{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Simulation Result","Model","Structuring Result","Results","Beta"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":0,"defined_names":33,"comments":0,"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":"Simulation Result","index":0,"n_rows":13,"n_cols":15,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Volatility",{"$f":"vol","v":0.1},null,null,null,null,"Structuring",null,null,null,null,null,"With Risk"]
[null,null,"Mean Reversion",{"$f":"mr","v":7.0000000000000007E-2}]
[null,null,"DSCR Target",{"$f":"target_dscr","v":1.1000000000000001}]
[]
[null,null,"Average DSCR",1.1991068377640997]
[null,null,"Average LLCR",1.9930788695272559]
[null,null,"Average PLCR",2.4257347911934262]
[]
[]
[null,null,"Probability DSCR<1",0.15700000524520874]
[null,null,"Count LLCR",0]
[null,null,"Count PLCR",0]

{"sheet":"Model","index":1,"n_rows":1227,"n_cols":41,"rows_kept":1227,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Target DSCR",null,{"$f":"target_dscr","v":1.1000000000000001},null,"Equity IRR",{"$f":"E41","v":7.1852476671917964E-2}]
[null,"Simulation Model",null,null,"Volatility",null,{"$f":"vol","v":0.1}]
[null,null,null,null,"Mean Reversion",null,{"$f":"mr","v":7.0000000000000007E-2}]
[null,"Period",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]
[]
[null,"Operating Cash Flow for Structuring"]
[null,null,"Base  CFADS",null,75,null,{"$f":"$E$7","v":75},{"$f":"$E$7","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75]
[null,null,"Growth Rate",null,1.4999999999999999E-2,1,{"$f":"F8*(1+$E$8)","v":1.0149999999999999},{"$f":"G8*(1+$E$8)","v":1.0302249999999997},1.0456783749999996,1.0613635506249994,1.0772840038843743,1.0934432639426397,1.1098449129017791,1.1264925865953057,1.1433899753942351,1.1605408250251485,1.1779489374005256,1.1956181714615335,1.2135524440334564,1.2317557306939582,1.2502320666543674,1.2689855476541827,1.2880203308689953,1.3073406358320301,1.3269507453695104,1.3468550065500529,1.3670578316483035,1.387563699123028,1.4083771546098733,1.4295028119290214,1.4509453541079567,1.472709534419576,1.4948001774358695,1.5172221800974073,1.5399805127988682,1.5630802204908509,1.5865264237982135,1.6103243201551867,1.6344791849575142,1.6589963727318768,1.6838813183228549]
[null,null,"CFADS with Growth",null,null,null,{"$f":"G7*G8","v":76.124999999999986},{"$f":"H7*H8","v":77.266874999999985},78.425878124999969,79.602266296874959,80.796300291328066,82.008244795697976,83.238368467633435,84.48694399464793,85.754248154567634,87.040561876886144,88.346170305039422,89.671362859615016,91.016433302509228,92.381679802046861,93.767404999077556,95.173916074063698,96.601524815174642,98.050547687402258,99.52130590271328,101.01412549125396,102.52933737362277,104.06727743422709,105.62828659574051,107.2127108946766,108.82090155809675,110.4532150814682,112.11001330769021,113.79166350730554,115.49853845991511,117.23101653681383,118.98948178486602,120.774324011639,122.58593887181357,124.42472795489076,126.29109887421411]
[null,null,"Winter Season",null,null,null,{"$f":"MOD(G4,2)=0","v":false},{"$f":"MOD(H4,2)=0","v":true},false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false]
[null,null,"Seasonality",null,1.2,0.9,{"$f":"IF(G$10,$E$11,$F$11)","v":0.9},{"$f":"IF(H$10,$E$11,$F$11)","v":1.2},0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9,1.2,0.9]
[null,null,"Cash Flow after seasonality",null,null,null,{"$f":"G11*G9","v":68.512499999999989},{"$f":"H11*H9","v":92.720249999999979},70.583290312499969,95.522719556249953,72.716670262195265,98.409893754837569,74.914531620870093,101.38433279357751,77.178823339110878,104.44867425226337,79.511553274535487,107.60563543153802,81.914789972258305,110.85801576245623,84.390664499169802,114.20869928887643,86.941372333657185,117.6606572248827,89.569175312441956,121.21695058950475,92.276403636260497,124.88073292107251,95.065457936166453,128.65525307361193,97.938811402287072,132.54385809776184,100.89901197692119,136.54999620876666,103.9486846139236,140.67721984417659,107.09053360637941,144.92918881396679,110.32734498463222,149.30967354586889,113.66198898679271]
[null,null,"CAPEX",null,1500]
[null,null,"Project Cashflow",null,null,{"$f":"F12-E13","v":-1500},{"$f":"G12-G13","v":68.512499999999989},{"$f":"H12-H13","v":92.720249999999979},70.583290312499969,95.522719556249953,72.716670262195265,98.409893754837569,74.914531620870093,101.38433279357751,77.178823339110878,104.44867425226337,79.511553274535487,107.60563543153802,81.914789972258305,110.85801576245623,84.390664499169802,114.20869928887643,86.941372333657185,117.6606572248827,89.569175312441956,121.21695058950475,92.276403636260497,124.88073292107251,95.065457936166453,128.65525307361193,97.938811402287072,132.54385809776184,100.89901197692119,136.54999620876666,103.9486846139236,140.67721984417659,107.09053360637941,144.92918881396679,110.32734498463222,149.30967354586889,113.66198898679271]
[null,null,"Project IRR",null,{"$f":"IRR(F14:AN14)","v":5.2833815319956789E-2}]
[]
[null,"Debt Structure - Fixed"]
[]
[null,null,"Maximum Debt to Capital",null,0.85]
[null,null,"Minimum DSCR",null,{"$f":"E174/100","v":1.1000000000000001}]
[]
[null,null,"Tenure",null,34,null,{"$f":"G4<=$E$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false]
[null,null,"DSCR",null,{"$f":"target_dscr","v":1.1000000000000001},"target_dscr",{"$f":"$E$23","v":1.1000000000000001},{"$f":"$E$23","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,null,"Debt Service with DSCR",null,null,null,{"$f":"G14/G23*G22","v":62.284090909090892},{"$f":"H14/H23*H22","v":84.29113636363634},64.166627556818142,86.838835960227229,66.106063874722963,89.46353977712505,68.104119655336447,92.167575266888647,70.162566671918981,94.953340229330337,72.283230249577713,97.823304937761833,74.467990883871181,100.78001432950566,76.718785908336173,103.82609026261493,79.037611212415612,106.96423384080245,81.426523011310863,110.19722780864068,83.887639669327712,113.52793901915682,86.423143578333139,116.95932097601084,89.035283092988237,120.49441645251075,91.726374524473798,124.13636018978787,94.498804194475994,127.88838167652416,97.355030551254004,131.75380801269708,100.29758634966565,135.73606685988079,0]
[]
[null,null,"Cash Flow over Debt Term",null,null,null,{"$f":"G14*G22","v":68.512499999999989},{"$f":"H14*H22","v":92.720249999999979},70.583290312499969,95.522719556249953,72.716670262195265,98.409893754837569,74.914531620870093,101.38433279357751,77.178823339110878,104.44867425226337,79.511553274535487,107.60563543153802,81.914789972258305,110.85801576245623,84.390664499169802,114.20869928887643,86.941372333657185,117.6606572248827,89.569175312441956,121.21695058950475,92.276403636260497,124.88073292107251,95.065457936166453,128.65525307361193,97.938811402287072,132.54385809776184,100.89901197692119,136.54999620876666,103.9486846139236,140.67721984417659,107.09053360637941,144.92918881396679,110.32734498463222,149.30967354586889,0]
[null,null,"Interest Rate",null,0.05,null,{"$f":"$E$27","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"PV of CFADS",null,{"$f":"NPV(E27,G26:AO26)","v":1558.7630898416262}]
[null,null,"LLCR",null,{"$f":"E28/(E19*E13)","v":1.222559286150295}]
[]
[null,null,"DSCR Applied in Debt Size",null,{"$f":"MAX(E29,target_dscr)","v":1.222559286150295}]
[null,null,"Required Debt Service",null,null,null,{"$f":"G14/$E$31*G22","v":56.04022706803719},{"$f":"H14/$E$31*H22","v":75.841107298743665},57.734042931168602,78.133404766848173,59.479054378763159,80.494986925926128,61.276808797361255,82.927947905762224,63.128900343261492,85.434445131213877,65.036971356136547,88.016701235304794,67.00271381537577,90.677006030141868,69.027870840445487,93.417718537402877,71.114238236597942,96.241269080195849,73.2636660872991,99.15016143814475,75.47806039478769,102.14697506761266,77.759384770220137,105.23436738903125,80.109662174900038,108.41507614336471,82.530976714136372,111.69192181979788,85.025475485321124,115.06781015680124,87.595370481864933,118.54573471879053,90.242940554679294,122.12877955066594,0]
[]
[null,null,"NPV of Debt Service @ Interest Rate",null,{"$f":"NPV(E27,G32:AO32)","v":1274.9999999999995}]
[null,null,"Equity issued",null,{"$f":"E13-E34","v":225.00000000000045}]
[null,null,"Debt to Capital",null,{"$f":"E34/E13","v":0.84999999999999964}]
[null,null,"Equity Capital",null,{"$f":"E13-E34","v":225.00000000000045}]
[]
[null,null,"Equity Cash Flow",null,null,{"$f":"F14+F45","v":-225.00000000000045},{"$f":"G14-G32","v":12.472272931962799},16.879142701256313,12.849247381331367,17.38931478940178,13.237615883432106,17.914906828911441,13.637722823508838,18.45638488781529,14.049922995849386,19.014229121049496,14.47458191839894,19.588934196233225,14.912076156882534,20.181009732314365,15.362793658724314,20.790980751473555,15.827134097059243,21.419388144686849,16.305509225142856,22.066789151359998,16.798343241472807,22.733757853459849,17.306073165946316,23.420885684580682,17.829149227387035,24.128781954397127,18.368035262784815,24.858074388968774,18.92320912860248,25.609409687375347,19.495163124514477,26.383454095176262,20.084404429952926,27.18089399520295,113.66198898679271]
[]
[null,null,"Equity IRR",null,{"$f":"IRR(F39:AO39)","v":7.1852476671917964E-2}]
[]
[null,null,"Opening Balance",null,null,null,{"$f":"F45","v":1274.9999999999995},{"$f":"G45","v":1282.7097729319623},1271.0041542798167,1276.8203190626389,1262.5279302489225,1266.1752723826055,1248.9890490758096,1250.1616927322389,1229.7418294630886,1228.1000205929815,1204.0705764914167,1199.237133959851,1171.1822894225388,1162.7386900782899,1130.1986185520625,1117.6806786392201,1080.1469940337781,1063.040105498869,1019.9508416936167,997.68471769099835,948.41879213740356,920.36167134948607,864.23277984934771,829.68503407159494,765.93491838614341,724.12200213055053,651.91302609371337,601.97770068426269,520.3846638986779,461.37842160829069,369.37953253190398,300.25313867663425,196.72006089167544,116.31312338157993,-7.0201622293097898E-12]
[null,null,"Less: Repayment",null,null,null,{"$f":"G32-G46","v":-7.7097729319627888},11.705618652145546,-5.8161647828222343,14.292388813716229,-3.6473421336829688,17.186223306795853,-1.17264365642923,20.419863269150277,1.6418088701070559,24.029444101564799,4.8334425315657086,28.054844537312242,8.443599344248824,32.540071526227372,12.517939912842358,37.53368460544187,17.106888534909032,43.089263805252394,22.266124002618263,49.265925553594826,28.057120787917512,56.128891500138351,34.547745777752752,63.750115685451497,41.812916255592867,72.208976036837186,49.935325409450705,81.593036785584744,59.006242290387227,91.998889076386703,69.126393855269725,103.53307778495881,80.406937510095517,116.31312338158695,3.5100811146548953E-13]
[null,null,"Closing Balance",null,null,{"$f":"E34","v":1274.9999999999995},{"$f":"G43-G44","v":1282.7097729319623},{"$f":"H43-H44","v":1271.0041542798167},1276.8203190626389,1262.5279302489225,1266.1752723826055,1248.9890490758096,1250.1616927322389,1229.7418294630886,1228.1000205929815,1204.0705764914167,1199.237133959851,1171.1822894225388,1162.7386900782899,1130.1986185520625,1117.6806786392201,1080.1469940337781,1063.040105498869,1019.9508416936167,997.68471769099835,948.41879213740356,920.36167134948607,864.23277984934771,829.68503407159494,765.93491838614341,724.12200213055053,651.91302609371337,601.97770068426269,520.3846638986779,461.37842160829069,369.37953253190398,300.25313867663425,196.72006089167544,116.31312338157993,-7.0201622293097898E-12,-7.37117034077528E-12]
[null,null,"Interest",null,null,null,{"$f":"G43*G27","v":63.749999999999979},64.13548864659812,63.550207713990837,63.841015953131944,63.126396512446128,63.308763619130275,62.449452453790485,62.508084636611947,61.487091473154436,61.405001029649078,60.203528824570839,59.961856697992552,58.559114471126946,58.136934503914496,56.509930927603129,55.884033931961007,54.007349701688909,53.152005274943456,50.997542084680838,49.884235884549923,47.420939606870178,46.018083567474307,43.211638992467385,41.484251703579751,38.29674591930717,36.206100106527529,32.595651304685667,30.098885034213136,26.019233194933896,23.068921080414537,18.4689766265952,15.012656933831714,9.8360030445837729,5.8156561690789967,-3.5100811146548953E-13]
[]
[null,null,null,null,null,null,{"$f":"G4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"CFADS",null,null,null,{"$f":"G14","v":68.512499999999989},92.720249999999979,70.583290312499969,95.522719556249953,72.716670262195265,98.409893754837569,74.914531620870093,101.38433279357751,77.178823339110878,104.44867425226337,79.511553274535487,107.60563543153802,81.914789972258305,110.85801576245623,84.390664499169802,114.20869928887643,86.941372333657185,117.6606572248827,89.569175312441956,121.21695058950475,92.276403636260497,124.88073292107251,95.065457936166453,128.65525307361193,97.938811402287072,132.54385809776184,100.89901197692119,136.54999620876666,103.9486846139236,140.67721984417659,107.09053360637941,144.92918881396679,110.32734498463222,149.30967354586889,113.66198898679271]
[null,null,"Debt Service",null,null,null,{"$f":"G32","v":56.04022706803719},75.841107298743665,57.734042931168602,78.133404766848173,59.479054378763159,80.494986925926128,61.276808797361255,82.927947905762224,63.128900343261492,85.434445131213877,65.036971356136547,88.016701235304794,67.00271381537577,90.677006030141868,69.027870840445487,93.417718537402877,71.114238236597942,96.241269080195849,73.2636660872991,99.15016143814475,75.47806039478769,102.14697506761266,77.759384770220137,105.23436738903125,80.109662174900038,108.41507614336471,82.530976714136372,111.69192181979788,85.025475485321124,115.06781015680124,87.595370481864933,118.54573471879053,90.242940554679294,122.12877955066594,0]
[]
[null,"Monte Carlo Simulation"]
