP38*(1+HQ37)","v":4.8198507188946547},{"$f":"HQ38*(1+HR37)","v":4.8545889413612429},{"$f":"HR38*(1+HS37)","v":4.8895775334285752},{"$f":"HS38*(1+HT37)","v":4.9248182995913128},{"$f":"HT38*(1+HU37)","v":4.9603130573496941},{"$f":"HU38*(1+HV37)","v":4.9960636373032683},{"$f":"HV38*(1+HW37)","v":5.0320718832453073},{"$f":"HW38*(1+HX37)","v":5.0683396522578974},{"$f":"HX38*(1+HY37)","v":5.1048688148077161},{"$f":"HY38*(1+HZ37)","v":5.1416612548424991},{"$f":"HZ38*(1+IA37)","v":5.1787188698882023},{"$f":"IA38*(1+IB37)","v":5.2160435711468649},{"$f":"IB38*(1+IC37)","v":5.253637283595177},{"$f":"IC38*(1+ID37)","v":5.2915019460837573},{"$f":"ID38*(1+IE37)","v":5.3296395114371498},{"$f":"IE38*(1+IF37)","v":5.3680519465545347},{"$f":"IF38*(1+IG37)","v":5.4067412325111706},{"$f":"IG38*(1+IH37)","v":5.4457093646605657},{"$f":"IH38*(1+II37)","v":5.4849583527373875},{"$f":"II38*(1+IJ37)","v":5.5244902209611109},{"$f":"IJ38*(1+IK37)","v":5.5643070081404131},{"$f":"IK38*(1+IL37)","v":5.6044107677783268},{"$f":"IL38*(1+IM37)","v":5.6448035681781432},{"$f":"IM38*(1+IN37)","v":5.6854874925500853},{"$f":"IN38*(1+IO37)","v":5.7264646391187455},{"$f":"IO38*(1+IP37)","v":5.7677371212312982},{"$f":"IP38*(1+IQ37)","v":5.8093070674664959},{"$f":"IQ38*(1+IR37)","v":5.851176621744445},{"$f":"IR38*(1+IS37)","v":5.8933479434371776},{"$f":"IS38*(1+IT37)","v":5.935823207480019},{"$f":"IT38*(1+IU37)","v":5.9786046044837553},{"$f":"IU38*(1+IV37)","v":6.0216943408476133},{"$f":"IV38*(1+IW37)","v":6.0650946388730524},{"$f":"IW38*(1+IX37)","v":6.1088077368783784},{"$f":"IX38*(1+IY37)","v":6.1528358893141784},{"$f":"IY38*(1+IZ37)","v":6.1971813668795956},{"$f":"IZ38*(1+JA37)","v":6.2418464566394354},{"$f":"JA38*(1+JB37)","v":6.286833462142118},{"$f":"JB38*(1+JC37)","v":6.332144703538483},{"$f":"JC38*(1+JD37)","v":6.3777825177014478},{"$f":"JD38*(1+JE37)","v":6.4237492583465263},{"$f":"JE38*(1+JF37)","v":6.4700472961532229},{"$f":"JF38*(1+JG37)","v":6.5166790188872952},{"$f":"JG38*(1+JH37)","v":6.5636468315239007},{"$f":"JH38*(1+JI37)","v":6.6109531563716297},{"$f":"JI38*(1+JJ37)","v":6.6586004331974342},{"$f":"JJ38*(1+JK37)","v":6.7065911193524563},{"$f":"JK38*(1+JL37)","v":6.7549276898987607},{"$f":"JL38*(1+JM37)","v":6.8036126377369852},{"$f":"JM38*(1+JN37)","v":6.8526484737349094},{"$f":"JN38*(1+JO37)","v":6.9020377268569479},{"$f":"JO38*(1+JP37)","v":6.9517829442945791},{"$f":"JP38*(1+JQ37)","v":7.0018866915977149},{"$f":"JQ38*(1+JR37)","v":7.0523515528070142},{"$f":"JR38*(1+JS37)","v":7.1031801305871536},{"$f":"JS38*(1+JT37)","v":7.1543750463610536},{"$f":"JT38*(1+JU37)","v":7.205938940445078},{"$f":"JU38*(1+JV37)","v":7.2578744721852049},{"$f":"JV38*(1+JW37)","v":7.3101843200941792},{"$f":"JW38*(1+JX37)","v":7.3628711819896511},{"$f":"JX38*(1+JY37)","v":7.4159377751333162},{"$f":"JY38*(1+JZ37)","v":7.4693868363710534},{"$f":"JZ38*(1+KA37)","v":7.5232211222740748},{"$f":"KA38*(1+KB37)","v":7.5774434092810932},{"$f":"KB38*(1+KC37)","v":7.6320564938415112},{"$f":"KC38*(1+KD37)","v":7.6870631925596475},{"$f":"KD38*(1+KE37)","v":7.7424663423399993},{"$f":"KE38*(1+KF37)","v":7.7982688005335499},{"$f":"KF38*(1+KG37)","v":7.8544734450851372},{"$f":"KG38*(1+KH37)","v":7.9110831746818757},{"$f":"KH38*(1+KI37)","v":7.9681009089026569},{"$f":"KI38*(1+KJ37)","v":8.0255295883687214},{"$f":"KJ38*(1+KK37)","v":8.0833721748953167},{"$f":"KK38*(1+KL37)","v":8.1416316516444507},{"$f":"KL38*(1+KM37)","v":8.2003110232787453},{"$f":"KM38*(1+KN37)","v":8.2594133161163956},{"$f":"KN38*(1+KO37)","v":8.3189415782872516},{"$f":"KO38*(1+KP37)","v":8.3788988798900199},{"$f":"KP38*(1+KQ37)","v":8.4392883131506036},{"$f":"KQ38*(1+KR37)","v":8.5001129925815739},{"$f":"KR38*(1+KS37)","v":8.5613760551428033},{"$f":"KS38*(1+KT37)","v":8.6230806604032484}]
[null,null,null,"Month",null,null,{"$f":"IF(MOD(G2,12)=0,12,MOD(G2,12))","v":1},{"$f":"IF(MOD(H2,12)=0,12,MOD(H2,12))","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"IF(MOD(BT2,12)=0,12,MOD(BT2,12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"IF(MOD(EF2,12)=0,12,MOD(EF2,12))","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"IF(MOD(GR2,12)=0,12,MOD(GR2,12))","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"IF(MOD(JD2,12)=0,12,MOD(JD2,12))","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Seasonal Factor",null,null,{"$f":"LOOKUP(G39,22:22,23:23)","v":3.3316376708379961E-2},{"$f":"LOOKUP(H39,22:22,23:23)","v":5.1880489707328642E-2},7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,{"$f":"LOOKUP(BT39,22:22,23:23)","v":0.12311187981144231},0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,{"$f":"LOOKUP(EF39,22:22,23:23)","v":5.8412181639366498E-2},5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,{"$f":"LOOKUP(GR39,22:22,23:23)","v":5.1880489707328642E-2},7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,{"$f":"LOOKUP(JD39,22:22,23:23)","v":0.12311187981144231},0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2,3.3316376708379961E-2,5.1880489707328642E-2,7.8142910435106988E-2,0.10840709465188049,0.11989690372028351,0.12311187981144231,0.12326109811103196,0.10867161800115303,0.10525994506053514,5.8412181639366498E-2,5.0144131312103636E-2,3.9495370841387725E-2]
[null,null,null,"CFADS per Month",null,null,{"$f":"G32*G38*12*G40","v":3.3556498607039469},{"$f":"H32*H38*12*H40","v":5.2631023592033976},7.9844720871852193,11.156634478388705,12.428031402589413,12.853257601196143,12.961586314031409,11.509782898753461,11.228791362416308,6.2761335346190403,5.4265990590933662,4.3049954217112614,3.6576583481673008,5.7367815715317043,8.7030745750318896,12.160731581443688,13.54655422882246,14.010050785303797,14.128129082294238,12.545663359641273,12.239382585033779,6.8409855527347556,5.9149929744117715,4.6924450096652759,3.9868475995023593,6.2530919129695608,9.4863512867847604,13.255197423773625,14.765744109416486,15.270955355981148,15.399660699700725,13.674773062008997,13.340927017686825,7.4566742524808864,6.4473423421088345,5.114765060535154,4.3456638834575738,6.8158701851368235,10.340122902595395,14.448165191913258,16.094661079263982,16.64534133801946,16.785630162673801,14.905502637589811,14.541610449278645,8.1277749352041688,7.0276031528986325,5.575093915983321,4.7367736329687578,7.4292985017991411,11.270733963828988,15.74850005918546,17.543180576397745,18.143422058441217,18.296336877314445,16.246997874972898,15.850355389713728,8.8592746793725485,7.6600874366595111,6.0768523684218216,5.1630832599359477,8.0979353669610674,12.285100020573601,17.165865064512161,19.12206682827355,{"$f":"BT32*BT38*12*BT40","v":19.776330043700938},19.94300719627276,17.709227683720471,17.276887374787972,9.6566094005160821,8.3494953059588699,6.6237690815797885,5.6277607533301852,8.8267495499875661,13.390759022425229,18.710792920318259,20.843052842818178,21.556199747634025,21.737877843937316,19.30305817525532,18.831807238518898,10.525704246562533,9.1009498834951739,7.2199082989219727,6.1342592211299038,9.6211570094864509,14.595927334443507,20.394764283146912,22.718927598671826,23.496257724921101,23.694286849891682,21.040333411028303,20.526669889985605,11.473017628753166,9.9200353730097426,7.8697000458249518,6.6863425510315988,10.487061140340236,15.909560794543431,22.230293068630143,24.763631082552301,25.610920920164013,25.826772666381942,22.933963418020859,22.374070180084317,12.505589215340954,10.812838556580621,8.5779730499492004,7.288113380624444,11.430896642970859,17.341421266052336,24.231019444806854,26.992357879982006,27.915903802978772,28.151182206356321,24.998020125642743,24.387736496291915,13.631092244721644,11.785994026672883,9.3499906244446311,7.9440435848806459,12.459677340838239,18.902149179997053,26.411811194839487,29.421670089180399,30.428335145246873,30.684788604928404,27.2478419369506,26.582632780958196,{"$f":"EF32*EF38*12*EF40","v":14.857890546746599},12.846733489073447,10.191489780644654,8.6590075075199096,13.58104830151369,20.603342606196801,28.788874202375055,32.069620397206648,33.16688530831911,33.44641957937197,29.700147711276166,28.975069731244446,16.195100695953798,14.002939503090062,11.108723860902673,9.4383181831967029,14.803342648649924,22.457643440754516,31.379872880588817,34.955886232955258,36.151904986067841,36.456597341515462,32.373161005291031,31.582826007056454,17.652659758589643,15.263204058368173,12.108509008383919,10.287766819684411,16.135643487028421,24.478831350422436,34.204061439841816,38.101915993921239,39.405576434813959,39.737691102251858,35.286745495767228,34.42528034769154,19.241399136862714,16.636892423621308,13.198274819138474,11.213665833456007,17.587851400860981,26.681926171960455,37.28242696942759,41.531088433374158,42.952078313947212,43.314083301454531,38.462552590386288,37.523555578983789,20.973125059180365,18.134212741747231,14.38611955286094,12.222895758467052,19.170758026938476,29.083299527436903,40.637845396676084,45.268886392377851,46.817765362202479,47.212350798585462,41.924182323521066,40.900675581092337,22.860706314506608,19.76629188850449,15.680870312618428,13.32295637672909,{"$f":"GR32*GR38*12*GR40","v":20.89612624936294},31.700796484906228,44.295251482376933,49.343086167691865,51.031364244800713,51.461462370458158,45.69735873263798,44.581736383390663,24.918169882812197,21.545258158469895,17.09214864075409,14.522022450634712,22.776