[null,null,"Random Number - Probability",null,null,null,{"$f":"RAND()","v":0.58965606282084071},{"$f":"RAND()","v":0.82954283893044123},0.9430003255666779,0.64908104513372822,0.77916087970880044,0.31405262801614664,0.68624103075319753,0.82671726710237592,0.84135198831662483,0.51911753511280412,0.20441200359869405,0.45349325981941802,0.91259390066104751,0.71076343378161733,0.64108368375420877,0.52598185103814377,0.18446087055741955,0.14442614660404796,2.383649350440542E-2,0.16135277370930579,0.23808212459912348,0.51294440155973342,0.58392782040283309,0.18134355217546472,6.4005289122863407E-2,0.41819387863414681,0.41395186780470539,0.62352635589737426,0.4282766857333663,0.4056681730358177,0.76689360857934752,0.54349056836155307,0.33582231083617309,0.52477196943764237,0.43202273529084501]
[null,null,"Normal Inverse - Standard Deviations",null,null,null,{"$f":"_xlfn.NORM.S.INV(G53)","v":0.22666033256173015},{"$f":"_xlfn.NORM.S.INV(H53)","v":0.95236022899479522},1.5804696637618529,0.38284066266237032,0.76936233692697886,-0.48439543715958877,0.48522332448747452,0.94127204293687339,1.0000299307136462,4.793890944027817E-2,-0.82596489275056584,-0.11684041107995105,1.3569024802478364,0.55561637847343925,0.36135694091132836,6.5172950222760276E-2,-0.89849494097101734,-1.0606427357402897,-1.9802718777808732,-0.98891333128554337,-0.71248539995480509,3.2452498352053917E-2,0.21195215731690165,-0.91025678307964453,-1.521994023342536,-0.20651614166567989,-0.21739088302975573,0.31475551738991986,-0.18076329922482595,-0.23870241230677683,0.72865490681694156,0.10923151654191353,-0.42389194116761941,6.2134075453308228E-2,-0.17122675515116981]
[null,null,"Standard Deviation  * Volatility",null,{"$f":"E175/100","v":0.1},"vol",{"$f":"vol*G54","v":2.2666033256173015E-2},9.5236022899479522E-2,0.15804696637618532,3.8284066266237038E-2,7.6936233692697892E-2,-4.8439543715958877E-2,4.8522332448747457E-2,9.4127204293687344E-2,0.10000299307136462,4.7938909440278172E-3,-8.2596489275056584E-2,-1.1684041107995105E-2,0.13569024802478366,5.5561637847343928E-2,3.613569409113284E-2,6.5172950222760276E-3,-8.9849494097101745E-2,-0.10606427357402898,-0.19802718777808734,-9.8891333128554346E-2,-7.1248539995480517E-2,3.2452498352053918E-3,2.1195215731690167E-2,-9.1025678307964458E-2,-0.15219940233425361,-2.0651614166567991E-2,-2.1739088302975575E-2,3.147555173899199E-2,-1.8076329922482596E-2,-2.3870241230677686E-2,7.2865490681694164E-2,1.0923151654191353E-2,-4.2389194116761945E-2,6.2134075453308228E-3,-1.7122675515116981E-2]
[null,null,"Mean reversion",null,{"$f":"E176/100","v":7.0000000000000007E-2},"mr",{"$f":"mr","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-2,7.0000000000000007E-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,"Index with Volatilty and Mean Reversion",null,null,1,{"$f":"F57*(1+G55)+(1-F57)*G56","v":1.022666033256173},{"$f":"G57*(1+H55)+(1-G57)*H56","v":1.1184740566899456},1.2869523043519608,1.3161354103486202,1.3952644331260331,1.3000099503034799,1.3420887687775411,1.4444696186821002,1.557808030643216,1.5262294303088251,1.3633321774154288,1.3219696957915743,1.4788102129893705,1.5274586155791838,1.5457322897580756,1.5176050228328219,1.3450166276937747,1.17820725219388,0.93241567576860662,0.84493874925808476,0.79559238453977288,0.81248281367680708,0.84282976523360109,0.77711253058871799,0.67443859074544543,0.68329964383814545,0.69061435747468602,0.73400882039184323,0.73936001736099899,0.73995611417500395,0.81207645152503505,0.83410153415308819,0.81035753491806783,0.82866758909567872,0.82647185162100156]
[]
[null,null,null,null,null,null,{"$f":"G48","v":1},{"$f":"H48","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Cash Flow with Volatility",null,null,null,{"$f":"G12*G57","v":70.065406603463543},103.70519415480591,90.837328116415264,125.7208337007812,101.45898371219455,127.93384108959712,100.54195150659972,146.44658853067807,120.22979079326099,159.41264060054397,108.40065905545534,142.25138913688937,121.13642800585485,169.33103128237673,130.44537507050728,173.32369569200222,116.93759142328443,138.62863964025505,83.515703126987361,102.4208986199752,73.414404005727064,101.46344925773487,80.123997594163953,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,"Debt Service",null,null,null,{"$f":"G50","v":56.04022706803719},{"$f":"H50","v":75.841107298743665},57.734042931168602,78.133404766848173,59.479054378763159,80.494986925926128,61.276808797361255,82.927947905762224,63.128900343261492,85.434445131213877,65.036971356136547,88.016701235304794,67.00271381537577,90.677006030141868,69.027870840445487,93.417718537402877,71.114238236597942,96.241269080195849,73.2636660872991,99.15016143814475,75.47806039478769,102.14697506761266,77.759384770220137,105.23436738903125,80.109662174900038,108.41507614336471,82.530976714136372,111.69192181979788,85.025475485321124,115.06781015680124,87.595370481864933,118.54573471879053,90.242940554679294,122.12877955066594,0]
[]
[null,null,"DSCR",null,{"$f":"MIN(G63:AO63)","v":0.82454116205396266},"DSCR",{"$f":"IF(G61>0.1,G60/G61)","v":1.2502698555878209},{"$f":"IF(H61>0.1,H60/H61)","v":1.3674008443244845},1.5733754905180104,1.6090535677529345,1.7057934893534592,1.5893392368313028,1.640783087106999,1.7659497458817774,1.9045126739023668,1.8659059628199284,1.666754413606734,1.6161863275992698,1.8079331583440503,1.8674087146866047,1.8897493647460939,1.8553621133725968,1.6443625682135781,1.4404282171792506,1.1399334429630126,1.0329877141336872,0.97265885770955585,0.99330840869810044,1.0304093561302121,0.9500661406549924,0.82454116205396266,0.83537432479751395,0.84431699587939679,0.89736929948627198,0.90391145503293269,0.904640218728339,0.99281160687591141,1.0197385761710653,0.99071012941594561,1.013095256180699,false]
[null,null,"Project Life Coverage",null,{"$f":"NPV(E27,G60:AO60)/E34","v":1.436429142761064},"PLCR"]
[null,null,"Loan Life Coverage",null,{"$f":"NPV(E27,G60:AO60*G22:AO22)/E34","v":1.4230721815096863},"LLCR"]
[]
[null,"Credit Enhanements"]
[null,null,"DSCR Lock-up",null,{"$f":"E178/100","v":1.1000000000000001},"Lockup"]
[null,null,"Cash Sweep Percent",null,{"$f":"E179/100","v":0.65},"Sweep"]
[null,null,"DSRA (Percent of DS)",null,{"$f":"E180/100","v":1},"DSRA"]
[]
[null,"Cash Flow Waterfall"]
[null,null,null,null,null,null,{"$f":"G4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35]
[null,null,"Cash Flow Before Credit Enhancements"]
[null,null,null,"Cash Flow",null,null,{"$f":"G60","v":70.065406603463543},{"$f":"H60","v":103.70519415480591},90.837328116415264,125.7208337007812,101.45898371219455,127.93384108959712,100.54195150659972,146.44658853067807,120.22979079326099,159.41264060054397,108.40065905545534,142.25138913688937,121.13642800585485,169.33103128237673,130.44537507050728,173.32369569200222,116.93759142328443,138.62863964025505,83.515703126987361,102.4208986199752,73.414404005727064,101.46344925773487,80.123997594163953,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,null,"Less: Scheduled Debt Service adjusted for Sweep",null,null,{"$f":"G141+G144","v":56.04022706803719},{"$f":"H141+H144","v":75.440337979394087},56.489165453831532,75.828924875023944,55.629838870271875,75.214751228676789,54.362273911476677,74.572766473277909,52.519280853738849,72.686246376575212,49.554088112601853,70.685191066052639,47.431762114653623,68.776470291270456,43.948385025849106,65.594887486730059,39.881986311894551,62.574566394520076,37.219745022770283,61.673589550222253,36.774597405055935,62.326861405560642,36.767672253418567,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,{"$f":"G137","v":0},{"$f":"H137","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]
[null,null,null,"DSCR from Scheduled",null,null,{"$f":"IFERROR(G75/G76,FALSE)","v":1.2502698555878209},{"$f":"IFERROR(H75/H76,FALSE)","v":1.3746650258000188},1.6080486830816505,1.6579535303709725,1.8238230735989673,1.7009142355684661,1.8494802419472345,1.9638079081209241,2.2892505159788725,2.193160997400442,2.1875220225854282,2.0124638130207617,2.5539095029410857,2.4620488746406237,2.9681494551798266,2.6423354369967607,2.9320904557957919,2.2154151059749947,2.2438547893300762,1.6606930027410105,1.9963346762739469,1.6279248941722351,2.1791969054204734,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Cash Flow After Scheduled Debt Service",null,null,{"$f":"G75-G76-G77","v":14.025179535426354},28.264856175411822,34.348162662583732,49.891908825757255,45.829144841922677,52.719089860920334,46.179677595123039,71.873822057400162,67.71050993952214,86.726394223968754,58.846570942853482,71.566198070836734,73.70466589120123,100.55456099110627,86.496990044658176,107.72880820527216,77.05560511138988,76.054073245734969,46.295958104217078,40.747309069752951,36.639806600671129,39.136587852174223,43.356325340745386,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,null,"DSCR Covenant",{"$f":"E68","v":1.1000000000000001},null,{"$f":"$E$80","v":1.1000000000000001},{"$f":"$E$80","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,null,null,"Covenant Violated",null,null,{"$f":"G78<=G80","v":false},{"$f":"H78<=H80","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Part 1: Dividend Covenant "]
[null,null,null,"Less:Deposit to Lockup Reserve Account with MAX for Positive",null,null,{"$f":"MAX(G81*G79,0)","v":0},{"$f":"MAX(H81*H79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Available to Withdraw - MAX to test for Zero",null,null,{"$f":"MAX(G79-G84,0)","v":14.025179535426354},{"$f":"MAX(H79-H84,0)","v":28.264856175411822},34.348162662583732,49.891908825757255,45.829144841922677,52.719089860920334,46.179677595123039,71.873822057400162,67.71050993952214,86.726394223968754,58.846570942853482,71.566198070836734,73.70466589120123,100.55456099110627,86.496990044658176,107.72880820527216,77.05560511138988,76.054073245734969,46.295958104217078,40.747309069752951,36.639806600671129,39.136587852174223,43.356325340745386,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,null,"Add: Withdrawl from Reserve Account - MIN with Balance Below",null,null,{"$f":"MIN(G85,G119)","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]
[null,null,null,"Cash Flow after Reserve Account",null,null,{"$f":"G79-G84+G86","v":14.025179535426354},{"$f":"H79-H84+H86","v":28.264856175411822},34.348162662583732,49.891908825757255,45.829144841922677,52.719089860920334,46.179677595123039,71.873822057400162,67.71050993952214,86.726394223968754,58.846570942853482,71.566198070836734,73.70466589120123,100.55456099110627,86.496990044658176,107.72880820527216,77.05560511138988,76.054073245734969,46.295958104217078,40.747309069752951,36.639806600671129,39.136587852174223,43.356325340745386,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[]
[null,null,"Part 2: Use of DSRA Balance"]
[null,null,null,"DSRA Balance Required",null,{"$f":"SUM(OFFSET(F32,0,1,1,2)*$E$70)","v":131.88133436678086},{"$f":"SUM(OFFSET(G32,0,1,1,2)*$E$70)","v":133.57515022991225},{"$f":"SUM(OFFSET(H32,0,1,1,2)*$E$70)","v":135.86744769801678},{"$f":"SUM(OFFSET(I32,0,1,1,2)*$E$70)","v":137.61245914561133},{"$f":"SUM(OFFSET(J32,0,1,1,2)*$E$70)","v":139.97404130468928},{"$f":"SUM(OFFSET(K32,0,1,1,2)*$E$70)","v":141.77179572328737},{"$f":"SUM(OFFSET(L32,0,1,1,2)*$E$70)","v":144.20475670312348},{"$f":"SUM(OFFSET(M32,0,1,1,2)*$E$70)","v":146.05684824902372},{"$f":"SUM(OFFSET(N32,0,1,1,2)*$E$70)","v":148.56334547447537},{"$f":"SUM(OFFSET(O32,0,1,1,2)*$E$70)","v":150.47141648735044},{"$f":"SUM(OFFSET(P32,0,1,1,2)*$E$70)","v":153.05367259144134},{"$f":"SUM(OFFSET(Q32,0,1,1,2)*$E$70)","v":155.01941505068055},{"$f":"SUM(OFFSET(R32,0,1,1,2)*$E$70)","v":157.67971984551764},{"$f":"SUM(OFFSET(S32,0,1,1,2)*$E$70)","v":159.70487687058736},{"$f":"SUM(OFFSET(T32,0,1,1,2)*$E$70)","v":162.44558937784836},{"$f":"SUM(OFFSET(U32,0,1,1,2)*$E$70)","v":164.53195677400083},{"$f":"SUM(OFFSET(V32,0,1,1,2)*$E$70)","v":167.35550731679379},{"$f":"SUM(OFFSET(W32,0,1,1,2)*$E$70)","v":169.50493516749495},{"$f":"SUM(OFFSET(X32,0,1,1,2)*$E$70)","v":172.41382752544385},{"$f":"SUM(OFFSET(Y32,0,1,1,2)*$E$70)","v":174.62822183293244},{"$f":"SUM(OFFSET(Z32,0,1,1,2)*$E$70)","v":177.62503546240035},{"$f":"SUM(OFFSET(AA32,0,1,1,2)*$E$70)","v":179.90635983783278},{"$f":"SUM(OFFSET(AB32,0,1,1,2)*$E$70)","v":182.99375215925139},{"$f":"SUM(OFFSET(AC32,0,1,1,2)*$E$70)","v":185.34402956393129},{"$f":"SUM(OFFSET(AD32,0,1,1,2)*$E$70)","v":188.52473831826475},{"$f":"SUM(OFFSET(AE32,0,1,1,2)*$E$70)","v":190.94605285750109},{"$f":"SUM(OFFSET(AF32,0,1,1,2)*$E$70)","v":194.22289853393426},{"$f":"SUM(OFFSET(AG32,0,1,1,2)*$E$70)","v":196.71739730511899},{"$f":"SUM(OFFSET(AH32,0,1,1,2)*$E$70)","v":200.09328564212237},{"$f":"SUM(OFFSET(AI32,0,1,1,2)*$E$70)","v":202.66318063866618},{"$f":"SUM(OFFSET(AJ32,0,1,1,2)*$E$70)","v":206.14110520065546},{"$f":"SUM(OFFSET(AK32,0,1,1,2)*$E$70)","v":208.78867527346983},{"$f":"SUM(OFFSET(AL32,0,1,1,2)*$E$70)","v":212.37172010534522},{"$f":"SUM(OFFSET(AM32,0,1,1,2)*$E$70)","v":122.12877955066594},{"$f":"SUM(OFFSET(AN32,0,1,1,2)*$E$70)","v":0},{"$f":"SUM(OFFSET(AO32,0,1,1,2)*$E$70)","v":0}]
[null,null,null,"Net Required Deposit (vs Opening Balance)",null,null,{"$f":"G90-G125","v":1.6938158631313911},2.2922974681045218,1.7450114475945497,2.3615821590779547,1.7977544185980889,2.4329609798361105,1.8520915459002367,2.5064972254516533,1.9080710128750695,2.5822561040909022,1.965742459239209,2.6603047948370886,2.0251570250697171,2.7407125072610086,2.0863673961524682,2.8235505427929581,2.1494278507011586,2.9088923579489006,2.2143943074885897,2.9968136294679084,2.2813243754324333,3.087392321418605,2.3502774046799004,3.180708754333466,2.4213145392363344,3.2768456764331688,2.4944987711847375,3.3758883370033743,2.5698949965438089,3.4779245619892833,2.647570072814375,3.5830448318753838,-90.242940554679279,-122.12877955066594,0]
[null,null,null,"Less: Addition to DSRA (MAX for with Available Cash Flow)",null,null,{"$f":"MIN(MAX(G87,0),G91)","v":1.6938158631313911},{"$f":"MIN(MAX(H87,0),H91)","v":2.2922974681045218},1.7450114475945497,2.3615821590779547,1.7977544185980889,2.4329609798361105,1.8520915459002367,2.5064972254516533,1.9080710128750695,2.5822561040909022,1.965742459239209,2.6603047948370886,2.0251570250697171,2.7407125072610086,2.0863673961524682,2.8235505427929581,2.1494278507011586,2.9088923579489006,2.2143943074885897,2.9968136294679084,2.2813243754324333,3.087392321418605,2.3502774046799004,3.180708754333466,2.4213145392363344,3.2768456764331688,2.4944987711847375,3.3758883370033743,2.5698949965438089,3.4779245619892833,2.647570072814375,3.5830448318753838,-90.242940554679279,-122.12877955066594,0]
[null,null,null,"Withdrawls for for Negative Cash Flow (Min and Max with Bal)",null,null,{"$f":"MIN(MAX(-G87,0),G125)","v":0},0,0,{"$f":"MIN(MAX(-J87,0),J125)","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]
[null,null,null,"Cash Flow After DSRA",null,null,{"$f":"G87-G92+G93","v":12.331363672294962},25.9725587073073,32.603151214989182,47.530326666679301,44.031390423324588,50.286128881084224,44.327586049222802,69.367324831948508,65.802438926647071,84.144138119877852,56.880828483614273,68.905893275999645,71.679508866131513,97.813848483845263,84.410622648505708,104.9052576624792,74.906177260688722,73.145180887786069,44.081563796728489,37.750495440285043,34.358482225238696,36.049195530755618,41.006047936065485,96.798900535233045,63.632399402206119,87.290325354701196,67.187807555087332,96.853013304704106,74.285606264259755,100.61704438685038,84.318130450176724,117.3026139014169,179.64753587048108,245.85686675658394,93.938434496840458]
[]
[null,null,"Part 3: Cash Sweep with Positive Cash Flow"]
[null,null,null,"Cash Sweep Percent",{"$f":"E69","v":0.65},null,{"$f":"$E$97","v":0.65},{"$f":"$E$97","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,null,"Cash Sweep  ",null,null,{"$f":"MIN(G146,MAX(G94*G97,0))","v":8.0153863869917252},{"$f":"MIN(H146,MAX(H94*H97,0))","v":16.882163159749744},21.192048289742971,30.894712333341545,28.620403775160984,32.685983772704745,28.812930931994821,45.088761140766529,42.771585302320595,54.693689777920603,36.972538514349282,44.788830629399769,46.591680762985483,63.579001514499424,54.866904721528712,68.188417480611477,48.689015219447668,47.544367577060946,28.653016467873517,24.537822036185279,22.333013446405154,23.431977094991154,9.8507837355635246,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow after Sweep",null,null,{"$f":"G94-G98","v":4.3159772853032372},{"$f":"H94-H98","v":9.0903955475575557},11.411102925246212,16.635614333337756,15.410986648163604,17.600145108379479,15.514655117227981,24.278563691181979,23.030853624326475,29.450448341957248,19.908289969264992,24.117062646599877,25.08782810314603,34.234846969345838,29.543717926976996,36.716840181867724,26.217162041241053,25.600813310725123,15.428547328854972,13.212673404099764,12.025468778833542,12.617218435764464,31.155264200501961,96.798900535233045,63.632399402206119,87.290325354701196,67.187807555087332,96.853013304704106,74.285606264259755,100.61704438685038,84.318130450176724,117.3026139014169,179.64753587048108,245.85686675658394,93.938434496840458]
[]
[null,null,"Part 4: Default after Credit Protections"]
[null,null,null,"Add: Default on Debt (Max for Negative Cash Flow)",null,null,{"$f":"MAX(-G94,0)","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]
[null,null,null,"Less: Repayment of Default (Min and Max with Positive Cash)",null,null,{"$f":"MIN(MAX(G94,0),G133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow after Default",null,null,{"$f":"G99+G102-G103","v":4.3159772853032372},{"$f":"H99+H102-H103","v":9.0903955475575557},11.411102925246212,16.635614333337756,15.410986648163604,17.600145108379479,15.514655117227981,24.278563691181979,23.030853624326475,29.450448341957248,19.908289969264992,24.117062646599877,25.08782810314603,34.234846969345838,29.543717926976996,36.716840181867724,26.217162041241053,25.600813310725123,15.428547328854972,13.212673404099764,12.025468778833542,12.617218435764464,31.155264200501961,96.798900535233045,63.632399402206119,87.290325354701196,67.187807555087332,96.853013304704106,74.285606264259755,100.61704438685038,84.318130450176724,117.3026139014169,179.64753587048108,245.85686675658394,93.938434496840458]
[]
[null,null,null,"Equity Contribution (Less DSRA)",null,{"$f":"F39-F90","v":-356.88133436678129}]
[null,null,null,"Equity Cash Flow",null,{"$f":"F104+F106","v":-356.88133436678129},{"$f":"G104+G106","v":4.3159772853032372},9.0903955475575557,11.411102925246212,16.635614333337756,15.410986648163604,17.600145108379479,15.514655117227981,24.278563691181979,23.030853624326475,29.450448341957248,19.908289969264992,24.117062646599877,25.08782810314603,34.234846969345838,29.543717926976996,36.716840181867724,26.217162041241053,25.600813310725123,15.428547328854972,13.212673404099764,12.025468778833542,12.617218435764464,31.155264200501961,96.798900535233045,63.632399402206119,87.290325354701196,67.187807555087332,96.853013304704106,74.285606264259755,100.61704438685038,84.318130450176724,117.3026139014169,179.64753587048108,245.85686675658394,93.938434496840458]
[]
[null,null,null,"Equity IRR",{"$f":"IFERROR(IRR(F107:AO107),FALSE)","v":7.3866096870227382E-2}]
[]
[null,null,"Accumulated Default from Below"]
[null,null,null,"Default Balance at End",{"$f":"AO136","v":0},"Default End"]
[null,null,null,"PV Factor with Interest Rate",{"$f":"1/(1+E27)^35","v":0.18129028535257716}]
[null,null,null,"PV of Default",{"$f":"E112*E113","v":0},"PV default"]
[null,null,null,"Default as Percent of Debt",{"$f":"E114/E34","v":0},"Default Pct"]
[]
[null,"Accounts from Waterfall"]
[null,null,"Lock-up Reserve Account"]
[null,null,null,"Opening Balance",null,null,{"$f":"F122","v":0},{"$f":"G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Deposit",null,null,{"$f":"G84","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]
[null,null,null,"Less: Withdrawl",null,null,{"$f":"G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,{"$f":"G119+G120-G121","v":0},{"$f":"H119+H120-H121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"DSRA Account"]
[null,null,null,"Opening Balance",null,{"$f":"E130","v":0},{"$f":"F130","v":131.88133436678086},133.57515022991225,135.86744769801678,137.61245914561133,139.97404130468928,141.77179572328737,144.20475670312348,146.05684824902372,148.56334547447537,150.47141648735044,153.05367259144134,155.01941505068055,157.67971984551764,159.70487687058736,162.44558937784836,164.53195677400083,167.35550731679379,169.50493516749495,172.41382752544385,174.62822183293244,177.62503546240035,179.90635983783278,182.99375215925139,185.34402956393129,188.52473831826475,190.94605285750109,194.22289853393426,196.71739730511899,200.09328564212237,202.66318063866618,206.14110520065546,208.78867527346983,212.37172010534522,122.12877955066594,0]
[null,null,null,"Add: Initial Deposit at COD",null,{"$f":"F90","v":131.88133436678086}]
[null,null,null,"Add: Scheduled Changes Positive",null,null,{"$f":"G92","v":1.6938158631313911},{"$f":"H92","v":2.2922974681045218},1.7450114475945497,2.3615821590779547,1.7977544185980889,2.4329609798361105,1.8520915459002367,2.5064972254516533,1.9080710128750695,2.5822561040909022,1.965742459239209,2.6603047948370886,2.0251570250697171,2.7407125072610086,2.0863673961524682,2.8235505427929581,2.1494278507011586,2.9088923579489006,2.2143943074885897,2.9968136294679084,2.2813243754324333,3.087392321418605,2.3502774046799004,3.180708754333466,2.4213145392363344,3.2768456764331688,2.4944987711847375,3.3758883370033743,2.5698949965438089,3.4779245619892833,2.647570072814375,3.5830448318753838,-90.242940554679279,-122.12877955066594,0]
[null,null,null,"Less: Scheduled Withdrawls"]
[null,null,null,"Less: Withdrawls for Deficient Cash",null,null,{"$f":"G93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"F125+F126+F127-F129-F128","v":131.88133436678086},{"$f":"G125+G126+G127-G129-G128","v":133.57515022991225},135.86744769801678,137.61245914561133,139.97404130468928,141.77179572328737,144.20475670312348,146.05684824902372,148.56334547447537,150.47141648735044,153.05367259144134,155.01941505068055,157.67971984551764,159.70487687058736,162.44558937784836,164.53195677400083,167.35550731679379,169.50493516749495,172.41382752544385,174.62822183293244,177.62503546240035,179.90635983783278,182.99375215925139,185.34402956393129,188.52473831826475,190.94605285750109,194.22289853393426,196.71739730511899,200.09328564212237,202.66318063866618,206.14110520065546,208.78867527346983,212.37172010534522,122.12877955066594,0,0]
[]
[null,null,"Default Account"]
[null,null,null,"Opening Balance",null,{"$f":"E136","v":0},{"$f":"F136","v":0},{"$f":"G136","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]
[null,null,null,"Add: Default",null,null,{"$f":"G102","v":0},{"$f":"H102","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]
[null,null,null,"Less: Repayment of Default",null,null,{"$f":"G103","v":0},{"$f":"H103","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]
[null,null,null,"Closing Balance",null,null,{"$f":"G133+G134-G135","v":0},{"$f":"H133+H134-H135","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]
[null,null,null,"Interest on Default",{"$f":"$E$27","v":0.05},null,{"$f":"$E$137*G133","v":0},{"$f":"$E$137*H133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Balance with Cash Sweep"]
[null,null,null,"Opening Balance",null,{"$f":"E143","v":0},{"$f":"F143","v":1274.9999999999995},1274.6943865449707,1246.1066047330753,1230.7307212261544,1185.5436200790969,1160.5705584376187,1110.6983513581181,1083.0580640825526,1017.5494396726358,973.13604550020818,894.41291162072287,852.60693057480785,779.76325540809592,724.72797530086166,628.60890226013487,561.22405762576375,455.50195553971042,389.70605178535368,299.07242040304033,248.15327993254854,174.34953234276844,123.95939810844578,44.398529513316277,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Scheduled Repayment",null,{"$f":"MIN(F44,F140)","v":0},-7.7097729319627888,11.705618652145546,{"$f":"MIN(I44,I140)","v":-5.8161647828222343},14.292388813716229,-3.6473421336829688,17.186223306795853,-1.17264365642923,20.419863269150277,1.6418088701070559,24.029444101564799,4.8334425315657086,28.054844537312242,8.443599344248824,32.540071526227372,12.517939912842358,37.53368460544187,17.106888534909032,43.089263805252394,22.266124002618263,49.265925553594826,28.057120787917512,56.128891500138351,34.547745777752752,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Cash Sweep",null,{"$f":"F98","v":0},{"$f":"G98","v":8.0153863869917252},16.882163159749744,21.192048289742971,30.894712333341545,28.620403775160984,32.685983772704745,28.812930931994821,45.088761140766529,42.771585302320595,54.693689777920603,36.972538514349282,44.788830629399769,46.591680762985483,63.579001514499424,54.866904721528712,68.188417480611477,48.689015219447668,47.544367577060946,28.653016467873517,24.537822036185279,22.333013446405154,23.431977094991154,9.8507837355635246,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"F45","v":1274.9999999999995},{"$f":"G140-G141-G142","v":1274.6943865449707},1246.1066047330753,1230.7307212261544,1185.5436200790969,1160.5705584376187,1110.6983513581181,1083.0580640825526,1017.5494396726358,973.13604550020818,894.41291162072287,852.60693057480785,779.76325540809592,724.72797530086166,628.60890226013487,561.22405762576375,455.50195553971042,389.70605178535368,299.07242040304033,248.15327993254854,174.34953234276844,123.95939810844578,44.398529513316277,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest",{"$f":"$E$27","v":0.05},{"$f":"$E$144*F140","v":0},{"$f":"$E$144*G140","v":63.749999999999979},63.734719327248541,62.305330236653766,61.536536061307721,59.277181003954844,58.028527921880936,55.534917567905907,54.152903204127632,50.877471983631793,48.656802275010413,44.720645581036145,42.630346528740397,38.988162770404799,36.236398765043084,31.430445113006744,28.061202881288189,22.775097776985522,19.485302589267686,14.953621020152017,12.407663996627427,8.7174766171384217,6.1979699054222896,2.2199264756658139,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance After Scheduled",null,{"$f":"F140-F141","v":0},{"$f":"G140-G141","v":1282.7097729319623},1262.9887678928251,{"$f":"I140-I141","v":1251.9227695158975},1216.4383324124383,1189.1909622127798,1143.3843351308228,1111.8709950145474,1062.6382008134024,1015.9076308025287,949.10660139864342,889.5794690891571,824.55208603749566,771.31965606384711,692.18790377463426,616.09096234729247,523.69037302032189,438.39506700480138,346.61678798010126,276.80629640042207,198.88735437895372,146.29241155485093,67.830506608307431,9.8507837355635246,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet for Testing with No Depreciation"]
[null,null,"EBITDA",null,null,{"$f":"F75","v":0},70.065406603463543,103.70519415480591,90.837328116415264,125.7208337007812,101.45898371219455,127.93384108959712,100.54195150659972,146.44658853067807,120.22979079326099,159.41264060054397,108.40065905545534,142.25138913688937,121.13642800585485,169.33103128237673,130.44537507050728,173.32369569200222,116.93759142328443,138.62863964025505,83.515703126987361,102.4208986199752,73.414404005727064,101.46344925773487,80.123997594163953,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,"Less: Interest",null,null,{"$f":"F144+F137","v":0},{"$f":"G144+G137","v":63.749999999999979},63.734719327248541,62.305330236653766,61.536536061307721,59.277181003954844,58.028527921880936,55.534917567905907,54.152903204127632,50.877471983631793,48.656802275010413,44.720645581036145,42.630346528740397,38.988162770404799,36.236398765043084,31.430445113006744,28.061202881288189,22.775097776985522,19.485302589267686,14.953621020152017,12.407663996627427,8.7174766171384217,6.1979699054222896,2.2199264756658139,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBTDA",null,null,{"$f":"F149-F150","v":0},{"$f":"G149-G150","v":6.3154066034635647},39.970474827557368,28.531997879761498,64.184297639473471,42.181802708239708,69.905313167716187,45.007033938693809,92.293685326550445,69.352318809629196,110.75583832553355,63.680013474419191,99.621042608148969,82.148265235450054,133.09463251733365,99.014929957500541,145.26249281071404,94.162493646298913,119.14333705098736,68.562082106835348,90.013234623347785,64.696927388588648,95.265479352312582,77.904071118498138,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[]
[null,null,"Assets"]