777611805613,34.553868168547794,48.281824115790862,53.783963922784139,55.624187026832779,56.092993983799389,49.810121018575394,48.594092657895821,27.160805172265299,23.484331392732191,18.630442018421959,15.829004471191837,24.826687596868119,37.663716303717109,52.627188286212053,58.624520675834731,60.630363859247737,61.141363442341351,54.293031910247201,52.967560997106467,29.605277637769195,25.597921218078099,20.307181800079949,17.253614873599112,27.061089480586269,41.053450771051672,57.36363523197118,63.900727536659886,66.08709660658009,66.644086152152141,59.179404782169478,57.734641486846073,32.269752625168437,27.90173412770514,22.134828162087157,18.806440212223041,29.496587533839048,44.748261340446348,62.526362402848605,69.65179301495931,72.034935301172311,72.642053905845842,64.505551212564768,62.930759220662253,35.174030361433616,30.412890199198614,24.126962696675005,20.499019831323121,32.151280411884571,48.775604861086535,68.153735019105014,75.920454386305678,{"$f":"JD32*JD38*12*JD40","v":78.518079478277869},79.179838757372011,70.311050821695602,68.594527550521889,38.339693093962651,33.1500503171265,26.298389339375763,22.343931616142211,35.044895648954196,53.165409298584322,74.287571170824478,82.753295281073207,85.584706631322888,86.306024245535497,76.639045395648239,74.768035030068873,41.790265472419307,36.133554845667895,28.665244379919592,24.354885461595011,38.198936257360074,57.950296135456938,80.973452576198696,90.2010918563698,93.287330228141968,94.073566427633722,83.536559481256603,81.497158182775081,45.551389364937044,39.385574781778018,31.245116374112364,26.546825153138574,41.636840520522497,63.165822787648068,88.261063308056592,98.319190123443136,101.68318994867478,102.54018740612079,91.054849834569723,88.831902419224875,49.65101440778141,42.930276512138065,34.057176847782486]
[null,null,null,"Adjusted Counter"]
[null,null,null,"Sum of CFADS for Semi-Annual Period"]
[null,null,null,"Semi-Annual CFADS"]
[]
[null,null,null,"Interest Rate",null,null,{"$f":"LOOKUP(G2,17:17,20:20)/2","v":2.1250000000000002E-2},2.1250000000000002E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,{"$f":"LOOKUP(BS2,17:17,20:20)/2","v":2.6249999999999999E-2},2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,{"$f":"LOOKUP(EE2,17:17,20:20)/2","v":2.6249999999999999E-2},2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,{"$f":"LOOKUP(GQ2,17:17,20:20)/2","v":2.6249999999999999E-2},2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,{"$f":"LOOKUP(JC2,17:17,20:20)/2","v":2.6249999999999999E-2},2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2,2.6249999999999999E-2]
[null,null,null,"Interest Rate Index",null,1]
[]
[null,null,null,"PV of CFADS",null,{"$f":"SUMPRODUCT(G44:KT44/G47:KT47)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Debt",null,{"$f":"F13","v":1190}]
[null,null,null,"LLCR",null,{"$f":"F49/F50","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Target DSCR",null,null,{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$F$51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Target Debt Service with Periodic"]
[null,null,null,"Target Debt Service Applied",{"$f":"F15","v":true},null,{"$f":"G54","v":0},{"$f":"H54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV of Debt Service",{"$f":"SUMPRODUCT(G55:KT55/G47:KT47)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Results"]
[null,null,"Debt Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"AC63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"CO63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"FA63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"HM63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"JV63","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190]
[null,null,null,"Repayments",null,null,{"$f":"G55-G64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS55-BS64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE55-EE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ55-GQ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC55-JC64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"F13","v":1190},{"$f":"G61-G62","v":1190},1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,1190,{"$f":"AD61-AD62","v":1190},{"$f":"AE61-AE62","v":1190},{"$f":"AF61-AF62","v":1190},{"$f":"AG61-AG62","v":1190},{"$f":"AH61-AH62","v":1190},{"$f":"AI61-AI62","v":1190},{"$f":"AJ61-AJ62","v":1190},{"$f":"AK61-AK62","v":1190},{"$f":"AL61-AL62","v":1190},{"$f":"AM61-AM62","v":1190},{"$f":"AN61-AN62","v":1190},{"$f":"AO61-AO62","v":1190},{"$f":"AP61-AP62","v":1190},{"$f":"AQ61-AQ62","v":1190},{"$f":"AR61-AR62","v":1190},{"$f":"AS61-AS62","v":1190},{"$f":"AT61-AT62","v":1190},{"$f":"AU61-AU62","v":1190},{"$f":"AV61-AV62","v":1190},{"$f":"AW61-AW62","v":1190},{"$f":"AX61-AX62","v":1190},{"$f":"AY61-AY62","v":1190},{"$f":"AZ61-AZ62","v":1190},{"$f":"BA61-BA62","v":1190},{"$f":"BB61-BB62","v":1190},{"$f":"BC61-BC62","v":1190},{"$f":"BD61-BD62","v":1190},{"$f":"BE61-BE62","v":1190},{"$f":"BF61-BF62","v":1190},{"$f":"BG61-BG62","v":1190},{"$f":"BH61-BH62","v":1190},{"$f":"BI61-BI62","v":1190},{"$f":"BJ61-BJ62","v":1190},{"$f":"BK61-BK62","v":1190},{"$f":"BL61-BL62","v":1190},{"$f":"BM61-BM62","v":1190},{"$f":"BN61-BN62","v":1190},{"$f":"BO61-BO62","v":1190},{"$f":"BP61-BP62","v":1190},{"$f":"BQ61-BQ62","v":1190},{"$f":"BR61-BR62","v":1190},{"$f":"BS61-BS62","v":1190},{"$f":"BT61-BT62","v":1190},{"$f":"BU61-BU62","v":1190},{"$f":"BV61-BV62","v":1190},{"$f":"BW61-BW62","v":1190},{"$f":"BX61-BX62","v":1190},{"$f":"BY61-BY62","v":1190},{"$f":"BZ61-BZ62","v":1190},{"$f":"CA61-CA62","v":1190},{"$f":"CB61-CB62","v":1190},{"$f":"CC61-CC62","v":1190},{"$f":"CD61-CD62","v":1190},{"$f":"CE61-CE62","v":1190},{"$f":"CF61-CF62","v":1190},{"$f":"CG61-CG62","v":1190},{"$f":"CH61-CH62","v":1190},{"$f":"CI61-CI62","v":1190},{"$f":"CJ61-CJ62","v":1190},{"$f":"CK61-CK62","v":1190},{"$f":"CL61-CL62","v":1190},{"$f":"CM61-CM62","v":1190},{"$f":"CN61-CN62","v":1190},{"$f":"CO61-CO62","v":1190},{"$f":"CP61-CP62","v":1190},{"$f":"CQ61-CQ62","v":1190},{"$f":"CR61-CR62","v":1190},{"$f":"CS61-CS62","v":1190},{"$f":"CT61-CT62","v":1190},{"$f":"CU61-CU62","v":1190},{"$f":"CV61-CV62","v":1190},{"$f":"CW61-CW62","v":1190},{"$f":"CX61-CX62","v":1190},{"$f":"CY61-CY62","v":1190},{"$f":"CZ61-CZ62","v":1190},{"$f":"DA61-DA62","v":1190},{"$f":"DB61-DB62","v":1190},{"$f":"DC61-DC62","v":1190},{"$f":"DD61-DD62","v":1190},{"$f":"DE61-DE62","v":1190},{"$f":"DF61-DF62","v":1190},{"$f":"DG61-DG62","v":1190},{"$f":"DH61-DH62","v":1190},{"$f":"DI61-DI62","v":1190},{"$f":"DJ61-DJ62","v":1190},{"$f":"DK61-DK62","v":1190},{"$f":"DL61-DL62","v":1190},{"$f":"DM61-DM62","v":1190},{"$f":"DN61-DN62","v":1190},{"$f":"DO61-DO62","v":1190},{"$f":"DP61-DP62","v":1190},{"$f":"DQ61-DQ62","v":1190},{"$f":"DR61-DR62","v":1190},{"$f":"DS61-DS62","v":1190},{"$f":"DT61-DT62","v":1190},{"$f":"DU61-DU62","v":1190},{"$f":"DV61-DV62","v":1190},{"$f":"DW61-DW62","v":1190},{"$f":"DX61-DX62","v":1190},{"$f":"DY61-DY62","v":1190},{"$f":"DZ61-DZ62","v":1190},{"$f":"EA61-EA62","v":1190},{"$f":"EB61-EB62","v":1190},{"$f":"EC61-EC62","v":1190},{"$f":"ED61-ED62","v":1190},{"$f":"EE61-EE62","v":1190},{"$f":"EF61-EF62","v":1190},{"$f":"EG61-EG62","v":1190},{"$f":"EH61-EH62","v":1190},{"$f":"EI61-EI62","v":1190},{"$f":"EJ61-EJ62","v":1190},{"$f":"EK61-EK62","v":1190},{"$f":"EL61-EL62","v":1190},{"$f":"EM61-EM62","v":1190},{"$f":"EN61-EN62","v":1190},{"$f":"EO61-EO62","v":1190},{"$f":"EP61-EP62","v":1190},{"$f":"EQ61-EQ62","v":1190},{"$f":"ER61-ER62","v":1190},{"$f":"ES61-ES62","v":1190},{"$f":"ET61-ET62","v":1190},{"$f":"EU61-EU62","v":1190},{"$f":"EV61-EV62","v":1190},{"$f":"EW61-EW62","v":1190},{"$f":"EX61-EX62","v":1190},{"$f":"EY61-EY62","v":1190},{"$f":"EZ61-EZ62","v":1190},{"$f":"FA61-FA62","v":1190},{"$f":"FB61-FB62","v":1190},{"$f":"FC61-FC62","v":1190},{"$f":"FD61-FD62","v":1190},{"$f":"FE61-FE62","v":1190},{"$f":"FF61-FF62","v":1190},{"$f":"FG61-FG62","v":1190},{"$f":"FH61-FH62","v":1190},{"$f":"FI61-FI62","v":1190},{"$f":"FJ61-FJ62","v":1190},{"$f":"FK61-FK62","v":1190},{"$f":"FL61-FL62","v":1190},{"$f":"FM61-FM62","v":1190},{"$f":"FN61-FN62","v":1190},{"$f":"FO61-FO62","v":1190},{"$f":"FP61-FP62","v":1190},{"$f":"FQ61-FQ62","v":1190},{"$f":"FR61-FR62","v":1190},{"$f":"FS61-FS62","v":1190},{"$f":"FT61-FT62","v":1190},{"$f":"FU61-FU62","v":1190},{"$f":"FV61-FV62","v":1190},{"$f":"FW61-FW62","v":1190},{"$f":"FX61-FX62","v":1190},{"$f":"FY61-FY62","v":1190},{"$f":"FZ61-FZ62","v":1190},{"$f":"GA61-GA62","v":1190},{"$f":"GB61-GB62","v":1190},{"$f":"GC61-GC62","v":1190},{"$f":"GD61-GD62","v":1190},{"$f":"GE61-GE62","v":1190},{"$f":"GF61-GF62","v":1190},{"$f":"GG61-GG62","v":1190},{"$f":"GH61-GH62","v":1190},{"$f":"GI61-GI62","v":1190},{"$f":"GJ61-GJ62","v":1190},{"$f":"GK61-GK62","v":1190},{"$f":"GL61-GL62","v":1190},{"$f":"GM61-GM62","v":1190},{"$f":"GN61-GN62","v":1190},{"$f":"GO61-GO62","v":1190},{"$f":"GP61-GP62","v":1190},{"$f":"GQ61-GQ62","v":1190},{"$f":"GR61-GR62","v":1190},{"$f":"GS61-GS62","v":1190},{"$f":"GT61-GT62","v":1190},{"$f":"GU61-GU62","v":1190},{"$f":"GV61-GV62","v":1190},{"$f":"GW61-GW62","v":1190},{"$f":"GX61-GX62","v":1190},{"$f":"GY61-GY62","v":1190},{"$f":"GZ61-GZ62","v":1190},{"$f":"HA61-HA62","v":1190},{"$f":"HB61-HB62","v":1190},{"$f":"HC61-HC62","v":1190},{"$f":"HD61-HD62","v":1190},{"$f":"HE61-HE62","v":1190},{"$f":"HF61-HF62","v":1190},{"$f":"HG61-HG62","v":1190},{"$f":"HH61-HH62","v":1190},{"$f":"HI61-HI62","v":1190},{"$f":"HJ61-HJ62","v":1190},{"$f":"HK61-HK62","v":1190},{"$f":"HL61-HL62","v":1190},{"$f":"HM61-HM62","v":1190},{"$f":"HN61-HN62","v":1190},{"$f":"HO61-HO62","v":1190},{"$f":"HP61-HP62","v":1190},{"$f":"HQ61-HQ62","v":1190},{"$f":"HR61-HR62","v":1190},{"$f":"HS61-HS62","v":1190},{"$f":"HT61-HT62","v":1190},{"$f":"HU61-HU62","v":1190},{"$f":"HV61-HV62","v":1190},{"$f":"HW61-HW62","v":1190},{"$f":"HX61-HX62","v":1190},{"$f":"HY61-HY62","v":1190},{"$f":"HZ61-HZ62","v":1190},{"$f":"IA61-IA62","v":1190},{"$f":"IB61-IB62","v":1190},{"$f":"IC61-IC62","v":1190},{"$f":"ID61-ID62","v":1190},{"$f":"IE61-IE62","v":1190},{"$f":"IF61-IF62","v":1190},{"$f":"IG61-IG62","v":1190},{"$f":"IH61-IH62","v":1190},{"$f":"II61-II62","v":1190},{"$f":"IJ61-IJ62","v":1190},{"$f":"IK61-IK62","v":1190},{"$f":"IL61-IL62","v":1190},{"$f":"IM61-IM62","v":1190},{"$f":"IN61-IN62","v":1190},{"$f":"IO61-IO62","v":1190},{"$f":"IP61-IP62","v":1190},{"$f":"IQ61-IQ62","v":1190},{"$f":"IR61-IR62","v":1190},{"$f":"IS61-IS62","v":1190},{"$f":"IT61-IT62","v":1190},{"$f":"IU61-IU62","v":1190},{"$f":"IV61-IV62","v":1190},{"$f":"IW61-IW62","v":1190},{"$f":"IX61-IX62","v":1190},{"$f":"IY61-IY62","v":1190},{"$f":"IZ61-IZ62","v":1190},{"$f":"JA61-JA62","v":1190},{"$f":"JB61-JB62","v":1190},{"$f":"JC61-JC62","v":1190},{"$f":"JD61-JD62","v":1190},{"$f":"JE61-JE62","v":1190},{"$f":"JF61-JF62","v":1190},{"$f":"JG61-JG62","v":1190},{"$f":"JH61-JH62","v":1190},{"$f":"JI61-JI62","v":1190},{"$f":"JJ61-JJ62","v":1190},{"$f":"JK61-JK62","v":1190},{"$f":"JL61-JL62","v":1190},{"$f":"JM61-JM62","v":1190},{"$f":"JN61-JN62","v":1190},{"$f":"JO61-JO62","v":1190},{"$f":"JP61-JP62","v":1190},{"$f":"JQ61-JQ62","v":1190},{"$f":"JR61-JR62","v":1190},{"$f":"JS61-JS62","v":1190},{"$f":"JT61-JT62","v":1190},{"$f":"JU61-JU62","v":1190},{"$f":"JV61-JV62","v":1190},{"$f":"JW61-JW62","v":1190},{"$f":"JX61-JX62","v":1190},{"$f":"JY61-JY62","v":1190},{"$f":"JZ61-JZ62","v":1190},{"$f":"KA61-KA62","v":1190},{"$f":"KB61-KB62","v":1190},{"$f":"KC61-KC62","v":1190},{"$f":"KD61-KD62","v":1190},{"$f":"KE61-KE62","v":1190},{"$f":"KF61-KF62","v":1190},{"$f":"KG61-KG62","v":1190},{"$f":"KH61-KH62","v":1190},{"$f":"KI61-KI62","v":1190},{"$f":"KJ61-KJ62","v":1190},{"$f":"KK61-KK62","v":1190},{"$f":"KL61-KL62","v":1190},{"$f":"KM61-KM62","v":1190},{"$f":"KN61-KN62","v":1190},{"$f":"KO61-KO62","v":1190},{"$f":"KP61-KP62","v":1190},{"$f":"KQ61-KQ62","v":1190},{"$f":"KR61-KR62","v":1190},{"$f":"KS61-KS62","v":1190},{"$f":"KT61-KT62","v":1190}]
[null,null,null,"Interest",null,null,{"$f":"G61*G46*G5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS61*BS46*BS5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE61*EE46*EE5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ61*GQ46*GQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC61*JC46*JC5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Check",{"$f":"ROUND(LOOKUP(E10,2:2,63:63),0)=0","v":false}]
[]
[null,null,null,"DSCR",{"$f":"MIN(G68:AC68)","v":0},null,{"$f":"IF(G55>1,G44/G55)","v":false},{"$f":"IF(H55>1,H44/H55)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT55>1,BT44/BT55)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF55>1,EF44/EF55)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR55>1,GR44/GR55)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD55>1,JD44/JD55)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[]
[null,null,"IRR's"]
[null,null,null,"Project Cash Flow",null,{"$f":"F41-F11","v":-1700},3.3556498607039469,5.2631023592033976,7.9844720871852193,11.156634478388705,12.428031402589413,12.853257601196143,12.961586314031409,11.509782898753461,11.228791362416308,6.2761335346190403,5.4265990590933662,4.3049954217112614,3.6576583481673008,5.7367815715317043,8.7030745750318896,12.160731581443688,13.54655422882246,14.010050785303797,14.128129082294238,12.545663359641273,12.239382585033779,6.8409855527347556,5.9149929744117715,4.6924450096652759,3.9868475995023593,6.2530919129695608,9.4863512867847604,13.255197423773625,14.765744109416486,15.270955355981148,15.399660699700725,13.674773062008997,13.340927017686825,7.4566742524808864,6.4473423421088345,5.114765060535154,4.3456638834575738,6.8158701851368235,10.340122902595395,14.448165191913258,16.094661079263982,16.64534133801946,16.785630162673801,14.905502637589811,14.541610449278645,8.1277749352041688,7.0276031528986325,5.575093915983321,4.7367736329687578,7.4292985017991411,11.270733963828988,15.74850005918546,17.543180576397745,18.143422058441217,18.296336877314445,16.246997874972898,15.850355389713728,8.8592746793725485,7.6600874366595111,6.0768523684218216,5.1630832599359477,8.0979353669610674,12.285100020573601,{"$f":"BR41-BR11","v":17.165865064512161},19.12206682827355,19.776330043700938,19.94300719627276,17.709227683720471,17.276887374787972,9.6566094005160821,8.3494953059588699,6.6237690815797885,5.6277607533301852,8.8267495499875661,13.390759022425229,18.710792920318259,20.843052842818178,21.556199747634025,21.737877843937316,19.30305817525532,18.831807238518898,10.525704246562533,9.1009498834951739,7.2199082989219727,6.1342592211299038,9.6211570094864509,14.595927334443507,20.394764283146912,22.718927598671826,23.496257724921101,23.694286849891682,21.040333411028303,20.526669889985605,11.473017628753166,9.9200353730097426,7.8697000458249518,6.6863425510315988,10.487061140340236,15.909560794543431,22.230293068630143,24.763631082552301,25.610920920164013,25.826772666381942,22.933963418020859,22.374070180084317,12.505589215340954,10.812838556580621,8.5779730499492004,7.288113380624444,11.430896642970859,17.341421266052336,24.231019444806854,26.992357879982006,27.915903802978772,28.151182206356321,24.998020125642743,24.387736496291915,13.631092244721644,11.785994026672883,9.3499906244446311,7.9440435848806459,12.459677340838239,18.902149179997053,26.411811194839487,29.421670089180399,30.428335145246873,30.684788604928404,{"$f":"ED41-ED11","v":27.2478419369506},26.582632780958196,14.857890546746599,12.846733489073447,10.191489780644654,8.6590075075199096,13.58104830151369,20.603342606196801,28.788874202375055,32.069620397206648,33.16688530831911,33.44641957937197,29.700147711276166,28.975069731244446,16.195100695953798,14.002939503090062,11.108723860902673,9.4383181831967029,14.803342648649924,22.457643440754516,31.379872880588817,34.955886232955258,36.151904986067841,36.456597341515462,32.373161005291031,31.582826007056454,17.652659758589643,15.263204058368173,12.108509008383919,10.287766819684411,16.135643487028421,24.478831350422436,34.204061439841816,38.101915993921239,39.405576434813959,39.737691102251858,35.286745495767228,34.42528034769154,19.241399136862714,16.636892423621308,13.198274819138474,11.213665833456007,17.587851400860981,26.681926171960455,37.28242696942759,41.531088433374158,42.952078313947212,43.314083301454531,38.462552590386288,37.523555578983789,20.973125059180365,18.134212741747231,14.38611955286094,12.222895758467052,19.170758026938476,29.083299527436903,40.637845396676084,45.268886392377851,46.817765362202479,47.212350798585462,41.924182323521066,40.900675581092337,22.860706314506608,19.76629188850449,{"$f":"GP41-GP11","v":15.680870312618428},13.32295637672909,20.89612624936294,31.700796484906228,44.295251482376933,49.343086167691865,51.031364244800713,51.461462370458158,45.69735873263798,44.581736383390663,24.918169882812197,21.545258158469895,17.09214864075409,14.522022450634712,22.776777611805613,34.553868168547794,48.281824115790862,53.783963922784139,55.624187026832779,56.092993983799389,49.810121018575394,48.594092657895821,27.160805172265299,23.484331392732191,18.630442018421959,15.829004471191837,24.826687596868119,37.663716303717109,52.627188286212053,58.624520675834731,60.630363859247737,61.141363442341351,54.293031910247201,52.967560997106467,29.605277637769195,25.597921218078099,20.307181800079949,17.253614873599112,27.061089480586269,41.053450771051672,57.36363523197118,63.900727536659886,66.08709660658009,66.644086152152141,59.179404782169478,57.734641486846073,32.269752625168437,27.90173412770514,22.134828162087157,18.806440212223041,29.496587533839048,44.748261340446348,62.526362402848605,69.65179301495931,72.034935301172311,72.642053905845842,64.505551212564768,62.930759220662253,35.174030361433616,30.412890199198614,24.126962696675005,20.499019831323121,32.151280411884571,48.775604861086535,{"$f":"JB41-JB11","v":68.153735019105014},75.920454386305678,78.518079478277869,79.179838757372011,70.311050821695602,68.594527550521889,38.339693093962651,33.1500503171265,26.298389339375763,22.343931616142211,35.044895648954196,53.165409298584322,74.287571170824478,82.753295281073207,85.584706631322888,86.306024245535497,76.639045395648239,74.768035030068873,41.790265472419307,36.133554845667895,28.665244379919592,24.354885461595011,38.198936257360074,57.950296135456938,80.973452576198696,90.2010918563698,93.287330228141968,94.073566427633722,83.536559481256603,81.497158182775081,45.551389364937044,39.385574781778018,31.245116374112364,26.546825153138574,41.636840520522497,63.165822787648068,88.261063308056592,98.319190123443136,101.68318994867478,102.54018740612079,91.054849834569723,88.831902419224875,49.65101440778141,42.930276512138065,34.057176847782486]