[null,null,null,"Accumulated Capital Expenditure",null,{"$f":"E154+E13","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,null,null,"DSRA",null,{"$f":"F130","v":131.88133436678086},{"$f":"G130","v":133.57515022991225},135.86744769801678,137.61245914561133,139.97404130468928,141.77179572328737,144.20475670312348,146.05684824902372,148.56334547447537,150.47141648735044,153.05367259144134,155.01941505068055,157.67971984551764,159.70487687058736,162.44558937784836,164.53195677400083,167.35550731679379,169.50493516749495,172.41382752544385,174.62822183293244,177.62503546240035,179.90635983783278,182.99375215925139,185.34402956393129,188.52473831826475,190.94605285750109,194.22289853393426,196.71739730511899,200.09328564212237,202.66318063866618,206.14110520065546,208.78867527346983,212.37172010534522,122.12877955066594,0,0]
[null,null,null,"Lock-up Reserve Account",null,{"$f":"F122","v":0},{"$f":"G122","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]
[null,null,null,"Total Assets",null,{"$f":"SUM(F154:F156)","v":1631.8813343667809},{"$f":"SUM(G154:G156)","v":1633.5751502299122},1635.8674476980168,1637.6124591456114,1639.9740413046893,1641.7717957232874,1644.2047567031234,1646.0568482490237,1648.5633454744755,1650.4714164873503,1653.0536725914412,1655.0194150506804,1657.6797198455176,1659.7048768705874,1662.4455893778484,1664.5319567740007,1667.3555073167938,1669.504935167495,1672.4138275254438,1674.6282218329325,1677.6250354624003,1679.9063598378327,1682.9937521592515,1685.3440295639314,1688.5247383182648,1690.9460528575012,1694.2228985339343,1696.717397305119,1700.0932856421223,1702.6631806386663,1706.1411052006554,1708.7886752734698,1712.3717201053453,1622.128779550666,1500,1500]
[]
[null,null,"Liabilities and Equity"]
[null,null,null,"Debt Balance",null,{"$f":"F143","v":1274.9999999999995},{"$f":"G143","v":1274.6943865449707},1246.1066047330753,1230.7307212261544,1185.5436200790969,1160.5705584376187,1110.6983513581181,1083.0580640825526,1017.5494396726358,973.13604550020818,894.41291162072287,852.60693057480785,779.76325540809592,724.72797530086166,628.60890226013487,561.22405762576375,455.50195553971042,389.70605178535368,299.07242040304033,248.15327993254854,174.34953234276844,123.95939810844578,44.398529513316277,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Default Balance",null,{"$f":"F136","v":0},{"$f":"G136","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]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E168","v":0},{"$f":"F168","v":356.88133436678129},358.8807636849416,389.76084296494145,406.88173791945673,454.43042122559245,481.20123728566858,533.50640534500531,562.99878416647107,631.01390580183954,677.33537098714226,758.64076097071859,802.41248447587282,877.91646443742195,934.9769015697259,1033.8366871177136,1103.3078991482371,1211.8535517770833,1279.7988833821414,1373.3414071224038,1426.474941900384,1503.275503119632,1555.9469617293871,1638.5952226459351,1685.3440295639314,1688.5247383182648,1690.9460528575012,1694.2228985339343,1696.717397305119,1700.0932856421225,1702.6631806386663,1706.1411052006556,1708.7886752734698,1712.3717201053453,1622.128779550666,1500]
[null,null,null,"Add: Paid in Capital",null,{"$f":"-F106","v":356.88133436678129},{"$f":"-G106","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]
[null,null,null,"Add: Income",null,{"$f":"F151","v":0},{"$f":"G151","v":6.3154066034635647},39.970474827557368,28.531997879761498,64.184297639473471,42.181802708239708,69.905313167716187,45.007033938693809,92.293685326550445,69.352318809629196,110.75583832553355,63.680013474419191,99.621042608148969,82.148265235450054,133.09463251733365,99.014929957500541,145.26249281071404,94.162493646298913,119.14333705098736,68.562082106835348,90.013234623347785,64.696927388588648,95.265479352312582,77.904071118498138,99.979609289566511,66.053713941442453,90.567171031134365,69.682306326272069,100.22890164170748,76.855501260803564,104.09496894883966,86.965700522991099,120.88565873329229,89.404595315801814,123.72808720591802,93.938434496840458]
[null,null,null,"Less: Dividends",null,{"$f":"F104","v":0},{"$f":"G104","v":4.3159772853032372},9.0903955475575557,11.411102925246212,16.635614333337756,15.410986648163604,17.600145108379479,15.514655117227981,24.278563691181979,23.030853624326475,29.450448341957248,19.908289969264992,24.117062646599877,25.08782810314603,34.234846969345838,29.543717926976996,36.716840181867724,26.217162041241053,25.600813310725123,15.428547328854972,13.212673404099764,12.025468778833542,12.617218435764464,31.155264200501961,96.798900535233045,63.632399402206119,87.290325354701196,67.187807555087332,96.853013304704106,74.285606264259755,100.61704438685038,84.318130450176724,117.3026139014169,179.64753587048108,245.85686675658394,93.938434496840458]
[null,null,null,"Closing Balance",null,{"$f":"F164+F165+F166-F167","v":356.88133436678129},{"$f":"G164+G165+G166-G167","v":358.8807636849416},389.76084296494145,406.88173791945673,454.43042122559245,481.20123728566858,533.50640534500531,562.99878416647107,631.01390580183954,677.33537098714226,758.64076097071859,802.41248447587282,877.91646443742195,934.9769015697259,1033.8366871177136,1103.3078991482371,1211.8535517770833,1279.7988833821414,1373.3414071224038,1426.474941900384,1503.275503119632,1555.9469617293871,1638.5952226459351,1685.3440295639314,1688.5247383182648,1690.9460528575012,1694.2228985339343,1696.717397305119,1700.0932856421225,1702.6631806386663,1706.1411052006556,1708.7886752734698,1712.3717201053453,1622.128779550666,1500,1500]
[]
[null,null,null,"Liabilites and Capital",null,{"$f":"F160+F161+F168","v":1631.8813343667807},{"$f":"G160+G161+G168","v":1633.5751502299122},1635.8674476980168,1637.6124591456112,1639.9740413046893,1641.7717957232874,1644.2047567031234,1646.0568482490237,1648.5633454744752,1650.4714164873503,1653.0536725914415,1655.0194150506807,1657.6797198455179,1659.7048768705877,1662.4455893778486,1664.5319567740007,1667.3555073167938,1669.5049351674952,1672.413827525444,1674.6282218329325,1677.6250354624005,1679.906359837833,1682.9937521592515,1685.3440295639314,1688.5247383182648,1690.9460528575012,1694.2228985339343,1696.717397305119,1700.0932856421225,1702.6631806386663,1706.1411052006556,1708.7886752734698,1712.3717201053453,1622.128779550666,1500,1500]
[null,null,null,null,null,{"$f":"F170-F157","v":0},{"$f":"G170-G157","v":0},{"$f":"H170-H157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"DSCR Spinner Input",110]
[null,null,null,"Volatility",10]
[null,null,null,"Mean Reversion",7]
[]
[null,null,null,"Lockup Spinner",110]
[null,null,null,"Cash Sweep Spinner",65]
[null,null,null,"DSRA Spinner",100]
[]
[]
[null,null,"Monte Carlo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Volatility",{"$f":"vol","v":0.1}]
[null,null,null,"Mean Reversion",{"$f":"mr","v":7.0000000000000007E-2}]
[null,null,null,"Target DSCR",{"$f":"E11","v":1.2}]
[]
[null,null,null,null,"DSCR","PLCR","LLCR"]
[]
[null,null,null,"Count",{"$f":"COUNT(E228:E1048576)","v":1000},{"$f":"COUNT(F228:F1048576)","v":1000},{"$f":"COUNT(G228:G1048576)","v":1000}]
[null,null,null,"Count < 1",{"$f":"COUNTIF(E228:E1048576,\"<1\")","v":13},{"$f":"COUNTIF(F228:F1048576,\"<1\")","v":0},{"$f":"COUNTIF(G228:G1048576,\"<1\")","v":0}]
[null,null,null,"Probability",{"$f":"E222/E221","v":1.2999999999999999E-2},{"$f":"F222/F221","v":0},{"$f":"G222/G221","v":0}]
[null,null,null,"Average",{"$f":"AVERAGE(E228:E1227)","v":1.1979637529596407},{"$f":"AVERAGE(F228:F1227)","v":1.7652447433630427},{"$f":"AVERAGE(G228:G1227)","v":1.4991974650868247}]
[]
[null,null,null,null,{"$f":"AVERAGE(E229:E327)","v":1.1981196246946646}]
[]
[null,null,null,null,1.2841072284803661,1.7059519881859266,1.5266213240963769]
[null,null,null,null,1.1289148541917715,1.72626855642587,1.3663638180952882]
[null,null,null,null,1.1024308385661119,1.7142611080335737,1.5241254941212623]
[null,null,null,null,1.2318904087905724,1.7046344169693348,1.4053102878526615]
[null,null,null,null,1.2737045348202647,1.7895547380274239,1.4607376369176794]
[null,null,null,null,1.1513915696813724,1.7415282925333149,1.511002681969086]
[null,null,null,null,1.0783715616266523,1.8521212521990031,1.4558647140497305]
[null,null,null,null,1.2449268016890926,1.6938768995953997,1.532415942786985]
[null,null,null,null,1.2800386876683421,1.9659135359518449,1.4885159482288131]
[null,null,null,null,1.0292784014496557,1.8131051260845459,1.5318086925756225]
[null,null,null,null,1.1573140985197745,1.8762876006554163,1.6321219730715892]
[null,null,null,null,1.1179820857862102,1.6419710482945165,1.469908082477495]
[null,null,null,null,1.3849174471688339,1.7899522487708577,1.3767867839822525]
[null,null,null,null,1.1296043817692571,1.7365583976526788,1.4561193382142039]
[null,null,null,null,1.1447156347044076,1.7328060179390725,1.5096017652934477]
[null,null,null,null,1.1162278412541704,1.8573640845945081,1.4686369051979056]
[null,null,null,null,1.1581726310886524,1.7649244169380569,1.4533057165763581]
[null,null,null,null,0.97337280099732648,1.8170248721466487,1.4959548534186895]
[null,null,null,null,1.2354837059789483,1.7785566744803969,1.5154052022376145]
[null,null,null,null,1.3839889841296862,1.8355404950672116,1.5390206958808612]
[null,null,null,null,1.1897830363570856,1.6901146012388604,1.5550639232512242]
[null,null,null,null,1.1185561321227053,1.7762913662317072,1.4963651841228185]
[null,null,null,null,1.134717101687845,1.7037286448179862,1.4545929745099742]
[null,null,null,null,0.88642751770503647,1.7187321414868213,1.503364963256032]
[null,null,null,null,1.2186970516073909,1.7447536406701747,1.4964979084133385]
[null,null,null,null,1.2633823123582195,1.7746027829389313,1.4518692505712196]
[null,null,null,null,1.2331333783388172,1.7091218796580121,1.4640838538953349]
[null,null,null,null,1.3420222252769352,1.8259966401100498,1.4251240941937806]
[null,null,null,null,1.2746862335761953,1.7230999522395829,1.5555852493268647]
[null,null,null,null,1.2773696322813635,1.7627794959303957,1.6021227633504931]
[null,null,null,null,1.2743142078848479,1.7597318085156979,1.5185395060136786]
[null,null,null,null,1.1197248864266234,1.7447058183288728,1.4638720583997773]
[null,null,null,null,1.1824983820944659,1.7584618086188741,1.4988423973082887]
[null,null,null,null,1.3182501726765352,1.718346394455583,1.4742466032873598]
[null,null,null,null,1.2808113584893028,1.7163829091214431,1.54753449770594]
[null,null,null,null,1.1544187262700294,1.7810949886768654,1.5700807630674152]
[null,null,null,null,1.3047218580443884,1.7307660432987848,1.4720773684140083]
[null,null,null,null,1.201308077614309,1.7377449046091136,1.471566715440207]
[null,null,null,null,1.0884000870925203,1.7742583097133175,1.395890311483807]
[null,null,null,null,1.253118401267282,1.7650724012837675,1.5223132361642304]
[null,null,null,null,1.1981952187759224,1.729024964817869,1.6014587541879999]
[null,null,null,null,1.1507109512033349,1.7608340157419156,1.3947034156231153]
[null,null,null,null,1.2954234896261214,1.6328184091312894,1.5513668014948623]
[null,null,null,null,1.1968898902527734,1.7351611089289456,1.4473359569309547]
[null,null,null,null,1.2272337907517819,1.7231554480483964,1.563395831134742]
[null,null,null,null,1.154814079601203,1.6637244826655717,1.5964060424661639]
[null,null,null,null,1.1360450227055789,1.6599103799451531,1.5138534442949658]
[null,null,null,null,1.2813220733900472,1.7867571885873164,1.5048294895969183]
[null,null,null,null,1.1699077770373654,1.7492876419452883,1.4142719288373788]
[null,null,null,null,1.2286472095324876,1.7664601951380179,1.5057090536132438]
[null,null,null,null,1.1747140438295829,1.7725844831681556,1.5166639123234857]
[null,null,null,null,1.1473964860594366,1.7457694840025413,1.5445565641197547]
[null,null,null,null,1.3643990716848682,1.6916700837104384,1.4742197160020876]
[null,null,null,null,1.1322311456411056,1.8453548214659752,1.4324014075657341]
[null,null,null,null,1.2913315269034542,1.7207799255479368,1.3925228179664273]
[null,null,null,null,1.1108757873539925,1.7960186919290406,1.3860811223391145]
[null,null,null,null,1.1681567754344455,1.7632457351887791,1.5424010937483466]
[null,null,null,null,1.2935409433022469,1.7719044510509707,1.4511062953646199]
[null,null,null,null,1.1029553785697845,1.8205500179070218,1.4787149512152991]
[null,null,null,null,1.2870502064219349,1.7553417311046007,1.4709937167355585]
[null,null,null,null,1.2366278386003153,1.6280448711305866,1.4935071879602908]
[null,null,null,null,1.0521543665397921,1.6768329403379745,1.4988434646790658]
[null,null,null,null,1.0807925816220683,1.7529354677779101,1.5065583508374447]
[null,null,null,null,1.1484693189151767,1.6859058327285608,1.5336256798971801]
[null,null,null,null,1.2916759507270892,1.835170830452703,1.6087725489935196]
[null,null,null,null,1.3023441298593252,1.7186889877521789,1.5427962884634601]
[null,null,null,null,1.2195811920438875,1.7981305962107557,1.496457620061838]
[null,null,null,null,1.09962363068581,1.6552715463664156,1.4065009912702771]
[null,null,null,null,1.2419946255710224,1.8053819960825706,1.5639165440782752]
[null,null,null,null,1.1518956386427379,1.7971369977155487,1.5104878953545273]
[null,null,null,null,1.1724801277027468,1.8698837828543637,1.4706126284057695]
[null,null,null,null,1.3133684198726625,1.7485440533698564,1.4998123966299191]
[null,null,null,null,1.135912189385436,1.7654939570192392,1.4368846172903305]
[null,null,null,null,1.1728671063047589,1.6847392797027814,1.4366080591499877]
[null,null,null,null,1.1497584244911565,1.6832904209882957,1.4699744467414313]
[null,null,null,null,1.1830525802195955,1.6382551689737399,1.5185883897818122]
[null,null,null,null,1.1916180212806393,1.7120401360904591,1.5888737140770444]
[null,null,null,null,1.180431125161765,1.7572449948467306,1.4902750158621947]
[null,null,null,null,1.2970244980688985,1.718563184020375,1.5350021515313157]
[null,null,null,null,1.2132601800761504,1.6371438535005414,1.5582746051006473]
[null,null,null,null,1.181182980728763,1.889084646420681,1.4766718415855513]
[null,null,null,null,1.2931582118706699,1.6278001453487809,1.5409485346086602]