[null,null,null,"Project IRR",{"$f":"IRR(F73:KT73)","v":9.9821801426238643E-3},{"$f":"(1+E74)^(12)-1","v":0.12658648067161438}]
[]
[null,null,null,"Equity Issued",null,{"$f":"F73+F63","v":-510}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F76","v":-510},{"$f":"SUMIF(42:42,G42,41:41)*G5-G55","v":0},{"$f":"SUMIF(42:42,H42,41:41)*H5-H55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,BT42,41:41)*BT5-BT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,EF42,41:41)*EF5-EF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,GR42,41:41)*GR5-GR55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,JD42,41:41)*JD5-JD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR",{"$f":"IRR(F77:KTT77)","v":{"$error":"#NUM!"}},{"$f":"(1+E78)^(12)-1","v":{"$error":"#NUM!"}}]
[]
[null,null,"Graph"]
[]
[null,null,"Semi-annual",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,"CFADS",null,null,{"$f":"SUMIF(42:42,G82,41:41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,AM82,41:41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(42:42,BD82,41:41)","v":0},0]
[null,null,null,"Debt Service",null,null,{"$f":"SUMIF(42:42,G82,55:55)","v":0},{"$f":"SUMIF(42:42,H82,55:55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Multiple Issues One Fixed","index":6,"n_rows":47,"n_cols":21,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"DSCR =CFADS/(DS1 + DS2)"]
[null,null,null,"DS1 + DS2 =CFADS /DSCR"]
[null,null,null,"DS1 =CFADS/DSCR - DS2"]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Step 1: Aggregate DSCR"]
[null,null,null,"CFADS",null,null,100,{"$f":"G6 * 102%","v":102},{"$f":"H6 * 102%","v":104.04},106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724]
[null,null,null,"Aggregate Debt Service",1.25,null,{"$f":"G6 / $E7","v":80},81.599999999999994,83.231999999999999,84.896640000000005,86.594572800000009,88.326464256000008,90.092993541120009,91.894853411942407,93.732750480181252,95.607405489784881,97.519553599580576,99.469944671572193,101.45934356500365,103.48853043630372,105.55830104502979]
[]
[null,null,null,"Debt IRR - fixed",{"$f":"Debt_IRR_fixed","v":6.2846588136654877E-2}]
[null,null,null,"Total NPV of Debt Service",{"$f":"NPV($E9, G7:U7)","v":859.92218222256361}]
[]
[null,"Step 2: Non-Flexible Portion with Fixed Debt"]
[null,null,null,"Issue 2 - Fixed",0.4]
[null,null,null,"Target Fixed Debt",{"$f":"E13*E10","v":343.96887288902548}]
[null,null,null,"Interest rate",null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Repayment Percent",null,null,{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},{"$f":"1/10","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,null,null,"Repayment  ",null,{"$f":"E14","v":343.96887288902548}]
[]
[null,null,null,"Balance",null,{"$f":"F17","v":343.96887288902548},{"$f":"F19-G17","v":343.96887288902548},{"$f":"G19-H17","v":343.96887288902548},343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548,343.96887288902548]
[null,null,null,"Interest   ",null,null,{"$f":"F19*G15","v":10.319066186670764},{"$f":"G19*H15","v":10.319066186670764},10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764]
[null,null,null,"Debt Service",null,null,{"$f":"G20+G17","v":10.319066186670764},{"$f":"H20+H17","v":10.319066186670764},10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764]
[]
[null,null,null,"Debt Service for Non-Capture"]
[]
[null,"Step 3: Flexible or Capture Issue"]
[null,null,null,"Issue 1 - Capture Issue"]
[null,null,null,"Interest rate",null,0.08]
[null,null,null,"Debt Service"]
[null,null,null,"PV of Debt Service",null,{"$f":"NPV(F27, G28:U28)","v":0}]
[]
[null,null,null,"Total Debt",null,{"$f":"E14 + F29","v":343.96887288902548}]
[null,null,null,"Difference",{"$f":"F31-E40","v":-515.95330933353807}]
[]
[null,"Step 4: Total Debt Service and IRR"]
[null,null,null,"Total debt cash flow"]
[null,null,null,"Debt IRR calculated ",{"$f":"IRR(F35:U35)","v":{"$error":"#NUM!"}}]
[null,null,null,"Debt IRR fixed",6.2846588136654877E-2]
[null,null,null,"Diff",{"$f":"Debt_IRR_calculated - Debt_IRR_fixed","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Total Debt",{"$f":"E10","v":859.92218222256361}]
[null,null,null,"Target Debt",{"$f":"F29+F17","v":343.96887288902548}]
[]
[null,"Graph"]
[null,null,null,null,null,null,{"$f":"G4","v":1},{"$f":"H4","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Debt Service 1",null,null,{"$f":"G21","v":10.319066186670764},{"$f":"H21","v":10.319066186670764},10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764,10.319066186670764]
[null,null,null,"Debt Service 2",null,null,{"$f":"G28","v":0},{"$f":"H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,{"$f":"G6-G45-G46","v":89.680933813329233},{"$f":"H6-H45-H46","v":91.680933813329233},93.720933813329239,95.801733813329236,97.924149813329237,100.08901413332924,102.29717573972924,104.54950057825724,106.8468719135558,109.19019067556033,111.58037581280496,114.01836465279447,116.50511326958379,119.04159685870889,121.62881011961647]

{"sheet":"Multiple Issues Flexible","index":7,"n_rows":43,"n_cols":32,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,"Longest Tenor",20,null,{"$f":"F2<=$D$3","v":true},{"$f":"G2<=$D$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false]
[null,null,"CFADS",0.01,null,100,{"$f":"F4*(1+$D$4)","v":101},{"$f":"G4*(1+$D$4)","v":102.01},103.0301,104.060401,105.10100500999999,106.1520150601,107.213535210701,108.28567056280801,109.36852726843608,110.46221254112045,111.56683466653166,112.68250301319698,113.80932804332895,114.94742132376224,{"$f":"T4*(1+$D$4)","v":116.09689553699987},{"$f":"U4*(1+$D$4)","v":117.25786449236986},{"$f":"V4*(1+$D$4)","v":118.43044313729357},{"$f":"W4*(1+$D$4)","v":119.6147475686665},{"$f":"X4*(1+$D$4)","v":120.81089504435317},{"$f":"Y4*(1+$D$4)","v":122.01900399479671},{"$f":"Z4*(1+$D$4)","v":123.23919403474467},{"$f":"AA4*(1+$D$4)","v":124.47158597509213},{"$f":"AB4*(1+$D$4)","v":125.71630183484305},{"$f":"AC4*(1+$D$4)","v":126.97346485319149},{"$f":"AD4*(1+$D$4)","v":128.24319950172341},{"$f":"AE4*(1+$D$4)","v":129.52563149674066}]
[]
[null,"Step 1: Aggregate Debt Size at Overall Debt IRR"]
[null,null,"Aggregate Debt Service over Tenor",1.5]
[null,null,null,null,null,{"$f":"F4 / $D7*F3","v":66.666666666666671},{"$f":"G4 / $D7*G3","v":67.333333333333329},68.006666666666675,68.686733333333336,69.373600666666661,70.06733667333333,70.76801004006667,71.475690140467336,72.190447041872005,72.912351512290726,73.641475027413634,74.37788977768777,75.121668675464647,75.872885362219293,76.631614215841495,77.397930357999911,78.171909661579903,78.953628758195705,79.743165045777673,80.540596696235454,0,0,0,0,0,0,0]
[null,null,"Debt IRR - for PV from Below",{"$f":"Debt_IRR_fixed","v":2.8969193985230124E-2}]
[null,null,"PV Debt Service =Debt",null,{"$f":"NPV($D9, F8:TT8)","v":1092.1035037959127}]
[null,null,"Difference",{"$f":"E31","v":1092.1035037959127}]
[]
[null,"Step 2: All of the Non-Capture Issue"]
[null,null,"Issue 2 - Non-Capture",null,0.4]
[null,null,"Debt Amount from Percent"]
[null,null,"Tenor",null,13,{"$f":"F2<=$E$16","v":true},{"$f":"G2<=$E$16","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest rate",null,0.03,{"$f":"E17","v":0.03},{"$f":"F17","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"T17","v":0.03},{"$f":"U17","v":0.03},{"$f":"V17","v":0.03},{"$f":"W17","v":0.03},{"$f":"X17","v":0.03},{"$f":"Y17","v":0.03},{"$f":"Z17","v":0.03},{"$f":"AA17","v":0.03},{"$f":"AB17","v":0.03},{"$f":"AC17","v":0.03},{"$f":"AD17","v":0.03},{"$f":"AE17","v":0.03}]
[null,null,"CFADS over Debt Tenor"]
[null,null,"PV CFADS",null,{"$f":"NPV(E17, F18:TT18)","v":0}]
[null,null,"LLCR for Issue 2"]
[null,null,"DS for Issue 2 - Capture"]
[]
[null,"Step 3: Compute Capture Debt Service "]
[null,null,"Issue 1 - Capturing"]
[null,null,"Interest rate",null,7.0000000000000007E-2,{"$f":"$E$25","v":7.0000000000000007E-2},{"$f":"$E$25","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Debt Service - Issue 1 Capturing"]
[null,null,"PV of DS",null,{"$f":"NPV(E25, F26:TT26)","v":0}]
[]
[null,null,"Total Debt Using PV ",null,{"$f":"E15 + E27","v":0}]
[null,null,"Aggregate PV of Debt Service",null,{"$f":"E10","v":1092.1035037959127}]
[null,null,"Diff",null,{"$f":"E10 - E29","v":1092.1035037959127}]
[]
[null,null,"Total debt cash flow Usin PV",null,{"$f":"-E29","v":0},{"$f":"F21 + F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U21 + U26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt IRR",{"$f":"IRR(E33:T33)","v":{"$error":"#NUM!"}}]
[null,null,"Fixed Debt IRR",2.8969193985230124E-2]
[null,null,"Difference",{"$f":"Debt_IRR_calculated - Debt_IRR_fixed","v":{"$error":"#NUM!"}}]
[]
[null,null,"Capturing Debt",null,"DSCR =CFADS/(DS1 + DS2)",null,null,"DS1 + DS2 =CFADS /DSCR",null,null,"DS1 (capturing) =CFADS/DSCR - DS2"]
[]
[null,null,null,null,null,{"$f":"F2","v":1},{"$f":"G2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,"Debt Service 1"]
[null,null,"Debt Service 2"]
[null,null,"CFADS"]

{"sheet":"Fixed Debt Amt LLCR","index":8,"n_rows":47,"n_cols":20,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"CFADS",null,0.03,100,{"$f":"F3*(1+$E$3)","v":103},{"$f":"G3*(1+$E$3)","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115]