[null,null,null,null,1.1212473523662692,1.830779319414241,1.472639045095234]
[null,null,null,null,1.2366937217739384,1.9090115756903268,1.5012047740951402]
[null,null,null,null,1.2996094453900633,1.6931021866804816,1.6409457787307029]
[null,null,null,null,1.1932563648310854,1.7969171568758207,1.45130505693705]
[null,null,null,null,1.1587389963269112,1.683981118752454,1.5235704712396707]
[null,null,null,null,1.1836234881418455,1.7777312154402583,1.5519948378666422]
[null,null,null,null,1.2209827516373133,1.7138356041524798,1.4877571426570992]
[null,null,null,null,1.1946951211318604,1.8152793051760607,1.5393693194901672]
[null,null,null,null,1.177666957115149,1.7315623679686813,1.5623994524443263]
[null,null,null,null,1.1501109853263813,1.7504486650459241,1.4086292913418692]
[null,null,null,null,1.2706277175884453,1.8059942065147434,1.4901967944712189]
[null,null,null,null,1.169333336517024,1.7527856242047646,1.4360477054040413]
[null,null,null,null,1.1964711985427892,1.7597734441144797,1.5427622590182]
[null,null,null,null,1.3030311241470895,1.8053898202760954,1.5848847579047949]
[null,null,null,null,1.1898755319640351,1.7290171844309481,1.5753027990062329]
[null,null,null,null,1.27505887170165,1.7379098282792966,1.5034905385439323]
[null,null,null,null,1.2507135363877697,1.6973740077028678,1.5360433015183244]
[null,null,null,null,1.161924288381283,1.7391520892261192,1.5663425281777252]
[null,null,null,null,1.2411834764857754,1.7587506130122821,1.5059390798901742]
[null,null,null,null,1.0677933503578481,1.8286580914982487,1.4315520213057213]
[null,null,null,null,1.158096432619693,1.8146625081731558,1.5161361806851992]
[null,null,null,null,1.246381908514951,1.8218870574096684,1.5712735394762576]
[null,null,null,null,1.2336599192857924,1.7218753044612285,1.4525797026141931]
[null,null,null,null,1.309153552831364,1.7696937814838285,1.5202095555267481]
[null,null,null,null,1.0893334078211312,1.7857247582716069,1.4628033298026335]
[null,null,null,null,1.2100905720693651,1.7673598009346099,1.4903303571002737]
[null,null,null,null,1.1893851995061522,1.8009752511258552,1.4433618948493545]
[null,null,null,null,1.0636699563676872,1.7150652011250742,1.4857105968516942]
[null,null,null,null,1.069388464882401,1.9233937113932833,1.4294867673155303]
[null,null,null,null,1.1383828071476234,1.7902210227676685,1.519383185596503]
[null,null,null,null,1.3033299451987863,1.7575634867267611,1.551174591464872]
[null,null,null,null,1.3395761118416945,1.8131645535780145,1.5387649819182982]
[null,null,null,null,1.2516342916290377,1.6901982492521257,1.4643988561541792]
[null,null,null,null,1.1792016815493529,1.7516872915115598,1.5374898735306592]
[null,null,null,null,1.0705998221859701,1.7961731338429363,1.4532817054906513]
[null,null,null,null,1.1556469947323131,1.7144739349500986,1.547493209427226]
[null,null,null,null,1.1091168235722877,1.6936747487034072,1.4918385411073729]
[null,null,null,null,1.0400995668124378,1.7385451664230605,1.416746762889427]
[null,null,null,null,1.2300892356815571,1.7918972428011399,1.5650559587929889]
[null,null,null,null,1.2419897710824301,1.7631557316910365,1.4697415285881521]
[null,null,null,null,1.323286264745356,1.7708340193045462,1.5157630456146158]
[null,null,null,null,1.202301223052437,1.7153087335948867,1.5360040235415195]
[null,null,null,null,1.2951459130213194,1.6292470160067132,1.5062615160372483]
[null,null,null,null,1.2407637586626681,1.7568163974558848,1.5384874928952963]
[null,null,null,null,1.2450842960686455,1.7556730388944768,1.5122445248649943]
[null,null,null,null,1.1904715991483403,1.7370912910464325,1.5550535571490633]
[null,null,null,null,1.2616408881127954,1.8495568449006696,1.4761955986148254]
[null,null,null,null,1.1257067166424284,1.7099719552089967,1.6021701837372238]
[null,null,null,null,1.2364506974037066,1.7413060613411966,1.5567597033666585]
[null,null,null,null,1.1885623320992489,1.879491226352799,1.5683270537558551]
[null,null,null,null,1.3093226527214417,1.8216080018666869,1.4360083270291171]
[null,null,null,null,1.1678919069578155,1.7779442872688089,1.4117085246595062]
[null,null,null,null,1.2382886368827177,1.8155859039153064,1.4554982952969413]
[null,null,null,null,1.1501389879592425,1.7968786034649207,1.4858944884751768]
[null,null,null,null,1.1802547390385565,1.7843913479892022,1.4262480900439163]
[null,null,null,null,1.1217727812966918,1.731609055115666,1.5210829546089475]
[null,null,null,null,1.2723736520553626,1.8098047006827611,1.5347428801949567]
[null,null,null,null,1.0871946445996148,1.650391313886876,1.5555090929182465]
[null,null,null,null,1.1712358195263219,1.8467939321590743,1.42693943302893]
[null,null,null,null,1.2260707183058979,1.7403828905319496,1.4403317856230202]
[null,null,null,null,1.1956118915295393,1.7397188910515711,1.4857350400460856]
[null,null,null,null,1.3024246403375928,1.8451161137097984,1.4198060188870092]
[null,null,null,null,1.0162685610462925,1.6839354298034019,1.5254680959420694]
[null,null,null,null,1.2580101674761668,1.8150941569824959,1.4088096502736431]
[null,null,null,null,1.1733940227663544,1.6954050654091386,1.4976869610644084]
[null,null,null,null,1.1835727514049628,1.7673352189307299,1.4750586783253872]
[null,null,null,null,1.1913003292016164,1.7181455041966587,1.4763112750534726]
[null,null,null,null,1.2366839980991089,1.7656161505486458,1.4806651942355344]
[null,null,null,null,1.2010838662318257,1.729140946522806,1.5617976657186692]
[null,null,null,null,1.15796095213314,1.7812914643963738,1.551719959591608]
[null,null,null,null,1.2600687711881975,1.710779804515236,1.4635634741594723]
[null,null,null,null,1.2142647250893619,1.7859854317886539,1.6842978392369805]
[null,null,null,null,1.190647860751721,1.8755260779431933,1.5202098946471567]
[null,null,null,null,1.202288772853644,1.7284511396241329,1.5289412052513505]
[null,null,null,null,1.1864961252485633,1.823951543356007,1.4867097731562242]
[null,null,null,null,1.1421657142401254,1.7597257780193856,1.4166632274927824]
[null,null,null,null,1.2134177802667852,1.7412023191738168,1.4234730677406962]
[null,null,null,null,1.2241892920110871,1.7895682922713934,1.447965516068624]
[null,null,null,null,1.2491643455736701,1.8594746957582182,1.5188275816920942]
[null,null,null,null,1.1693640784603132,1.6822817673515527,1.4520500671357597]
[null,null,null,null,1.1125165207133973,1.7638837730830921,1.445955074919669]
[null,null,null,null,1.0865037150343253,1.8115111765976699,1.5795761536871187]
[null,null,null,null,1.2087665238354337,1.683296389007966,1.473695667261641]
[null,null,null,null,1.1820457354567118,1.8861570586214416,1.5409188276315757]
[null,null,null,null,1.3323610468452129,1.7680723464229875,1.5048831249240857]
[null,null,null,null,1.1225786783810439,1.7331806079493151,1.5445952130481062]
[null,null,null,null,1.2281726663133861,1.7274447284704755,1.4018256611761986]
[null,null,null,null,1.2065317188849189,1.6315378909807099,1.5646512548017302]
[null,null,null,null,1.2775806647745593,1.8627163366879027,1.4651535544543697]
[null,null,null,null,1.3967938483000237,1.7016591458617638,1.5045484309689612]
[null,null,null,null,1.2788772581812951,1.810801991948402,1.4726445667664751]
[null,null,null,null,1.1844356158448337,1.6805709084582399,1.5188461590819995]
[null,null,null,null,1.1941469517631971,1.6971884238588748,1.5319802021984557]
[null,null,null,null,1.1219141478992689,1.8102341242705551,1.5057216769664401]
[null,null,null,null,1.0954902656537178,1.6506719802047538,1.473604495691033]
[null,null,null,null,1.2162821303672808,1.7432419064040843,1.5532508616697913]
[null,null,null,null,0.98102827085040023,1.8156181752989156,1.4634188532259815]
[null,null,null,null,1.1269822266258025,1.7088932670327719,1.4867785664140878]
[null,null,null,null,1.321514757844964,1.7559631008065395,1.5794810725906641]
[null,null,null,null,1.176979058324197,1.6662071726247065,1.3989935016307813]
[null,null,null,null,1.351233484622731,1.7362881821790692,1.5855689631438761]
[null,null,null,null,1.1508855069169781,1.7517172667541787,1.5031142181634274]
[null,null,null,null,1.2890294072352309,1.8521249394201809,1.6844085737013685]
[null,null,null,null,1.0537087044122471,1.7199258021159414,1.4869180509823841]
[null,null,null,null,1.3118951304907513,1.8118613097574601,1.4050379579049288]
[null,null,null,null,1.1706507356312112,1.8346591366470981,1.5333848933172758]
[null,null,null,null,1.1728641318998065,1.6976540235297184,1.4537202823094215]
[null,null,null,null,1.2001889922572961,1.7792318674413869,1.462756763179339]
[null,null,null,null,1.2843959678873174,1.7709624118455738,1.5110598167471394]
[null,null,null,null,1.1527931211171456,1.7633429036499686,1.4431175092193487]
[null,null,null,null,1.2154989071630722,1.7419025914891957,1.5115253973234772]
[null,null,null,null,1.0593704316188144,1.7097480077227161,1.5107203719492739]
[null,null,null,null,1.1787388779450225,1.7239134534188769,1.4798344355754436]
[null,null,null,null,1.3694089984627393,1.7640059146122324,1.4665700267612791]
[null,null,null,null,1.0541893654363066,1.7651842817215573,1.4454589878919255]
[null,null,null,null,1.2607697423814359,1.8291480012806103,1.4678774275251352]
[null,null,null,null,1.1125248591808812,1.8598994376906788,1.5962749789179871]
[null,null,null,null,1.1806279506743225,1.7966136124106542,1.4771900065456249]
[null,null,null,null,1.3514323600515588,1.7231201860034653,1.4714163680700674]
[null,null,null,null,1.1766307566597694,1.6918058353254586,1.54396926832437]
[null,null,null,null,1.2301705853663449,1.8922798502461282,1.5209669925149709]
[null,null,null,null,1.1559214063745928,1.6646024972318618,1.5023578257840027]
[null,null,null,null,1.0949479479392732,1.6568044917407279,1.4454291806268191]
[null,null,null,null,1.1077912470580316,1.7064752664125955,1.5204361007681533]
[null,null,null,null,1.2414912612468663,1.7249987009427334,1.5497647894610496]
[null,null,null,null,1.1024464623150128,1.773616766266134,1.4723885553530345]
[null,null,null,null,1.1521142526158918,1.733778129822237,1.4282376770903102]
[null,null,null,null,1.3933055531811269,1.7135723107051122,1.499552997196]
[null,null,null,null,1.2416318367211228,1.7402108064095694,1.5781509974560026]
[null,null,null,null,1.1187570776062019,1.7179454705373858,1.5095583226260549]
[null,null,null,null,1.1862864624992593,1.7062868381973268,1.46900955727959]
[null,null,null,null,1.2560327127336126,1.8649182829419138,1.5452464778753956]
[null,null,null,null,1.0890669605007886,1.7537110497543491,1.5168020488728302]
[null,null,null,null,1.1946776215814678,1.8142120408593567,1.4765435749385531]
[null,null,null,null,1.2037597810600054,1.802890198889975,1.5217988631121966]
[null,null,null,null,1.2742056475346399,1.710146774474127,1.5790502494378571]
[null,null,null,null,1.2115909347982046,1.7592952010605802,1.4251666123947659]
[null,null,null,null,1.3066344742103637,1.814611513962594,1.4301431606031407]
[null,null,null,null,1.1997783491033183,1.8343670427430951,1.5303919143433073]
[null,null,null,null,1.1812235594482654,1.8454534686329385,1.4331306834347286]
[null,null,null,null,1.3366950360285845,1.7571353792790658,1.3890329048075361]
[null,null,null,null,1.2516960415074627,1.7154852847090023,1.4551055536600404]
[null,null,null,null,1.333402344814788,1.7119016317392601,1.4148366251239834]
[null,null,null,null,1.2608347186733662,1.7673414608704907,1.5034762848693275]
[null,null,null,null,1.2182805597143538,1.8255522935984929,1.456247628970031]
[null,null,null,null,1.2308404799742583,1.8022298557946155,1.3822300947716681]
[null,null,null,null,1.3145534841243329,1.7804225912558829,1.473019651508799]
[null,null,null,null,1.2267539610934417,1.7703616227062595,1.4896365524769208]
[null,null,null,null,1.3326025216517765,1.7376776919599632,1.493711977758361]
[null,null,null,null,1.2913506173003526,1.8264653164795175,1.5601235816501988]
[null,null,null,null,1.2062619150340106,1.6081616242700045,1.5347879654073115]
[null,null,null,null,1.2514279098593493,1.8059346575333273,1.4493358272916548]
[null,null,null,null,1.1951396101522895,1.7407760984628289,1.444906631115036]
[null,null,null,null,1.3387615928791012,1.7862964151513223,1.5409256913332674]
[null,null,null,null,1.2901666645759686,1.7349298754991322,1.4461741141899911]
[null,null,null,null,1.1794801827222843,1.8189425010616049,1.4755687124494798]
[null,null,null,null,1.2156660604260769,1.8158768354767576,1.4322624543957492]
[null,null,null,null,1.1042004883658993,1.7460796257511912,1.5228017707745418]
[null,null,null,null,1.0715865070105695,1.7457468246570516,1.5252069427633053]
[null,null,null,null,1.1875016937800742,1.7068420289590931,1.5168797012470614]
[null,null,null,null,1.2269242392724311,1.797417113719064,1.5497586621135402]
[null,null,null,null,1.36536857339727,1.7493757313738911,1.4864791465867397]
[null,null,null,null,1.2379845824891722,1.8928731134843066,1.4375566454765862]
[null,null,null,null,1.1479494510519543,1.7371558369679192,1.4441090073107539]
[null,null,null,null,1.1258506609426455,1.7295094408863856,1.480851676767984]
[null,null,null,null,1.2388172387696654,1.7928871229113372,1.4493373929646955]
[null,null,null,null,1.1653423750694136,1.7892200501223772,1.5234204918030418]
[null,null,null,null,1.1775171450476298,1.7586561854791893,1.5604306715716778]
[null,null,null,null,1.3519770847908836,1.7382169549405961,1.4752508821526209]
[null,null,null,null,1.2022624914023097,1.7465376931954963,1.5069791289885148]
[null,null,null,null,1.0569484604826491,1.7450468044818512,1.4934175729718022]
[null,null,null,null,1.1206421413074317,1.7484761537445861,1.4085148648372217]
[null,null,null,null,1.0680546628146907,1.6872182909232414,1.5020567029801646]
[null,null,null,null,1.3410644595458969,1.7781583100167699,1.5609748029372497]
[null,null,null,null,1.2053941222288447,1.7370081306027016,1.5478741795019246]
[null,null,null,null,1.1110695786497189,1.7261769537553624,1.4577979594106267]
[null,null,null,null,1.0689749015543324,1.7289961290636433,1.4754097837196145]
[null,null,null,null,1.198078776505602,1.7222712277774765,1.4874807882343453]
[null,null,null,null,1.168724944472358,1.7157085732284936,1.4302590345090429]
[null,null,null,null,1.1967993626515072,1.7342494798389794,1.4534596805785027]
[null,null,null,null,1.2961621223677899,1.7144527602685258,1.3941893111735009]
[null,null,null,null,1.1847169509046624,1.7543734260467794,1.4595501063766425]
[null,null,null,null,1.261947453473967,1.6779857245508429,1.543253428362322]
[null,null,null,null,1.221887418266278,1.9773049853798967,1.5124524096884671]
[null,null,null,null,1.2962898317640972,1.741710019691183,1.4994362660832099]
[null,null,null,null,1.1347652839817104,1.8075149792811789,1.3783399627017301]
[null,null,null,null,1.1188091052522278,1.7843053415565109,1.4722377972184357]
[null,null,null,null,1.214989790750328,1.7765307594629536,1.520274554797437]
[null,null,null,null,1.3233330025984493,1.7423603724971204,1.4031434588060296]
[null,null,null,null,1.1329677994788903,1.7967367051462582,1.4981982078192448]
[null,null,null,null,1.1820700867508276,1.8444170292456232,1.6016448846057454]
[null,null,null,null,1.2582218677812691,1.7154045671423142,1.4418794638288162]
[null,null,null,null,1.0766446197566397,1.8479400549622675,1.4985910194742527]
[null,null,null,null,1.2705263817646728,1.8255767058439241,1.4581346354567095]
[null,null,null,null,1.2166671304742298,1.9072649214701303,1.5827910872587252]
[null,null,null,null,1.2105374489542255,1.7202011278999041,1.541007060820873]
[null,null,null,null,1.1967710973462684,1.7530619262560878,1.5076635914982401]
[null,null,null,null,1.1816042507976008,1.6554812859124237,1.4971370053495208]
[null,null,null,null,1.118053942958019,1.7541631284828014,1.4575521985982052]
[null,null,null,null,1.3074232877481879,1.7025375416190769,1.4129154067090699]
[null,null,null,null,1.1889919085982039,1.7488218068011392,1.4814560040574043]
[null,null,null,null,1.141334398407724,1.8369803874734114,1.5733178081259906]
[null,null,null,null,1.2103279396790263,1.8375081393320469,1.5125287657264992]
[null,null,null,null,1.097997984657586,1.7891160909592958,1.5192463189717995]
[null,null,null,null,0.93130593523539484,1.6927929256134437,1.4244684347927032]
[null,null,null,null,1.1547385905209173,1.6615668009276774,1.5010821500094604]
[null,null,null,null,1.201467186977478,1.7541421277050888,1.4422089394107647]
[null,null,null,null,1.1623048595254588,1.6982940745523769,1.4505293112944559]
[null,null,null,null,1.1268670254268112,1.7560227189527031,1.4155461419951989]
[null,null,null,null,1.1412547844125409,1.7421816555570693,1.4789464778067622]
[null,null,null,null,1.3684161041336202,1.6252665037410874,1.5336154424235464]
[null,null,null,null,1.3164768629389352,1.7559818537061729,1.5814281526012344]
[null,null,null,null,1.1192802908606561,1.7993797357495147,1.5427795649240217]
[null,null,null,null,1.1994958750988223,1.7651225419472221,1.5750512563649048]
[null,null,null,null,1.2744334630296317,1.7244805374033834,1.5607610694111167]
[null,null,null,null,1.1883578291033523,1.7859358858100436,1.4383994913981344]
[null,null,null,null,1.2255265715555428,1.7908934385917001,1.380944650238513]
[null,null,null,null,1.2510465903300023,1.7624666197341783,1.5348493491496522]
[null,null,null,null,1.2492452909197598,1.8945052117274184,1.4805309874744106]
[null,null,null,null,1.1091041172551526,1.7497960395602759,1.3912154096463416]
[null,null,null,null,1.0453333090568726,1.7150416415978851,1.5645357493292158]
[null,null,null,null,1.2535135127479771,1.7852335220604834,1.4814870162963578]
[null,null,null,null,1.1596599901603324,1.8333104405813498,1.4394235195825196]
[null,null,null,null,1.1722874952494426,1.6547329453064583,1.4880414787393896]
[null,null,null,null,1.0045525500730923,1.7527065074139492,1.5758316516297008]
[null,null,null,null,1.2638672084908593,1.7079625188066943,1.4680053106245572]
[null,null,null,null,1.2383045888293851,1.8025968151763567,1.4968728093791008]
[null,null,null,null,1.1669002683734233,1.713294802620881,1.669731462138077]
[null,null,null,null,1.1836138564951031,1.7472376720831164,1.5047302905041109]
[null,null,null,null,1.0339451018680499,1.7954582836182746,1.4306961054461023]
[null,null,null,null,1.1402822363371514,1.8296212203167619,1.4644620993322246]
[null,null,null,null,1.2545075706837403,1.8309844068291725,1.5911107492724057]
[null,null,null,null,1.2255232837890184,1.7343634254655347,1.5964753675434353]
[null,null,null,null,1.226053193097268,1.8687609918265906,1.5793033294890229]
[null,null,null,null,1.3009118848371195,1.7520221568434218,1.4760594583349205]
[null,null,null,null,1.1040297423692738,1.6946640051893049,1.4591198398193352]
[null,null,null,null,1.1329980213645374,1.6715114169002419,1.5247533132745779]
[null,null,null,null,1.2320455537059936,1.7955110922131521,1.519061971811861]
[null,null,null,null,1.2301670311760449,1.692789951067923,1.4585724828204842]
[null,null,null,null,1.1546193081535605,2.0031439246745872,1.4169168245817101]
[null,null,null,null,1.3065410364754588,1.7858214223766729,1.4796739671314463]
[null,null,null,null,1.324273613231119,1.7436907578711771,1.5041774834007517]
[null,null,null,null,1.173737819152245,1.7884532620421829,1.4759083419506045]
[null,null,null,null,1.2430524732692929,1.8437210704720302,1.5399023299038319]
[null,null,null,null,1.1899628802831799,1.823378213298994,1.5079771925491876]
[null,null,null,null,1.1727905372420238,1.8013858177612319,1.4665674991710747]
[null,null,null,null,1.2212004332331634,1.6623670466180185,1.4528761272110808]
[null,null,null,null,1.2159001933918392,1.6928577430728684,1.6231041908688095]
[null,null,null,null,1.2246986071236561,1.8584326377225091,1.5298356591141964]
[null,null,null,null,1.1427619852340516,1.7864365746465201,1.5578250665366424]
[null,null,null,null,1.150057683701887,1.8448206067476161,1.4751984816453152]
[null,null,null,null,1.1609441791797432,1.7062558821310376,1.4296509319640789]
[null,null,null,null,1.1048206522616226,1.7957195256862477,1.4177677369874997]
[null,null,null,null,1.0856759298035996,1.8698660528362729,1.5807117230135082]
[null,null,null,null,1.0999415511764044,1.7652953887110523,1.5662486286299941]
[null,null,null,null,1.0438851971253258,1.8072679519175647,1.4812525509356571]
[null,null,null,null,1.2061916304289737,1.8526491999027916,1.4842494011896183]
[null,null,null,null,1.2786048616868628,1.9351641949739933,1.5339587718058056]
[null,null,null,null,1.2485279090308985,1.7664415647507328,1.6504058366675884]
[null,null,null,null,1.2327524928559339,1.7305151906881469,1.496691759431521]
[null,null,null,null,1.1290789506882124,1.9460257974233768,1.5160621760111741]
[null,null,null,null,1.1582085130489124,1.7601484026315366,1.5680204660271766]
[null,null,null,null,1.2095903941187145,1.7098230486917003,1.4361976555935363]
[null,null,null,null,1.2079818510112708,1.7491587502044716,1.5432771912015657]
[null,null,null,null,1.1951019596745398,1.7835437264522442,1.561860112100824]
[null,null,null,null,1.1793028047200627,1.8065531509212598,1.5827344461124353]
[null,null,null,null,1.2654721307021317,1.9282598792586849,1.4606775754745827]
[null,null,null,null,1.3108232685766588,1.7255283868213764,1.5046019003780129]
[null,null,null,null,1.1082255081680179,1.7631838243431128,1.5376500992160549]
[null,null,null,null,1.1319901681698792,1.8103080990316063,1.4779215265138832]
[null,null,null,null,1.2050725673249298,1.703465556049971,1.4326631522160731]
[null,null,null,null,1.1629324000483059,1.7066150303376528,1.485440436498473]
[null,null,null,null,1.1981170459196635,1.7353620315827525,1.5321117177600663]
[null,null,null,null,1.2670339833064768,1.7150591025920643,1.5232410168265675]
[null,null,null,null,1.1782642004407426,1.7454772345038096,1.4664180271586522]
[null,null,null,null,1.0700532794289899,1.7828311139251249,1.5151636790920053]
[null,null,null,null,1.2208234206773423,1.7582590552396442,1.4027019158460698]
[null,null,null,null,1.3076039455269439,1.7828654049359431,1.5433073011878946]
[null,null,null,null,1.2166040854961913,1.6891245920390723,1.562225899847181]
[null,null,null,null,1.0754078988338194,1.8377718347060361,1.4372198977747714]
[null,null,null,null,1.1126876209899446,1.7388604630266014,1.501764016077241]
[null,null,null,null,1.2413853191440554,1.7525608481956514,1.5229516299729395]
[null,null,null,null,1.2475902223244941,1.7809282582859502,1.5486591917372561]
[null,null,null,null,1.2443694713306206,1.7825809897799425,1.5732087118496618]
[null,null,null,null,1.0490564377871385,1.6483893198944635,1.572727793744618]
[null,null,null,null,1.2017501849449541,1.9011699467518435,1.528357276612424]
[null,null,null,null,1.1442492504029187,1.7859560745997587,1.4760970919507499]
[null,null,null,null,1.2891416825060507,1.7451608427238836,1.4328762562176256]
[null,null,null,null,1.2439335253526613,1.8149116614900278,1.594071940253859]
[null,null,null,null,1.2735848296666918,1.8284514122117437,1.5240595113014315]
[null,null,null,null,1.2095144973255356,1.764324419226158,1.4939939475638544]
[null,null,null,null,1.2315420484409652,1.6768122356385082,1.5376480076298631]
[null,null,null,null,1.1523297839862368,1.844616793531263,1.3948194829179541]
[null,null,null,null,1.1596325801547924,1.7817837174582052,1.4420296826795891]
[null,null,null,null,1.0588905323867368,1.8328028474069618,1.5009637258321007]
[null,null,null,null,1.2502838311729045,1.7860761921572437,1.4970064975993718]
[null,null,null,null,1.114876552289624,1.7839485463422238,1.6108931547573697]
[null,null,null,null,1.1514427458883827,1.7164652377101151,1.5695608036457578]
[null,null,null,null,1.3777680713015032,1.7828009430030316,1.5462894832419691]
[null,null,null,null,1.1906673894073512,1.8388517228353725,1.558318760210063]
[null,null,null,null,1.0918342268302643,1.7730406379278969,1.5501518000821646]
[null,null,null,null,1.2191001607886249,1.7700396905955105,1.5293041928073992]
[null,null,null,null,1.0563926077558525,1.7966956867000112,1.4772516961852158]
[null,null,null,null,1.2449608320430052,1.7319243605667054,1.5296899995225113]
[null,null,null,null,1.0224174981013958,1.7345289030454276,1.4691319428113476]
[null,null,null,null,1.2400342090241934,1.7052416172889584,1.3912184056438308]
[null,null,null,null,1.213005011332521,1.7541517526852199,1.4822654846708603]
[null,null,null,null,1.2566483870685421,1.7092883164562616,1.437687307169196]
[null,null,null,null,1.1227954853502993,1.8125067894348785,1.4839159276901832]
[null,null,null,null,0.99197509364383263,1.7410949552924317,1.5265557073877907]
[null,null,null,null,1.1169462221634858,1.8108126030999387,1.4901086119806164]
[null,null,null,null,1.1360954118846887,1.8242337499814059,1.4192488954182791]
[null,null,null,null,1.1753402614119697,1.7874453521636156,1.4693569054042253]
[null,null,null,null,1.1329021390450849,1.7852246201925481,1.3952489529488199]
[null,null,null,null,1.2507933946956304,1.7412708374121715,1.4774501516685719]
[null,null,null,null,1.2848891649034113,1.8362862452086233,1.5175858292343967]
[null,null,null,null,1.2163662433099227,1.735220311029926,1.5130086810172767]
[null,null,null,null,1.0875075674400132,1.7296614482283768,1.4827367793696538]
[null,null,null,null,1.1716959333553427,1.729360655180719,1.6061125229565472]
[null,null,null,null,1.1462547716181766,1.7620533554761431,1.4167449189696644]
[null,null,null,null,1.1544011137336814,1.7698994470475673,1.3693035480043132]
[null,null,null,null,1.2504945599041739,1.7132519149529468,1.4392780791568347]
[null,null,null,null,1.192770100813259,1.8023016780767467,1.5059652790017894]
[null,null,null,null,1.2298867835320395,1.7855184313089971,1.3922868170873397]
[null,null,null,null,1.1408186747469675,1.7788510634146482,1.4993181526239061]
[null,null,null,null,1.0715114307633891,1.6660165935965301,1.6209052939999573]
[null,null,null,null,1.1939700880029558,1.8333793825948377,1.4708069327800595]
[null,null,null,null,1.2646277280429201,1.6436228409707749,1.5999371284541535]
[null,null,null,null,1.2018652652105346,1.7654356307261665,1.4523836939753463]
[null,null,null,null,1.1394919363602405,1.7984746240637448,1.4658420609130689]
[null,null,null,null,1.1867011462799781,1.7534293658705238,1.466630798649351]
[null,null,null,null,1.1418825327752702,1.7110763082989229,1.5072387911344156]
[null,null,null,null,1.2032052064317584,1.7035675228677185,1.4972902486226627]
[null,null,null,null,1.2138992648419704,1.7555566767375668,1.59673041086384]
[null,null,null,null,1.3153504756419412,1.7257615734772385,1.330726721177635]
[null,null,null,null,1.2777056817502512,1.8175449932152239,1.5142506817633854]
[null,null,null,null,1.3022971621867521,1.7926794563232116,1.4356155869193135]
[null,null,null,null,1.2331911662279746,1.8895009526951003,1.5112124840125332]
[null,null,null,null,1.1033710103701815,1.8028842824422451,1.3889107017580944]
[null,null,null,null,1.2027060963010712,1.6884865972547867,1.5740752480926352]
[null,null,null,null,1.1415375807655621,1.8519429012249251,1.5593054913905195]
[null,null,null,null,1.1291457147385882,1.8266041871896701,1.5342057097083013]
[null,null,null,null,1.1563649522426898,1.8472306869987987,1.4858617846787878]
[null,null,null,null,1.2088059324657434,1.8229740744145015,1.467892804887976]
[null,null,null,null,1.282307722272622,1.8655912589836732,1.4124754571677574]
[null,null,null,null,1.3345460640807481,1.8020629083749147,1.478594227061804]
[null,null,null,null,1.2573888740844676,1.6633769219375358,1.5370696434236526]
[null,null,null,null,1.1867009867403451,1.7037441479138145,1.4914732632253034]
[null,null,null,null,1.1735447090662952,1.8552386613132374,1.5316509499625979]
[null,null,null,null,1.265763750515096,1.8424192853260575,1.6094664719097747]
[null,null,null,null,1.2566166189024379,1.7466657381032429,1.5768080916915583]
[null,null,null,null,1.1667319617373924,1.7051051951404528,1.4605283161302944]
[null,null,null,null,1.1290868545982033,1.6946904571129855,1.496918819678928]
[null,null,null,null,1.2890239402496595,1.7358455777061235,1.4882205930137753]
[null,null,null,null,1.215500323652134,1.8091409430458885,1.4692543175832775]
[null,null,null,null,1.0175200804813884,1.73448402298036,1.5800653750908527]
[null,null,null,null,1.3930889447126877,1.8963745628922901,1.4297815166354406]