[]
[null,"Inputs"]
[null,null,"Total Debt",null,800]
[null,null,"Max Tenor",null,{"$f":"MAX(E21,E29)","v":12},{"$f":"F2<=$E$7","v":true},{"$f":"G2<=$E$7","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false]
[]
[null,"Aggregate - Just Add Up"]
[null,null,"Aggregate DSCR from LLCR Below",null,{"$f":"E16","v":1.368424458365209},{"$f":"F3 / $E10*F7","v":73.07674120313898},75.269043439233144,77.527114742410134,79.85292818468244,82.248516030222916,84.715971511129609,87.25745065646349,89.875174176157401,92.571429401442131,95.348572283485382,98.209029451989963,101.15530033554967,0,0,0]
[null,null,"Fixed Debt ",null,{"$f":"E6","v":800}]
[null,null,"CFADS over Tenor",null,null,{"$f":"F3*F7","v":100},{"$f":"G3*G7","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,0,0,0]
[null,null,"Debt IRR",null,{"$f":"D39","v":4.0000000000003366E-2}]
[null,null,"PV CFADS",null,{"$f":"NPV(E13,F12:T12)","v":1094.7395666921673}]
[null,null,"No Circularity in Debt IRR"]
[null,null,"LLCR from Aggregate PV CFADS",null,{"$f":"E14 / E11","v":1.368424458365209}]
[]
[null,"Compute LLCR for Capture Debt Issue"]
[null,null,"Issue 2",0.4,{"$f":"D19 * E$11","v":320}]
[null,null,"Interest rate",null,null,0.04,{"$f":"F20","v":0.04},{"$f":"G20","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"Tenor",null,8,{"$f":"F2<=$E$21","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false]
[null,null,"CFADS"]
[null,null,"PV CFADS at Interest Rate for Issue"]
[null,null,"LLCR"]
[null,null,"Debt Service - Non-Capture",null,{"$f":"NPV(F20,F25:T25)","v":0}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Interest rate",null,0.04]
[null,null,"Issue 1",{"$f":"1 - D19","v":0.6},{"$f":"D28 * E11","v":480}]
[null,null,"Tenor",null,12,{"$f":"F2<=$E$29","v":true},{"$f":"G2<=$E$29","v":true},true,true,true,true,true,true,true,true,true,true,false,false,false]
[null,null,"Debt Service - Capture"]
[]
[null,null,"DS Aggregate",null,null,{"$f":"F30 + F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of DS",null,{"$f":"NPV(E27,F30:T30)","v":0}]
[null,null,"DSCR",null,null,{"$f":"IF(F32,F3/F32)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Compute Debt IRR"]
[null,null,"Total debt cash flow",null,{"$f":"-E33-E25","v":0}]
[null,null,"Debt IRR",{"$f":"IRR(E37:T37)","v":{"$error":"#NUM!"}}]
[null,null,"Fixed",4.0000000000003366E-2]
[null,null,"Difference",{"$f":"D38-D39","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"DSCR =CFADS/(DS1 + DS2)",null,null,"DS1 + DS2 =CFADS /DSCR",null,null,"DS1 =CFADS/DSCR - DS2"]
[]
[null,"Graph",null,null,null,{"$f":"F2","v":1},{"$f":"G2","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Debt Issue 1",null,null,{"$f":"F25","v":0},{"$f":"G25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Issue 2",null,null,{"$f":"F30","v":0},{"$f":"G30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,{"$f":"F3-F45-F46","v":100},{"$f":"G3-G45-G46","v":103},106.09,{"$f":"I3-I45-I46","v":109.2727},{"$f":"J3-J45-J46","v":112.550881},{"$f":"K3-K45-K46","v":115.92740743},{"$f":"L3-L45-L46","v":119.4052296529},{"$f":"M3-M45-M46","v":122.987386542487},{"$f":"N3-N45-N46","v":126.67700813876162},{"$f":"O3-O45-O46","v":130.47731838292447},{"$f":"P3-P45-P46","v":134.39163793441222},{"$f":"Q3-Q45-Q46","v":138.4233870724446},{"$f":"R3-R45-R46","v":142.57608868461793},{"$f":"S3-S45-S46","v":146.85337134515646},{"$f":"T3-T45-T46","v":151.25897248551115}]

{"sheet":"Steps (2)","index":9,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Do not need a capture issue"]
[]
[null,null,"1. Use the Varying Input DSCR"]
[null,null,"3. Set the End Row to the Debt Tenor of the Shortest Issue"]
[]
[]
[null,null,"4. For the Non-Capture Issue, Use Same DSCR"]
[null,null,"4. For the Non-Capture Issue, Compute the PV of Debt Service"]
[null,null,"5. Compute a factor for the PV of Debt Service/Target Debt"]

{"sheet":"Multiple Issues Changing DSCR","index":10,"n_rows":45,"n_cols":32,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,"Longest Tenor",17,null,{"$f":"F2<=$D$3","v":true},{"$f":"G2<=$D$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[null,null,"CFADS",0.01,null,100,{"$f":"F4*(1+$D$4)","v":101},{"$f":"G4*(1+$D$4)","v":102.01},103.0301,104.060401,105.10100500999999,106.1520150601,107.213535210701,108.28567056280801,109.36852726843608,110.46221254112045,111.56683466653166,112.68250301319698,113.80932804332895,114.94742132376224,116.09689553699987,117.25786449236986,118.43044313729357,119.6147475686665,120.81089504435317,122.01900399479671,123.23919403474467,124.47158597509213,125.71630183484305,126.97346485319149,128.24319950172341,129.52563149674066]
[]
[null,"Step 1: Aggregate Debt Size at Overall Debt IRR"]
[null,null,"Aggregate Debt Service over Tenor",1.5]
[null,null,"DSCR",null,null,2,{"$f":"F8-0.1","v":1.9},{"$f":"G8-0.1","v":1.7999999999999998},1.6999999999999997,1.5999999999999996,1.4999999999999996,1.3999999999999995,1.2999999999999994,1.1999999999999993,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Debt Service"]
[null,null,"Debt IRR - for PV from Below",{"$f":"Debt_IRR_fixed","v":5.1169828963366193E-2}]
[null,null,"PV Debt Service =Debt",null,{"$f":"NPV($D10, F9:TT9)","v":0}]
[null,null,"Difference",{"$f":"E33","v":-728.53448380881503}]
[]
[null,"Step 2: All of the Non-Capture Issue"]
[null,null,"Issue 2 - Non-Capture",null,0.6]
[null,null,"Debt Amount from Percent",null,{"$f":"E15 * E$11","v":0}]
[null,null,"Tenor",null,13,{"$f":"F2<=$E$17","v":true},{"$f":"G2<=$E$17","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest rate",null,0.03,{"$f":"E18","v":0.03},{"$f":"F18","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Full Debt Service at DSCR"]
[null,null,"Hypothetical PV of Full Debt Service"]
[null,null,"Total Debt from Multiplication"]
[null,null,"Factor to Apply to Debt Service"]
[null,null,"DS for Issue 2 - Capture",{"$f":"NPV(E18,F23:TT23)","v":0}]
[]
[null,"Step 3: Compute Capture Debt Service "]
[null,null,"Issue 1 - Capturing"]
[null,null,"Interest rate",null,7.0000000000000007E-2,{"$f":"$E$27","v":7.0000000000000007E-2},{"$f":"$E$27","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Debt Service - Issue 1 Capturing",null,null,{"$f":"F4 / F8 * F3- F23","v":50},53.15789473684211,56.672222222222231,60.605941176470601,65.037750625000015,70.067336673333344,75.822867900071458,82.471950162077732,90.238058802340063,91.140439390363412,92.051843784267049,92.972362222109723,93.902085844330813,94.841106702774127,95.789517769801876,96.747412947499896,97.71488707697489,0,0,0,0,0,0,0,0,0,0]
[null,null,"PV of DS",null,{"$f":"NPV(E27, F28:TT28)","v":728.53448380881503}]
[]
[null,null,"Total Debt Using PV ",null,{"$f":"E16 + E29","v":728.53448380881503}]
[null,null,"Aggregate PV of Debt Service",null,{"$f":"E11","v":0}]
[null,null,"Diff",null,{"$f":"E11 - E31","v":-728.53448380881503}]
[]
[null,null,"Total debt cash flow Usin PV",null,{"$f":"-E31","v":-728.53448380881503},{"$f":"F23 + F28","v":50},53.15789473684211,56.672222222222231,60.605941176470601,65.037750625000015,70.067336673333344,75.822867900071458,82.471950162077732,90.238058802340063,91.140439390363412,92.051843784267049,92.972362222109723,93.902085844330813,94.841106702774127,95.789517769801876,96.747412947499896,97.71488707697489,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt IRR",{"$f":"IRR(E35:TT35)","v":7.0000000003018314E-2}]
[null,null,"Fixed Debt IRR",5.1169828963366193E-2]
[null,null,"Difference",{"$f":"Debt_IRR_calculated - Debt_IRR_fixed","v":1.8830171039652122E-2}]
[]
[null,null,"Capturing Debt",null,"DSCR =CFADS/(DS1 + DS2)",null,null,"DS1 + DS2 =CFADS /DSCR",null,null,"DS1 (capturing) =CFADS/DSCR - DS2"]
[]
[null,null,null,null,null,{"$f":"F2","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
[null,null,"Debt Service 1",null,null,{"$f":"F23","v":0},{"$f":"G23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service 2",null,null,{"$f":"F28","v":50},{"$f":"G28","v":53.15789473684211},56.672222222222231,60.605941176470601,65.037750625000015,70.067336673333344,75.822867900071458,82.471950162077732,90.238058802340063,91.140439390363412,92.051843784267049,92.972362222109723,93.902085844330813,94.841106702774127,95.789517769801876,96.747412947499896,97.71488707697489,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,{"$f":"F4-F43-F44","v":50},47.84210526315789,45.337777777777774,42.424158823529403,39.022650374999984,35.033668336666651,30.32914716002854,24.741585048623264,18.047611760467944,18.228087878072671,18.410368756853401,18.594472444421939,18.780417168866165,18.96822134055482,19.157903553960367,19.349482589499971,19.542977415394972,118.43044313729357,119.6147475686665,120.81089504435317,122.01900399479671,123.23919403474467,124.47158597509213,125.71630183484305,126.97346485319149,128.24319950172341,129.52563149674066]

{"sheet":"Changing DSCR - Fixed","index":11,"n_rows":78,"n_cols":19,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Time",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"CFADS",null,null,100,120,130,80,100,150,106,107,108,109,110,111,112]
[null,null,null,"DSCR",null,null,2.5,2.4,2.2999999999999998,2.2000000000000002,2,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,null,null,"Number","Debt","Tenor","Rate"]
[null,null,null,null,null,null,null,1,5]
[null,null,null,"Capture",1,200,10,0.1,0.08]
[null,null,null,"Non Capture",2,150,7,0.04,0.03]
[null,null,null,"Non Capture",3,130,6,0.02,0.05]
[]
[null,null,null,"Total",null,{"$f":"SUM(F8:F11)","v":480}]
[]
[null,null,null,"Aggregate Debt Service Before Adjustment",null,null,{"$f":"G3/G4","v":40},50,56.521739130434788,36.36363636363636,50,100,70.666666666666671,71.333333333333329,72,72.666666666666671,73.333333333333329,74,74.666666666666671]
[null,null,null,"Debt IRR"]
[]
[null,"Debt Service Calculations"]
[null,null,null,"Debt 2 - Interest Rate",null,null,{"$f":"LOOKUP(G2,7:7,9:9)","v":0.04},0.04,0.04,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Flag",{"$f":"G9","v":7},null,{"$f":"G2<=$E19","v":true},true,true,true,true,true,true,false,false,false,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F20*(1+G18)","v":1.04},{"$f":"G20*(1+H18)","v":1.0816000000000001},1.1248640000000001,1.1698585600000002,1.2049543168000003,1.2411029463040004,1.2783360346931205,1.3166861157339143,1.3561866992059317,1.3968723001821097,1.4387784691875731,1.4819418232632005,1.5264000779610964]
[null,null,null,"Debt Service"]
[null,null,null,"PV of Debt Service without Adustment"]
[null,null,null,"Target Debt"]
[null,null,null,"Sculpting Ratio"]
[null,null,null,"Debt Service Applied"]
[]
[null,null,null,"Debt 3 - Interest Rate",null,null,{"$f":"LOOKUP(G2,7:7,10:10)","v":0.02},0.02,0.02,0.02,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Flag",{"$f":"G10","v":6},null,{"$f":"G2<=$E$28","v":true},true,true,true,true,true,false,false,false,false,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F29*(1+G27)","v":1.02},{"$f":"G29*(1+H27)","v":1.0404},1.0612079999999999,1.08243216,1.136553768,1.1933814564,1.25305052922,1.3157030556810001,1.3814882084650502,1.4505626188883027,1.523090749832718,1.5992452873243539,1.6792075516905716]
[null,null,null,"Debt Service",null,null,{"$f":"G28*G14","v":40},50,56.521739130434788,36.36363636363636,50,100,0,0,0,0,0,0,0]
[null,null,null,"PV of Debt Service without Adustment",{"$f":"SUMPRODUCT(G30:S30/G29:S29)","v":301.9183444637606}]
[null,null,null,"Target Debt",{"$f":"F10","v":130}]
[null,null,null,"Sculpting Ratio",{"$f":"E32/E31","v":0.43057999748539283}]
[null,null,null,"Debt Service Applied",null,null,{"$f":"G30*$E$33","v":17.223199899415714},{"$f":"H30*$E$33","v":21.52899987426964},24.337130292652642,15.657454454014283,21.52899987426964,43.057999748539281,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt 1",null,null,{"$f":"LOOKUP(G2,7:7,8:8)","v":0.1},0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Flag",{"$f":"G8","v":10},null,{"$f":"G2<=$E38","v":true},true,true,true,true,true,true,true,true,true,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F39*(1+G37)","v":1.1000000000000001},{"$f":"G39*(1+H37)","v":1.2100000000000002},1.3310000000000004,1.4641000000000006,1.5812280000000007,1.7077262400000008,1.844344339200001,1.9918918863360011,2.1512432372428814,2.323342696222312,2.5092101119200971,2.7099469208737053,2.9267426745436018]
[null,null,null,"Debt Service",null,null,{"$f":"G14*G38","v":40},50,56.521739130434788,36.36363636363636,50,100,70.666666666666671,71.333333333333329,72,72.666666666666671,0,0,0]
[null,null,null,"PV of Debt Service without Adustment",{"$f":"SUMPRODUCT(G40:S40/G39:S39)","v":374.03978690328336}]
[null,null,null,"Target Debt",{"$f":"F8","v":200}]
[null,null,null,"Hedieh Sculpting Ratio",{"$f":"E42/E41","v":0.53470247551957517}]
[null,null,null,"Debt Service Applied",null,null,{"$f":"$E$43*G40","v":21.388099020783006},{"$f":"$E$43*H40","v":26.73512377597876},30.22231383371512,19.443726382530006,26.73512377597876,53.47024755195752,37.785641603383311,38.142109920396358,38.498578237409411,38.855046554422465,0,0,0]
[]
[null,"Check"]
[null,null,"Debt 1"]
[null,null,null,"Opening",null,null,{"$f":"F50","v":200},{"$f":"G50","v":198.61190097921698},191.73796730115993,180.6894501975608,179.31466883478689,166.92471856559106,126.80844849888084,99.16748277540799,68.95877147704428,35.976894957798407,-1.8474111129762605E-13,-1.9952040020143612E-13,-2.1548203221755102E-13]
[null,null,null,"Repayment",null,null,{"$f":"G44-G51","v":1.388099020783006},{"$f":"H44-H51","v":6.8739336780570603},{"$f":"I44-I51","v":11.048517103599128},{"$f":"J44-J51","v":1.3747813627739234},{"$f":"K44-K51","v":12.389950269195809},{"$f":"L44-L51","v":40.116270066710236},27.640965723472846,30.208711298363717,32.981876519245873,35.976894957798592,1.4779288903810084E-14,1.596163201611489E-14,1.7238562577404081E-14]
[null,null,null,"Closing",null,{"$f":"E42","v":200},{"$f":"G48-G49","v":198.61190097921698},{"$f":"H48-H49","v":191.73796730115993},180.6894501975608,179.31466883478689,166.92471856559106,126.80844849888084,99.16748277540799,68.95877147704428,35.976894957798407,-1.8474111129762605E-13,-1.9952040020143612E-13,-2.1548203221755102E-13,-2.3272059479495508E-13]
[null,null,null,"Intrest",null,null,{"$f":"G37*G48","v":20},{"$f":"H37*H48","v":19.8611900979217},19.173796730115992,18.068945019756082,14.345173506782951,13.353977485247285,10.144675879910467,7.9333986220326391,5.5167017181635423,2.8781515966238724,-1.4779288903810084E-14,-1.596163201611489E-14,-1.7238562577404081E-14]
[]
[null,null,"Debt 2"]
[null,null,null,"Opening",null,null,{"$f":"F56","v":0},{"$f":"G56","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment",null,null,{"$f":"G25-G57","v":0},{"$f":"H25-H57","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing",null,{"$f":"E23","v":0},{"$f":"G54-G55","v":0},{"$f":"H54-H55","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Intrest",null,null,{"$f":"G54*G18","v":0},{"$f":"H54*H18","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Debt 3"]
[null,null,null,"Opening",null,null,{"$f":"F63","v":130},{"$f":"G63","v":115.37680010058429},96.155336228326334,73.741312660240226,59.558684459430751,41.007618808132648,0,0,0,0,0,0,0]
[null,null,null,"Repayment",null,null,{"$f":"G34-G64","v":14.623199899415715},{"$f":"H34-H64","v":19.221463872257956},22.414023568086115,14.182628200809479,18.551065651298103,41.007618808132648,0,0,0,0,0,0,0]
[null,null,null,"Closing",null,{"$f":"E32","v":130},{"$f":"G61-G62","v":115.37680010058429},{"$f":"H61-H62","v":96.155336228326334},73.741312660240226,59.558684459430751,41.007618808132648,0,0,0,0,0,0,0,0]
[null,null,null,"Intrest",null,null,{"$f":"G61*G27","v":2.6},{"$f":"H61*H27","v":2.3075360020116857},1.9231067245665268,1.4748262532048046,2.9779342229715375,2.0503809404066327,0,0,0,0,0,0,0]
[]
[null,"Total DSCR"]
[null,null,null,"CFADS"]
[null,null,null,"Total Debt Service"]
[null,null,null,"DSCR Computed"]
[]
[null,null,null,"DSCR",null,null,{"$f":"G4","v":2.5},2.4,2.2999999999999998,2.2000000000000002,2,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,"Graph"]
[null,null,null,null,null,null,{"$f":"G2","v":1},{"$f":"H2","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"Debt Service 1",null,null,{"$f":"G44","v":21.388099020783006},{"$f":"H44","v":26.73512377597876},30.22231383371512,19.443726382530006,26.73512377597876,53.47024755195752,37.785641603383311,38.142109920396358,38.498578237409411,38.855046554422465,0,0,0]
[null,null,null,"Debt Service 2",null,null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service 3",null,null,{"$f":"G34","v":17.223199899415714},{"$f":"H34","v":21.52899987426964},24.337130292652642,15.657454454014283,21.52899987426964,43.057999748539281,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,{"$f":"G3-G75-G76-G77","v":61.38870107980128},{"$f":"H3-H75-H76-H77","v":71.735876349751592},75.440555873632235,44.898819163455713,51.735876349751592,53.471752699503192,68.214358396616689,68.857890079603635,69.501421762590581,70.144953445577528,110,111,112]

{"sheet":"Changing DSCR with Capture","index":12,"n_rows":77,"n_cols":19,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,"Inputs",null,null,null,null,"s"]
[null,null,null,null,"Num","Debt","Tenor","Rate"]
[null,null,null,null,null,null,null,1,5]
[null,null,null,"Capture",1,200,10,0.1,0.08]
[null,null,null,"Non Capture",2,150,8,0.04,0.03]
[null,null,null,"Non Capture",3,130,6,0.02,0.05]
[]
[null,null,null,"Total",null,{"$f":"SUM(F4:F7)","v":480}]
[]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"CFADS",null,null,100,120,130,80,100,150,106,107,108,109,110,111,112]
[null,null,null,"DSCR",null,null,2.5,2.4,2.2999999999999998,2.2000000000000002,2,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[]
[null,null,null,"Aggregate Debt Service Before Adjustment",null,null,{"$f":"G11/G12*G38","v":40},{"$f":"H11/H12*H38","v":50},56.521739130434788,36.36363636363636,50,100,70.666666666666671,71.333333333333329,72,72.666666666666671,0,0,0]
[null,null,null,"Debt IRR"]
[]
[null,"Debt Service Calculations"]
[null,null,null,"Debt 2 - Interest Rate",null,null,{"$f":"LOOKUP(G10,3:3,5:5)","v":0.04},0.04,0.04,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Flag",{"$f":"G5","v":8},null,{"$f":"G10<=$E19","v":true},true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F20*(1+G18)","v":1.04},{"$f":"G20*(1+H18)","v":1.0816000000000001},1.1248640000000001,1.1698585600000002,1.2049543168000003,1.2411029463040004,1.2783360346931205,1.3166861157339143,1.3561866992059317,1.3968723001821097,1.4387784691875731,1.4819418232632005,1.5264000779610964]