[null,null,null,null,1.1728254569007148,1.71985517712015,1.5192008158455683]
[null,null,null,null,1.1246739137489186,1.7359367485438204,1.5599137573763737]
[null,null,null,null,1.1698254959017116,1.7699733233436954,1.5225506148887453]
[null,null,null,null,1.2577855283106687,1.7153748974961691,1.51353108534126]
[null,null,null,null,1.0430403156313584,1.7039015662165302,1.5441009667693908]
[null,null,null,null,1.1610433094567136,1.7013943988289884,1.4503856387920409]
[null,null,null,null,1.2116892477340011,1.8182342412976904,1.411154681539575]
[null,null,null,null,1.2825203160367251,1.6443763782579226,1.5357141629361422]
[null,null,null,null,1.0125222910204328,1.805467095205272,1.413213310063258]
[null,null,null,null,1.2009266157999741,1.8500196610649171,1.5485011978679755]
[null,null,null,null,1.2474779926400619,1.671733966064882,1.5514079498974491]
[null,null,null,null,1.2142603975908084,1.8045548829163489,1.5520445499889042]
[null,null,null,null,1.1565034569430193,1.6852632740930391,1.4357808572559998]
[null,null,null,null,1.2680486195002925,1.7742197310620476,1.4569114458590933]
[null,null,null,null,1.1807434455860137,1.723768899582947,1.547303676685627]
[null,null,null,null,1.1998999253235094,1.7820381551092364,1.5142905421094484]
[null,null,null,null,1.1842953506613367,1.7878552977210187,1.5305862096408032]
[null,null,null,null,1.333978382956494,1.7835529194928295,1.5007179968656934]
[null,null,null,null,1.3021079526045765,1.6589997945789636,1.5425986866678261]
[null,null,null,null,1.1309795564083003,1.7078479761686409,1.4367045506176834]
[null,null,null,null,1.2056501951359295,1.7818070225581764,1.4734505172895984]
[null,null,null,null,1.2261827085147889,1.7483730936280484,1.5543438457128376]
[null,null,null,null,1.2849839385686856,1.7070796842819582,1.5049889990353793]
[null,null,null,null,1.2679977034886507,1.70496131576179,1.4676655326517003]
[null,null,null,null,1.1889212794096937,1.6974229046475762,1.493795027490272]
[null,null,null,null,1.3043346884297637,1.7014154047123142,1.4925817686407674]
[null,null,null,null,1.119948571685246,1.8047246256390326,1.5917921987402439]
[null,null,null,null,1.2474128904111055,1.7151357685251716,1.4946720184846725]
[null,null,null,null,1.3490291641135097,1.745981171751934,1.5376006906092945]
[null,null,null,null,1.2739379395968593,1.7843989271608325,1.41432422712587]
[null,null,null,null,1.298188503265113,1.8269957967324069,1.5125818856247717]
[null,null,null,null,1.2596299079731659,1.750048621267015,1.5313855193034787]
[null,null,null,null,1.2917337480713025,1.7120820082014008,1.45291758092047]
[null,null,null,null,1.1314413337518929,1.7008067718280679,1.4286863236699121]
[null,null,null,null,1.1885142003333844,1.7611114573205646,1.4814140854137678]
[null,null,null,null,1.2227834525301782,1.7662729619152895,1.4006587263476562]
[null,null,null,null,1.3697826596900375,1.8255776461803437,1.498165509098752]
[null,null,null,null,1.0247313354647891,1.7521644015730233,1.4831086986600477]
[null,null,null,null,1.2054858947917539,1.6408155641683502,1.5461318562014401]
[null,null,null,null,1.2307338306302309,1.6629265942975398,1.4473177843910427]
[null,null,null,null,1.1270870581277301,1.8689778437273792,1.4182707778556298]
[null,null,null,null,1.0959002091360885,1.7820615150721795,1.4814421776784095]
[null,null,null,null,1.2029182806875649,1.8923845206536714,1.5214873130651687]
[null,null,null,null,1.0938638722739134,1.776472461141255,1.4399151652752566]
[null,null,null,null,1.2666700479905983,1.8092809582290998,1.5711352463710844]
[null,null,null,null,1.2634103661801226,1.8332728932921112,1.4981809817922125]
[null,null,null,null,1.3358849721938169,1.7731272706722339,1.5102721660803726]
[null,null,null,null,1.2050537303756719,1.8792177820265923,1.5095178644772935]
[null,null,null,null,1.2385231067164795,1.8355752405408459,1.4717868147018514]
[null,null,null,null,1.0695894883093715,1.7172643517635156,1.5538462561400401]
[null,null,null,null,1.2307776724502806,1.7542509118826399,1.4426007942074051]
[null,null,null,null,1.1679396345047881,1.8708034882539948,1.5729411622543017]
[null,null,null,null,1.1069230845480071,1.7189550443792367,1.5006011172262943]
[null,null,null,null,1.1540605305705625,1.698939817164749,1.494421289204281]
[null,null,null,null,1.3251727572989709,1.6184546202898844,1.5151684415245752]
[null,null,null,null,1.1618494640907659,1.6870918835851489,1.5930552394357074]
[null,null,null,null,1.1949033990199827,1.8154602865925531,1.4589273077849749]
[null,null,null,null,1.0920722191810792,1.7503663373395608,1.5086410335910658]
[null,null,null,null,1.1159813323898218,1.8245444255206718,1.4831635011936333]
[null,null,null,null,1.2106223506140885,1.7901814539447936,1.4882697459855199]
[null,null,null,null,1.2042585309126408,1.7758046009647939,1.5264817210152877]
[null,null,null,null,1.1505797118258707,1.7271116944675382,1.5612137062065383]
[null,null,null,null,1.0868226026015253,1.8203884826117065,1.5066846077995981]
[null,null,null,null,1.2450180355914489,1.7919439172325042,1.506824545537687]
[null,null,null,null,1.3086319382801319,1.6974146498516582,1.4330378595532731]
[null,null,null,null,1.0483708398622369,1.7333486105250659,1.4923428047434146]
[null,null,null,null,1.2059769165444614,1.6415273536550821,1.4364555300954351]
[null,null,null,null,1.2178589480474573,1.8776665023007679,1.4919920813514953]
[null,null,null,null,1.1183241244024331,1.7794741733175565,1.4880015748499058]
[null,null,null,null,1.2757974620912036,1.795071880156619,1.570403519557962]
[null,null,null,null,1.172820599309365,1.6470828747995647,1.524450015859685]
[null,null,null,null,1.309438148722492,1.6903231629150339,1.4538724756426906]
[null,null,null,null,1.1380756569418944,1.7928792916647778,1.4676883554987914]
[null,null,null,null,1.2252895833823532,1.7652584933056468,1.5666926712671494]
[null,null,null,null,1.279047978395762,1.7245374526701795,1.4742962403311635]
[null,null,null,null,1.3070546877687628,1.7603995823410556,1.5124923015525207]
[null,null,null,null,1.2357241815513835,1.7334381083717283,1.4445059554014861]
[null,null,null,null,1.0944046784647805,1.7737129450738909,1.5750745821557599]
[null,null,null,null,1.3246763611663814,1.7456313752747763,1.5746183852049254]
[null,null,null,null,1.2074373031728951,1.7642381248957215,1.562356698815476]
[null,null,null,null,1.2000625105112361,1.6725418355934112,1.5597267269310862]
[null,null,null,null,1.1624281815048434,1.653555170468282,1.4700815538836447]
[null,null,null,null,1.2652624284929994,1.7339434828784326,1.5128724191093657]
[null,null,null,null,1.173764436527958,1.688119563376475,1.4640331921024248]
[null,null,null,null,1.3643856288744844,1.7815910470667211,1.5269522684326049]
[null,null,null,null,1.3518354806369473,1.7291088920144999,1.5164232169416372]
[null,null,null,null,1.234514969006163,1.7648851237503365,1.4264713836020599]
[null,null,null,null,1.2440749743514528,1.7377723490894434,1.5009996941886818]
[null,null,null,null,1.1977024733629404,1.7820680658277195,1.4367275144900629]
[null,null,null,null,1.1936253817134348,1.8459894367197314,1.4718937994024599]
[null,null,null,null,1.2585287286986364,1.8583895849101262,1.4960049157512492]
[null,null,null,null,1.1193549711441355,1.7122317579942787,1.532999172045679]
[null,null,null,null,1.2316666562397631,1.692509609994798,1.375674030732617]
[null,null,null,null,1.1157371092172634,1.7541646198919314,1.5767639416212715]
[null,null,null,null,1.1241682103295174,1.6829308336614537,1.5678142241985318]
[null,null,null,null,1.2025161621881668,1.7381634844586691,1.5054219178815682]
[null,null,null,null,1.2270179604112232,1.6594058392547451,1.4563298156669346]
[null,null,null,null,1.1973126636598084,1.8093891954721313,1.4550060305756156]
[null,null,null,null,1.0763327488911678,1.7795405983540882,1.5004176342006474]
[null,null,null,null,1.1900917871747343,1.7317824292102209,1.5529751663776721]
[null,null,null,null,1.2689172479025932,1.7601591055299211,1.5031722791879847]
[null,null,null,null,1.1239275505252952,1.835730450942813,1.4371241036593292]
[null,null,null,null,1.1624949891373637,1.819047582745956,1.4893289469991258]
[null,null,null,null,1.2608416646100959,1.8707784483396768,1.5251909952854263]
[null,null,null,null,1.2604194339813666,1.7065590085118219,1.4177007511032613]
[null,null,null,null,1.233680254284369,1.8332170191298462,1.4217411765705932]
[null,null,null,null,1.2728505221742563,1.7854817493710295,1.4805357821870004]
[null,null,null,null,1.2968476324539819,1.756124533807278,1.5935662297521476]
[null,null,null,null,1.1718385907569673,1.6922027772555828,1.4521193886075514]
[null,null,null,null,1.2325024376560088,1.7587504070926463,1.4142199622169953]
[null,null,null,null,1.2050691074455711,1.793531456839236,1.4411195351495922]
[null,null,null,null,1.205918285481884,1.8211103185580386,1.4846251275327382]
[null,null,null,null,1.2580462948290236,1.6894602212482559,1.4855668861182729]
[null,null,null,null,1.1160791692738381,1.6766351345752344,1.4842414212446777]
[null,null,null,null,1.1647533972468245,1.7536006795325532,1.510076577975257]
[null,null,null,null,1.2497620170339991,1.7467743308874015,1.4453345988337105]
[null,null,null,null,0.93997082134983578,1.7085626654595885,1.4910983308815398]
[null,null,null,null,1.0862309018393679,1.7198864038531863,1.5334351127857968]
[null,null,null,null,1.3146621899803121,1.8054376528918596,1.464775982656279]
[null,null,null,null,1.1919105771751144,1.8377758409961331,1.5388230489920116]
[null,null,null,null,1.1896205719886395,1.7735320947950921,1.52054975896233]
[null,null,null,null,1.0810489434123236,1.7231838302830449,1.5411868883242887]
[null,null,null,null,1.2289694243489573,1.7143602001389553,1.5161741830556945]
[null,null,null,null,1.041672262133996,1.7162290330039398,1.4984988331542948]
[null,null,null,null,1.3283297180010361,1.6900578955132861,1.4837723299160976]
[null,null,null,null,1.2215184318712449,1.7690735184609543,1.508509633948437]
[null,null,null,null,0.9922098772158694,1.7712930953147703,1.5282217812844336]
[null,null,null,null,1.1292733807476825,1.6870360151991557,1.4524348105364064]
[null,null,null,null,1.0814191651289182,1.7256612933675559,1.3905705429513067]
[null,null,null,null,1.1879020979929238,1.7039081976812125,1.5904309117583715]
[null,null,null,null,1.1217881145160369,1.8067349141332059,1.5133280944798859]
[null,null,null,null,1.1091885915154838,1.8474201383416644,1.568854484947499]
[null,null,null,null,1.2065652088851486,1.8138501447817712,1.5131530616098676]
[null,null,null,null,1.2101808064646038,1.7700630160683701,1.4163237562756541]
[null,null,null,null,1.2036878148380319,1.7373169395557753,1.4906320172546581]
[null,null,null,null,1.2195513428828977,1.7658586908343117,1.5867216365319989]
[null,null,null,null,1.3152226958721884,1.7762833659117228,1.4907701835063729]
[null,null,null,null,1.2892792817029226,1.8096651646042174,1.5476799424713212]
[null,null,null,null,1.1607361365873141,1.7164236260549923,1.4683974836621891]
[null,null,null,null,1.2740319005018641,1.7421258047053625,1.4879926536253472]
[null,null,null,null,1.2686080905927022,1.8463568474204073,1.5119684629551302]
[null,null,null,null,1.1639494785227098,1.8372436481274026,1.5960873897401591]
[null,null,null,null,1.2427506779882296,1.7528088693797648,1.4998311311883623]
[null,null,null,null,0.99990796751600042,1.725366845199297,1.512923904272955]
[null,null,null,null,1.1814471456296829,1.7616397452476027,1.3940928897101155]
[null,null,null,null,1.1703185957130287,1.6859984754240278,1.4440925291743396]
[null,null,null,null,1.246610853881482,1.794276444045622,1.6484953123877955]
[null,null,null,null,1.2333255646541699,1.7880383083855567,1.4316046365491732]
[null,null,null,null,1.2828928525817733,1.7848614043574518,1.5301049295830973]
[null,null,null,null,1.1340650881603016,1.7560667930583478,1.4399158640939549]
[null,null,null,null,1.1698947692198154,1.6990058544569748,1.4854162534632607]
[null,null,null,null,1.2796952055743833,1.7757311068931165,1.4852451357463257]
[null,null,null,null,1.1796176316031746,1.7413676231580839,1.433863954309323]
[null,null,null,null,1.2270179735039772,1.7020672040441709,1.4485473709152472]
[null,null,null,null,1.1785634171826342,1.8246160167587202,1.5032622374773872]
[null,null,null,null,1.2158357930851933,1.733027682811852,1.4538052295607671]
[null,null,null,null,1.1993080043621971,1.7465075620558992,1.4895120338778043]
[null,null,null,null,1.281372455783262,1.7057275114203241,1.430263929824273]
[null,null,null,null,1.1540594578223422,1.7866479935100144,1.5214329739978278]
[null,null,null,null,1.0845949038040739,1.7750536805620962,1.4041537843499046]
[null,null,null,null,1.0892211867986059,1.6437751983898707,1.5227152691344403]
[null,null,null,null,1.2617962576779991,1.6926600701193395,1.407798568304901]
[null,null,null,null,1.1653906060830324,1.7863568022932452,1.4151072623138345]
[null,null,null,null,1.2485338888460953,1.7154659136566999,1.5676912605532289]
[null,null,null,null,1.0460682342677752,1.7083833890495284,1.3908000707941353]
[null,null,null,null,1.1628680920622536,1.6938389012476929,1.5584200493330118]
[null,null,null,null,1.2547813347923489,1.8519902483358133,1.4864602882104632]
[null,null,null,null,1.1713994278773128,1.7723913053735914,1.4246354248294884]
[null,null,null,null,1.2335596541798992,1.784526546461197,1.6403879718017473]
[null,null,null,null,1.1708565690002972,1.7376282851681089,1.448082130787727]
[null,null,null,null,1.1869573634880841,1.8343721734465017,1.4970453490785234]
[null,null,null,null,1.2360288604713747,1.7013052951300003,1.5978491177116712]
[null,null,null,null,1.1610570794093236,1.8014008823097796,1.4643592342499805]
[null,null,null,null,1.1291242121997318,1.7626615429193726,1.5373269383655739]
[null,null,null,null,1.2245044988066949,1.8120683309117427,1.5062652536046663]
[null,null,null,null,1.2313236672362757,1.7567170919899957,1.4201099618917437]
[null,null,null,null,1.0848060435662197,1.7809687427166287,1.480624482786709]
[null,null,null,null,1.1588131387587703,1.8486354454464315,1.6150836107811808]
[null,null,null,null,1.094981445957657,1.658793714241402,1.4196637310786477]