[null,null,null,"Debt Service"]
[null,null,null,"PV of Debt Service without Adustment",{"$f":"SUMPRODUCT(G21:S21/G20:S20)","v":0}]
[null,null,null,"Target Debt",{"$f":"F5","v":150}]
[null,null,null,"Sculpting Ratio"]
[null,null,null,"Debt Service Applied"]
[]
[null,null,null,"Debt 3 - Interest Rate",null,null,{"$f":"LOOKUP(G10,3:3,6:6)","v":0.02},0.02,0.02,0.02,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Flag",{"$f":"G6","v":6},null,{"$f":"G10<=$E$28","v":true},true,true,true,true,true,false,false,false,false,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F29*(1+G27)","v":1.02},{"$f":"G29*(1+H27)","v":1.0404},1.0612079999999999,1.08243216,1.136553768,1.1933814564,1.25305052922,1.3157030556810001,1.3814882084650502,1.4505626188883027,1.523090749832718,1.5992452873243539,1.6792075516905716]
[null,null,null,"Debt Service",null,null,{"$f":"G28*G14","v":40},50,56.521739130434788,36.36363636363636,50,100,0,0,0,0,0,0,0]
[null,null,null,"PV of Debt Service without Adustment",{"$f":"SUMPRODUCT(G30:S30/G29:S29)","v":301.9183444637606}]
[null,null,null,"Target Debt",{"$f":"F6","v":130}]
[null,null,null,"Hedieh Sculpting Ratio",{"$f":"E32/E31","v":0.43057999748539283}]
[null,null,null,"Debt Service Applied",null,null,{"$f":"G30*$E$33","v":17.223199899415714},{"$f":"H30*$E$33","v":21.52899987426964},24.337130292652642,15.657454454014283,21.52899987426964,43.057999748539281,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt 1",null,null,{"$f":"LOOKUP(G10,3:3,4:4)","v":0.1},0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,null,null,"Flag",{"$f":"G4","v":10},null,{"$f":"G10<=$E38","v":true},true,true,true,true,true,true,true,true,true,false,false,false]
[null,null,null,"PV Factor",null,1,{"$f":"F39*(1+G37)","v":1.1000000000000001},{"$f":"G39*(1+H37)","v":1.2100000000000002},1.3310000000000004,1.4641000000000006,1.5812280000000007,1.7077262400000008,1.844344339200001,1.9918918863360011,2.1512432372428814,2.323342696222312,2.5092101119200971,2.7099469208737053,2.9267426745436018]
[null,null,null,"Debt Service",null,null,{"$f":"G14*G38","v":40},50,56.521739130434788,36.36363636363636,50,100,70.666666666666671,71.333333333333329,72,72.666666666666671,0,0,0]
[null,null,null,"PV of Debt Service without Adustment",{"$f":"SUMPRODUCT(G40:S40/G39:S39)","v":374.03978690328336}]
[null,null,null,"Target Debt",{"$f":"F4","v":200}]
[null,null,null,"Hedieh Sculpting Ratio",{"$f":"E42/E41","v":0.53470247551957517}]
[null,null,null,"Debt Service Applied"]
[]
[null,"Check"]
[null,null,"Debt 1"]
[null,null,null,"Opening",null,null,{"$f":"F50","v":200},{"$f":"G50","v":220},242,266.2,292.82,316.24559999999997,341.54524799999996,368.86886783999995,398.37837726719994,430.24864744857592,464.66853924446201,501.84202238401895,541.98938417474051]
[null,null,null,"Repayment",null,null,{"$f":"MIN(G44-G51,G48)","v":-20},{"$f":"MIN(H44-H51,H48)","v":-22},-24.200000000000003,-26.62,-23.425599999999999,-25.299647999999998,-27.323619839999996,-29.509509427199998,-31.870270181375997,-34.419891795886073,-37.173483139556964,-40.147361790721519,-43.359150733979241]
[null,null,null,"Closing",null,{"$f":"E42","v":200},{"$f":"G48-G49","v":220},{"$f":"H48-H49","v":242},266.2,292.82,316.24559999999997,341.54524799999996,368.86886783999995,398.37837726719994,430.24864744857592,464.66853924446201,501.84202238401895,541.98938417474051,585.34853490871978]
[null,null,null,"Intrest",null,null,{"$f":"G37*G48","v":20},{"$f":"H37*H48","v":22},24.200000000000003,26.62,23.425599999999999,25.299647999999998,27.323619839999996,29.509509427199998,31.870270181375997,34.419891795886073,37.173483139556964,40.147361790721519,43.359150733979241]
[]
[null,null,"Debt 2"]
[null,null,null,"Opening",null,null,{"$f":"F56","v":150},{"$f":"G56","v":156},162.24,168.7296,175.47878400000002,180.74314752000001,186.16544194560001,191.750405203968,197.50291736008705,203.42800488088966,209.53084502731636,215.81677037813586,222.29127348947992]
[null,null,null,"Repayment",null,null,{"$f":"G25-G57","v":-6},{"$f":"H25-H57","v":-6.24},-6.4896000000000003,-6.7491840000000005,-5.2643635200000007,-5.4222944255999996,-5.584963258368,-5.7525121561190398,-5.9250875208026113,-6.1028401464266899,-6.2859253508194906,-6.4745031113440756,-6.6687382046843977]
[null,null,null,"Closing",null,{"$f":"E23","v":150},{"$f":"G54-G55","v":156},{"$f":"H54-H55","v":162.24},168.7296,175.47878400000002,180.74314752000001,186.16544194560001,191.750405203968,197.50291736008705,203.42800488088966,209.53084502731636,215.81677037813586,222.29127348947992,228.96001169416431]
[null,null,null,"Intrest",null,null,{"$f":"G54*G18","v":6},{"$f":"H54*H18","v":6.24},6.4896000000000003,6.7491840000000005,5.2643635200000007,5.4222944255999996,5.584963258368,5.7525121561190398,5.9250875208026113,6.1028401464266899,6.2859253508194906,6.4745031113440756,6.6687382046843977]
[]
[]
[null,null,"Debt 3"]
[null,null,null,"Opening",null,null,{"$f":"F63","v":130},{"$f":"G63","v":115.37680010058429},96.155336228326334,73.741312660240226,59.558684459430751,41.007618808132648,0,0,0,0,0,0,0]
[null,null,null,"Repayment",null,null,{"$f":"G34-G64","v":14.623199899415715},{"$f":"H34-H64","v":19.221463872257956},22.414023568086115,14.182628200809479,18.551065651298103,41.007618808132648,0,0,0,0,0,0,0]
[null,null,null,"Closing",null,{"$f":"E32","v":130},{"$f":"G61-G62","v":115.37680010058429},{"$f":"H61-H62","v":96.155336228326334},73.741312660240226,59.558684459430751,41.007618808132648,0,0,0,0,0,0,0,0]
[null,null,null,"Intrest",null,null,{"$f":"G61*G27","v":2.6},{"$f":"H61*H27","v":2.3075360020116857},1.9231067245665268,1.4748262532048046,2.9779342229715375,2.0503809404066327,0,0,0,0,0,0,0]
[]
[null,null,"DSCR"]
[]
[null,null,null,"CFADS",null,null,{"$f":"G11","v":100},{"$f":"H11","v":120},130,80,100,150,106,107,108,109,110,111,112]
[null,null,null,"Debt Service",null,null,{"$f":"G64+G62+G57+G55+G51+G49","v":17.223199899415718},{"$f":"H64+H62+H57+H55+H51+H49","v":21.528999874269644},24.337130292652645,15.657454454014289,21.52899987426964,43.057999748539281,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,null,{"$f":"IF(G69>0.1,G68/G69)","v":5.8061220089184715},{"$f":"IF(H69>0.1,H68/H69)","v":5.5738771285617332},5.3416322482049932,5.1093873678482549,4.6448976071347783,3.4836732053510837,false,false,false,false,false,false,false]
[]
[null,"Graph"]
[null,null,null,null,null,null,{"$f":"G10","v":1},{"$f":"H10","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,"Debt Service 1",null,null,{"$f":"G44","v":0},{"$f":"H44","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service 2",null,null,{"$f":"G25","v":0},{"$f":"H25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service 3",null,null,{"$f":"G34","v":17.223199899415714},{"$f":"H34","v":21.52899987426964},24.337130292652642,15.657454454014283,21.52899987426964,43.057999748539281,0,0,0,0,0,0,0]
[null,null,null,"CFADS",null,null,{"$f":"G68-G74-G75-G76","v":82.776800100584282},{"$f":"H68-H74-H75-H76","v":98.471000125730356},105.66286970734735,64.342545545985715,78.471000125730356,106.94200025146071,106,107,108,109,110,111,112]

{"sheet":"Steps","index":13,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"1. Run the interpolate lookup and goal seek with aggregate debt service"]
[null,null,"   for this, use the debt IRR and the shortest tenure"]
[]
[null,null,"2. Get the Curved DSCR"]
[null,null,"3. Set the End Row to the Debt Tenor of the Shortest Issue"]
[]
[]
[null,null,"4. For the Non-Capture Issue, Use Same DSCR"]
[null,null,"4. For the Non-Capture Issue, Compute the PV of Debt Service"]
[null,null,"5. Compute a factor for the PV of Debt Service/Target Debt"]
[]
[null,null,"6. Compute the Capture Debt Service"]
[]
[]
[null,null,"Video Points"]
[]
[null,null,"Monster Model"]
[null,null,"Basic Idea of UDF - Change Debt to Capital"]
[null,null,"Inserting the UDF and interpreting the output"]
[null,null,"Different options and become a monster"]
[null,null,"Speed of Model"]
[]
[null,null,"Use Simple Model to Explain"]
[null,null,"Use Basic Scenarios"]

{"sheet":"CurvedSculpting","index":14,"n_rows":62,"n_cols":29,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,"Debt Repayment Flag",{"$f":"MAX(F9:F10)","v":15},null,{"$f":"G3<=$E$4","v":true},{"$f":"H3<=$E$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false]
[null,null,null,"CFADS",0.02,null,150,{"$f":"G5*(1+$E$5)","v":153},{"$f":"H5*(1+$E$5)","v":156.06},159.18120000000002,162.36482400000003,165.61212048000004,168.92436288960005,172.30285014739206,175.7489071503399,179.2638852933467,182.84916299921363,186.50614625919792,190.23626918438188,194.04099456806952,197.92181445943092,{"$f":"U5*(1+$E$5)","v":201.88025074861955},{"$f":"V5*(1+$E$5)","v":205.91785576359194},{"$f":"W5*(1+$E$5)","v":210.03621287886378},{"$f":"X5*(1+$E$5)","v":214.23693713644107},{"$f":"Y5*(1+$E$5)","v":218.52167587916989},{"$f":"Z5*(1+$E$5)","v":222.89210939675328},{"$f":"AA5*(1+$E$5)","v":227.34995158468834},{"$f":"AB5*(1+$E$5)","v":231.8969506163821}]
[]
[null,"Inputs"]
[null,null,null,null,null,"Tenor","Fixed Debt","Int Rate"]
[null,null,null,"Issue 1",null,15,500,0.1]
[null,null,null,"Issue 2",null,10,400,0.03]
[]
[null,"Step 1: Curved DSCR with Interpolate"]
[null,null,null,"Start and End",null,null,{"$f":"G3","v":1},{"$f":"F10","v":10}]
[null,null,null,"DSCR Range",null,"Start_DSCR",2.474653989575553,{"$f":"E17","v":1.25}]
[]
[null,null,null,"Curved DSCR"]
[null,null,null,"Aggregate DS",1.25]
[null,null,null,"Debt IRR",{"$f":"Fixed_Debt_IRR","v":7.8003983693519519E-2}]
[]
[null,null,null,"Fixed Debt ",null,{"$f":"G9+G10","v":900}]
[null,null,null,"PV DS",{"$f":"F39","v":0.1},{"$f":"F32+F43","v":0}]
[null,null,null,"Difference",null,null,"Dif_1"]
[]
[null,"Step 2: Capture Issue"]
[null,null,null,"Issue 2",0,{"$f":"E25 * F$20","v":0}]
[null,null,null,"Tenure",{"$f":"F10","v":10},null,{"$f":"G3<=$E$26","v":true},{"$f":"H3<=$E$26","v":true},{"$f":"I3<=$E$26","v":true},{"$f":"J3<=$E$26","v":true},{"$f":"K3<=$E$26","v":true},{"$f":"L3<=$E$26","v":true},{"$f":"M3<=$E$26","v":true},{"$f":"N3<=$E$26","v":true},{"$f":"O3<=$E$26","v":true},{"$f":"P3<=$E$26","v":true},{"$f":"Q3<=$E$26","v":false},{"$f":"R3<=$E$26","v":false},{"$f":"S3<=$E$26","v":false},{"$f":"T3<=$E$26","v":false},{"$f":"U3<=$E$26","v":false},{"$f":"V3<=$E$26","v":false},{"$f":"W3<=$E$26","v":false},{"$f":"X3<=$E$26","v":false},{"$f":"Y3<=$E$26","v":false},{"$f":"Z3<=$E$26","v":false},{"$f":"AA3<=$E$26","v":false},{"$f":"AB3<=$E$26","v":false},{"$f":"AC3<=$E$26","v":false}]
[]
[null,null,null,"Interest rate",null,null,{"$f":"H10","v":0.03},{"$f":"G28","v":0.03},{"$f":"H28","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"U28","v":0.03},{"$f":"V28","v":0.03},{"$f":"W28","v":0.03},{"$f":"X28","v":0.03},{"$f":"Y28","v":0.03},{"$f":"Z28","v":0.03},{"$f":"AA28","v":0.03},{"$f":"AB28","v":0.03}]
[null,null,null,"CFADS",null,null,{"$f":"G26*G5","v":150},{"$f":"H26*H5","v":153},{"$f":"I26*I5","v":156.06},{"$f":"J26*J5","v":159.18120000000002},{"$f":"K26*K5","v":162.36482400000003},{"$f":"L26*L5","v":165.61212048000004},{"$f":"M26*M5","v":168.92436288960005},{"$f":"N26*N5","v":172.30285014739206},{"$f":"O26*O5","v":175.7489071503399},{"$f":"P26*P5","v":179.2638852933467},{"$f":"Q26*Q5","v":0},{"$f":"R26*R5","v":0},{"$f":"S26*S5","v":0},{"$f":"T26*T5","v":0},{"$f":"U26*U5","v":0},{"$f":"V26*V5","v":0},{"$f":"W26*W5","v":0},{"$f":"X26*X5","v":0},{"$f":"Y26*Y5","v":0},{"$f":"Z26*Z5","v":0},{"$f":"AA26*AA5","v":0},{"$f":"AB26*AB5","v":0},{"$f":"AC26*AC5","v":0}]
[null,null,null,"Debt Service with Full DSCR"]
[null,null,null,"PV of Debt Service",null,{"$f":"NPV(G28,G30:AC30)","v":0}]
[null,null,null,"Fixed Debt"]
[null,null,null,"Sculpting Ratio"]
[null,null,null,"Debt Service Adjusted with Sculpting Ratio"]
[]
[null,"Step 3: Capture Issue"]
[null,null,{"$f":"D38","v":"Issue 1"}]
[null,null,null,"Issue 1"]
[null,null,null,"Interest rate",null,0.1,{"$f":"$F$39","v":0.1},{"$f":"$F$39","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,{"$f":"D38","v":"Issue 1"},{"$f":"1 - E25","v":1},{"$f":"E40 * F20","v":900}]
[]
[null,null,null,"Debt Service 1"]
[null,null,null,"PV of CFADS",null,{"$f":"NPV(F39, G42:TU42)","v":0}]
[]
[null,null,null,"Debt Service 2",null,null,{"$f":"G34","v":0},{"$f":"H34","v":0},{"$f":"I34","v":0},{"$f":"J34","v":0},{"$f":"K34","v":0},{"$f":"L34","v":0},{"$f":"M34","v":0},{"$f":"N34","v":0},{"$f":"O34","v":0},{"$f":"P34","v":0},{"$f":"Q34","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},{"$f":"T34","v":0},{"$f":"U34","v":0},{"$f":"V34","v":0},{"$f":"W34","v":0},{"$f":"X34","v":0},{"$f":"Y34","v":0},{"$f":"Z34","v":0},{"$f":"AA34","v":0},{"$f":"AB34","v":0},{"$f":"AC34","v":0}]
[null,null,null,"Total Debt Service",null,null,{"$f":"SUM(G42:G45)","v":0},{"$f":"SUM(H42:H45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(V42:V45)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR",null,null,{"$f":"G5/G46","v":{"$error":"#DIV/0!"}},{"$f":"H5/H46","v":{"$error":"#DIV/0!"}},{"$f":"I5/I46","v":{"$error":"#DIV/0!"}},{"$f":"J5/J46","v":{"$error":"#DIV/0!"}},{"$f":"K5/K46","v":{"$error":"#DIV/0!"}},{"$f":"L5/L46","v":{"$error":"#DIV/0!"}},{"$f":"M5/M46","v":{"$error":"#DIV/0!"}},{"$f":"N5/N46","v":{"$error":"#DIV/0!"}},{"$f":"O5/O46","v":{"$error":"#DIV/0!"}},{"$f":"P5/P46","v":{"$error":"#DIV/0!"}},{"$f":"Q5/Q46","v":{"$error":"#DIV/0!"}},{"$f":"R5/R46","v":{"$error":"#DIV/0!"}},{"$f":"S5/S46","v":{"$error":"#DIV/0!"}},{"$f":"T5/T46","v":{"$error":"#DIV/0!"}},{"$f":"U5/U46","v":{"$error":"#DIV/0!"}},{"$f":"V5/V46","v":{"$error":"#DIV/0!"}},{"$f":"W5/W46","v":{"$error":"#DIV/0!"}},{"$f":"X5/X46","v":{"$error":"#DIV/0!"}},{"$f":"Y5/Y46","v":{"$error":"#DIV/0!"}},{"$f":"Z5/Z46","v":{"$error":"#DIV/0!"}},{"$f":"AA5/AA46","v":{"$error":"#DIV/0!"}},{"$f":"AB5/AB46","v":{"$error":"#DIV/0!"}},{"$f":"AC5/AC46","v":{"$error":"#DIV/0!"}}]
[]
[null,"Debt IRR"]
[null,null,null,"Total debt cash flow"]
[null,null,null,"Debt IRR"]
[null,null,null,"Fixed Debt IRR",7.8003983693519519E-2]
[null,null,null,"Difference",{"$f":"E52-E53","v":-7.8003983693519519E-2}]
[]
[null,"Graph"]
[null,null,null,null,null,null,{"$f":"G3","v":1},{"$f":"H3","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,"Debt Service 1",null,null,null,{"$f":"G34","v":0},{"$f":"H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service 2",null,null,null,{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS",null,null,null,{"$f":"G5-G58-G59","v":150},{"$f":"H5-H58-H59","v":153},{"$f":"I5-I58-I59","v":156.06},{"$f":"J5-J58-J59","v":159.18120000000002},{"$f":"K5-K58-K59","v":162.36482400000003},{"$f":"L5-L58-L59","v":165.61212048000004},{"$f":"M5-M58-M59","v":168.92436288960005},{"$f":"N5-N58-N59","v":172.30285014739206},{"$f":"O5-O58-O59","v":175.7489071503399},{"$f":"P5-P58-P59","v":179.2638852933467},{"$f":"Q5-Q58-Q59","v":182.84916299921363},{"$f":"R5-R58-R59","v":186.50614625919792},{"$f":"S5-S58-S59","v":190.23626918438188},{"$f":"T5-T58-T59","v":194.04099456806952},{"$f":"U5-U58-U59","v":197.92181445943092},{"$f":"V5-V58-V59","v":201.88025074861955},{"$f":"W5-W58-W59","v":205.91785576359194},{"$f":"X5-X58-X59","v":210.03621287886378},{"$f":"Y5-Y58-Y59","v":214.23693713644107},{"$f":"Z5-Z58-Z59","v":218.52167587916989},{"$f":"AA5-AA58-AA59","v":222.89210939675328},{"$f":"AB5-AB58-AB59","v":227.34995158468834},{"$f":"AC5-AC58-AC59","v":231.8969506163821}]
[]
[null,null,null,null,null,"DSCR =CFADS/(DS1 + DS2)",null,null,"DS1 + DS2 =CFADS /DSCR",null,null,"DS1 =CFADS/DSCR - DS2"]

{"sheet":"LLCR and PLCR","index":15,"n_rows":38,"n_cols":22,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,null,"DSCR","% Reduction in Cash Flow for one period "]
[null,null,"LLCR","% Reduction over life of the loan (how low can cash flow reduce over life of loan and restructure)"]
[null,null,"PLCR","% Reduction over life of project(how low can go and still restructure)"]
[null,null,null,null,null,null,null,"*(1-$E$50)"]
[null,"Cash Flow and Debt Balance without Default"]
[null,null,"Cash Flow",null,null,null,null,100,{"$f":"H8","v":100},{"$f":"I8","v":100},100,100,100,100,100,100,100,100,100,100,100,100]
[]
[null,null,"Debt Balance"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G13","v":600},{"$f":"H13","v":540},480,420,360,300,240,180,120,60,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,null,{"$f":"MIN($G$13/10,H11)","v":60},{"$f":"MIN($G$13/10,I11)","v":60},60,60,60,60,60,60,60,60,0,0,0,0,0]
[null,null,"Ending Balance",null,null,null,600,{"$f":"H11-H12","v":540},{"$f":"I11-I12","v":480},420,360,300,240,180,120,60,0,0,0,0,0,0]
[null,null,"Interest Expense",null,null,0.05,null,{"$f":"H11*$F$14","v":30},27,24,21,18,15,12,9,6,3,0,0,0,0,0]
[]
[null,"Defaulted Debt from Waterfall"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G20","v":0},{"$f":"H20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add Default"]
[null,null,"Less Repayment of Default"]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H17+H18-H19","v":0},{"$f":"I17+I18-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest on Default",null,null,0.05,null,{"$f":"H17*$F$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall"]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H8","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"    Less Scheduled Debt Service",null,null,null,null,{"$f":"H12+H14","v":90},87,84,81,78,75,72,69,66,63,0,0,0,0,0]
[null,null,"    Less Interest on Default",null,null,null,null,{"$f":"H21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow post Debt Service",null,null,null,null,{"$f":"H24-H25-H26","v":10},{"$f":"I24-I25-I26","v":13},16,19,22,25,28,31,34,37,100,100,100,100,100]
[null,null,"Add Default"]
[null,null,"Less Repayment of Default"]
[null,null,"Equity Cash Flow"]
[]
[null,"Ratios"]
[null,null,null,"x","Pct Cash Decline"]
[null,null,"DSCR",{"$f":"MIN(H34:V34)","v":1.1111111111111112},{"$f":"(D34-1)/D34","v":0.10000000000000003},null,null,{"$f":"IFERROR(H8/(H12+H14),FALSE)","v":1.1111111111111112},1.1494252873563218,1.1904761904761905,1.2345679012345678,1.2820512820512822,1.3333333333333333,1.3888888888888888,1.4492753623188406,1.5151515151515151,1.5873015873015872,false,false,false,false,false]
[]
[null,null,"LLCR",{"$f":"NPV(F14,H8:Q8)/G13","v":1.2869558215308019},{"$f":"(D36-1)/D36","v":0.22297255020725973},null,0.22297255020725973]
[]
[null,null,"PLCR",{"$f":"NPV(F21,H8:V8)/$G$13","v":1.7299430063634316},{"$f":"(D38-1)/D38","v":0.42194627434453352},null,0.42194627434453352]