[null,null,null,null,1.273704841539899,1.7114222160925114,1.4971297778897987]
[null,null,null,null,1.1844072949129287,1.7507641849149129,1.5925787016627941]
[null,null,null,null,1.2994162752121232,1.7278312648791336,1.4992408499523879]
[null,null,null,null,0.95958187422638452,1.816511032667498,1.4300182936506327]
[null,null,null,null,1.1378433713314864,1.7664123906402835,1.347856174579366]
[null,null,null,null,1.1364892725203308,1.7506214909311333,1.4276012856999611]
[null,null,null,null,1.2430101725607785,1.6725088137314919,1.526591393766463]
[null,null,null,null,1.3291792949666792,1.7419259207534963,1.5232829054119212]
[null,null,null,null,1.2046596379278722,1.755723917521776,1.4528505566372849]
[null,null,null,null,1.2681225491620269,1.7497692045078586,1.3925931700516569]
[null,null,null,null,1.2980293326067105,1.7610667946654726,1.4739397265428595]
[null,null,null,null,1.2154182240761693,1.7763884101312242,1.5049912205262841]
[null,null,null,null,1.3857451414258737,1.7659101665835599,1.4481004460316207]
[null,null,null,null,1.2800068709248273,1.7456613057250792,1.4628642941110312]
[null,null,null,null,1.2521949532687713,1.866893705645932,1.4448452620203489]
[null,null,null,null,1.3126172097741871,1.7852733893432773,1.5287880411397385]
[null,null,null,null,1.1748552561395402,1.7476664903139547,1.5290721857810148]
[null,null,null,null,1.2110669885720247,1.8008502009534135,1.5811081176424724]
[null,null,null,null,1.0108228155218519,1.7277161813255095,1.4840122787514569]
[null,null,null,null,1.1501823145684471,1.7324390991754901,1.5146474881913752]
[null,null,null,null,1.0511661765140594,1.7626744000311132,1.5230835090414494]
[null,null,null,null,1.2135285896347121,1.7653523880366602,1.5917379391232502]
[null,null,null,null,1.1096643033973916,1.8661184739772452,1.5849186966972968]
[null,null,null,null,1.3389541052284863,1.7907864446729327,1.5795918088512588]
[null,null,null,null,1.2180062229296669,1.7354677352528975,1.4126886241262413]
[null,null,null,null,1.2359553596514183,1.7507702684813851,1.4905484462515455]
[null,null,null,null,1.1094765723426814,1.8811345711294909,1.5550753065970981]
[null,null,null,null,1.0972570288180867,1.7178684598259686,1.3746437099735764]
[null,null,null,null,1.329008447127294,1.776709255687549,1.4435476914349601]
[null,null,null,null,1.1282660290608433,1.8271533614130646,1.4605681218107416]
[null,null,null,null,1.1019293829864478,1.8399778408126735,1.4388483826277785]
[null,null,null,null,1.1179616251699589,1.7919593404294105,1.5091451907459743]
[null,null,null,null,1.1193757414079231,1.7631974724170039,1.5286619200714351]
[null,null,null,null,1.1582111453684245,1.8192427568490104,1.4385650176821516]
[null,null,null,null,1.1966212655254749,1.817662895009323,1.4924082484021439]
[null,null,null,null,1.1540814605848118,1.671840408744379,1.5021617282556459]
[null,null,null,null,1.2290606285228309,1.9043781240287767,1.535431727133612]
[null,null,null,null,1.1412301062060972,1.8464081862757298,1.5194284408270293]
[null,null,null,null,1.1555693229562842,1.7772143035209094,1.4665569861347534]
[null,null,null,null,1.1525800101087484,1.72955466269447,1.5774862081242189]
[null,null,null,null,1.125405765004907,1.8015913265312362,1.5775054054003559]
[null,null,null,null,1.2542657252403755,1.8186786288961556,1.4550944449872203]
[null,null,null,null,1.2831848046045549,1.7550404041101486,1.6339384801455183]
[null,null,null,null,1.1245249051224742,1.7357518367552511,1.4396129142333423]
[null,null,null,null,1.1086383189272953,1.8282532382797221,1.5017774406638744]
[null,null,null,null,1.1703714885715413,1.8141878826932745,1.5064734404067599]
[null,null,null,null,1.1045187215833232,1.8126807805117975,1.4487991274628016]
[null,null,null,null,1.2965954777785853,1.6797454367967446,1.4779039823309161]
[null,null,null,null,1.2895495275407585,1.7378641998935029,1.5504410573378784]
[null,null,null,null,1.2091446546310252,1.6902111005467073,1.4779305350982577]
[null,null,null,null,1.2205577538788126,1.8040105875319108,1.4322703769744156]
[null,null,null,null,1.1734104314116052,1.7731820895401011,1.4139628111783049]
[null,null,null,null,1.3717451856357312,1.7619588405344533,1.4864357876852223]
[null,null,null,null,1.2013510831267677,1.7406295048525056,1.5158283487348807]
[null,null,null,null,1.2760769724172156,1.7694199857059711,1.5535569473184028]
[null,null,null,null,1.1833533234878684,1.7500900648152191,1.4791287082003302]
[null,null,null,null,1.1239516368960489,1.6789444325074054,1.604896176994024]
[null,null,null,null,1.1758006848337228,1.7978101892288569,1.499225706025503]
[null,null,null,null,1.2834573080180416,1.7770838471386159,1.5538450234849777]
[null,null,null,null,1.2944709797642451,1.7200045380987501,1.4888751994538234]
[null,null,null,null,1.252088754081663,1.6353276728846737,1.4398263852868969]
[null,null,null,null,1.1384682105363846,1.9341664774954928,1.378032770852373]
[null,null,null,null,1.1681247455569816,1.7948489885729619,1.4433114280269101]
[null,null,null,null,1.0897220038181448,1.8291679647121253,1.4722795601439906]
[null,null,null,null,1.224273286264655,1.7752552562988535,1.4565277829644163]
[null,null,null,null,0.902538915527339,1.8080997881282905,1.4916964095033576]
[null,null,null,null,1.1601511748966555,1.8348569768713516,1.5070306614949649]
[null,null,null,null,1.262126107249038,1.878939130529157,1.4423800565970037]
[null,null,null,null,1.2540729759149931,1.6659674958746664,1.4918756366244024]
[null,null,null,null,1.2202291292234411,1.6762916405092199,1.4064048231550472]
[null,null,null,null,1.2202575983889772,1.7506765704259768,1.4200313295714471]
[null,null,null,null,1.1400298990111568,1.766845905474957,1.5276184854624004]
[null,null,null,null,1.0411973304336539,1.8519466328964695,1.5064891648261656]
[null,null,null,null,1.260309818960988,1.7684157974012458,1.4502009035711589]
[null,null,null,null,1.1765949555581208,1.6734496612254541,1.4603051240369027]
[null,null,null,null,1.2519612292707938,1.7108536705397228,1.4569160515063608]
[null,null,null,null,1.2218776862858147,1.8023460742457618,1.5490770495796953]
[null,null,null,null,1.1943636619689222,1.7192417058677782,1.5120386944193647]
[null,null,null,null,1.2204215916279662,1.7509452805447776,1.5369230537989214]
[null,null,null,null,1.175144894229462,1.6914144078307434,1.5219235933864699]
[null,null,null,null,1.1727670992238934,1.8111667753656571,1.4706025963474882]
[null,null,null,null,1.0320952869175257,1.8077519567413298,1.4624371826408664]
[null,null,null,null,1.2613673086137671,1.7220273594598376,1.4759149681919783]
[null,null,null,null,1.2149815807170454,1.6982369132647557,1.5494677901956582]
[null,null,null,null,1.37757441210026,1.7928658061318612,1.4675739884518813]
[null,null,null,null,1.3235957298745185,1.7403177042340032,1.4195847605643348]
[null,null,null,null,1.1273041829572719,1.8236263309166607,1.572309044948311]
[null,null,null,null,1.1927932296223296,1.8098946876650013,1.5419952490764228]
[null,null,null,null,1.1902447841695512,1.7892334386318764,1.6508778735801712]
[null,null,null,null,1.2199523743162703,1.665524216087569,1.5100633494847537]
[null,null,null,null,1.1255759368684393,1.8110685867597394,1.599954844915328]
[null,null,null,null,1.3247090939184929,1.8115879799818551,1.5487592796812295]
[null,null,null,null,1.116425495988798,1.7865459859695263,1.6388915300926385]
[null,null,null,null,1.2545751553096955,1.8233875030231148,1.5786874980974046]
[null,null,null,null,1.2554346752472227,1.7108389905447206,1.5431593759024573]
[null,null,null,null,1.1822719209095696,1.6916181217953787,1.3650719709220345]
[null,null,null,null,1.3223530719855447,1.8235701801292221,1.5198708675611994]
[null,null,null,null,1.2068566760484392,1.7477695819880601,1.458048825146417]
[null,null,null,null,1.2893933180998873,1.687345231959924,1.4706918192557703]
[null,null,null,null,1.1832108839984383,1.7189901036292854,1.518434562549666]
[null,null,null,null,1.173024865803004,1.8723615688992221,1.547708053058809]
[null,null,null,null,1.0817657515355716,1.7587962839415316,1.4353858556998158]
[null,null,null,null,1.1897352906970291,1.7702636530427629,1.4887684752615651]
[null,null,null,null,1.1526628222066586,1.770974930788362,1.4969674229359211]
[null,null,null,null,1.1166153453553003,1.7740645767773831,1.4890830895033398]
[null,null,null,null,1.1966941014651471,1.7263343021747066,1.4725784475383208]
[null,null,null,null,1.3161785880803551,1.7638084919294768,1.4926385137466014]
[null,null,null,null,1.2696565089351697,1.8594619185362002,1.5354147115535772]
[null,null,null,null,1.08003490653213,1.7687361939704844,1.4890534317627109]
[null,null,null,null,1.2436365932659958,1.7921805489722811,1.453825399057554]
[null,null,null,null,1.1431210938336678,1.7162564207943052,1.4641709352255643]
[null,null,null,null,1.2813270751085402,1.7574252332512463,1.4427062269746596]
[null,null,null,null,1.1359748661111959,1.7407865618374703,1.4110551699900988]
[null,null,null,null,1.1803549193268728,1.6801354614411579,1.4721355667754641]
[null,null,null,null,1.1443698328642744,1.8759035945671378,1.4927022787390709]
[null,null,null,null,1.1674188661151064,1.816772633244216,1.546527911905859]
[null,null,null,null,1.3040723568795476,1.8418898193965749,1.4739947575806573]
[null,null,null,null,1.1392238503334848,1.7860084923999942,1.5136239923050947]
[null,null,null,null,1.2380804690972638,1.7638246559542228,1.4414299463390483]
[null,null,null,null,1.0327441597098694,1.7098867544037235,1.5397325258843706]
[null,null,null,null,1.1329585376291693,1.8545022187579725,1.4908199786519052]
[null,null,null,null,1.1043846639687023,1.7348940493132239,1.5753957918160035]
[null,null,null,null,1.1679411955758665,1.6811140172479193,1.4489447144759495]
[null,null,null,null,1.1901841693484223,1.7151636852288401,1.580621575485732]
[null,null,null,null,1.1998273758847273,1.65807658686893,1.5256671128501926]
[null,null,null,null,1.1158033993487881,1.8629540000847005,1.5080244231639177]
[null,null,null,null,1.1829273424888733,1.761198351703591,1.4276219070803262]
[null,null,null,null,1.3650191330990995,1.7299304630428365,1.5225747997431212]
[null,null,null,null,1.2944159261872172,1.6485122786039916,1.4951506569451949]
[null,null,null,null,1.2924210730795593,1.7403478278412579,1.4953062435427753]
[null,null,null,null,1.2497022511833749,1.8778376894413342,1.5321174001084463]
[null,null,null,null,1.2638445533301699,1.7499030502981874,1.5092042223316684]
[null,null,null,null,1.2874202048614525,1.7640416396529053,1.5558622724337872]
[null,null,null,null,1.3266174055225255,1.8623306057359708,1.5400504959823584]
[null,null,null,null,1.1080170449544513,1.8209762724573306,1.4787075718992766]
[null,null,null,null,1.3005939094093368,1.8837604219348754,1.5349606709263732]
[null,null,null,null,1.1586012128119159,1.7204412560465248,1.4910884805350537]
[null,null,null,null,1.1232787283430101,1.9254038210355902,1.4268562972345669]
[null,null,null,null,1.2032228708216859,1.803382267145875,1.5014831821158601]
[null,null,null,null,1.2591928553496319,1.7628329935724274,1.4654257035735399]
[null,null,null,null,1.2255274598519026,1.7964782687504597,1.4414618308028602]
[null,null,null,null,1.187412607845449,1.786362060528023,1.5043562254218952]
[null,null,null,null,1.2094551233305475,1.7890741140664919,1.5428235606791945]
[null,null,null,null,1.3330136829604711,1.804573900050723,1.4693681794004896]
[null,null,null,null,1.2117617473996385,1.7208332918040237,1.4007723437439621]
[null,null,null,null,1.1523497436119303,1.9204615715016931,1.5536390571444116]
[null,null,null,null,1.2413906978759552,1.798307378036234,1.5443901981533157]
[null,null,null,null,1.2751551687951515,1.7602193240187691,1.5034103332118498]
[null,null,null,null,1.2477964227660958,1.7051676567558316,1.5184087468459533]
[null,null,null,null,1.161205271254933,1.8392403814499958,1.438199202259316]
[null,null,null,null,1.2592351135973967,1.8479285229906317,1.5290327944223494]
[null,null,null,null,1.0941806956036908,1.7274494302160976,1.4434739890457717]
[null,null,null,null,1.224976617980291,1.7928385037690553,1.5320992033419014]
[null,null,null,null,1.1134485343180109,1.8251989350658897,1.4427121258035589]
[null,null,null,null,1.3007371171999247,1.8684573249448924,1.6012980753925263]
[null,null,null,null,1.2449390752227725,1.7673580184677384,1.516603424478344]
[null,null,null,null,1.2873159704497619,1.8556877765936399,1.5234577344735736]
[null,null,null,null,1.2076682414388786,1.7977758388818528,1.4777802136574014]
[null,null,null,null,1.1142037992946505,1.8442677364863733,1.38556544023046]
[null,null,null,null,1.1399224045455159,1.8013840787652684,1.4763280202968547]
[null,null,null,null,1.0737151666911635,1.8026869373826646,1.4470912035330239]
[null,null,null,null,1.1939282469386148,1.7818966273481787,1.5234290779549464]
[null,null,null,null,1.094694075908085,1.8273031660204537,1.485078339410058]
[null,null,null,null,1.2617723549141295,1.7533318028799083,1.4229361427626543]
[null,null,null,null,1.1213424900700384,1.8158120533848161,1.5102931883323956]
[null,null,null,null,1.1267030275733478,1.752104905741793,1.5315597437580331]
[null,null,null,null,1.281028508284187,1.7646268488736281,1.4370628301499337]
[null,null,null,null,1.1977257286277716,1.7628825042530567,1.5428895277527799]
[null,null,null,null,1.1937130319395599,1.8190816455161287,1.500641558081562]
[null,null,null,null,1.1616163882268895,1.7567604135569228,1.4688187239701731]
[null,null,null,null,1.2258516153496879,1.7187939607752145,1.5444214014745081]
[null,null,null,null,0.96980507557788209,1.8005133084604528,1.5093148448556248]
[null,null,null,null,1.3376533915256599,1.7139053753411415,1.4772664696847821]
[null,null,null,null,1.2039256810292063,1.7614469430077804,1.502105366779289]
[null,null,null,null,1.1641553152170176,1.7414864256509452,1.4561732811313859]
[null,null,null,null,1.1571428379579505,1.8550773022478919,1.5994259408566265]
[null,null,null,null,1.2082948628616088,1.8516969965491621,1.5533733348668941]
[null,null,null,null,1.2261225920868621,1.7983261187815582,1.5020142712941582]
[null,null,null,null,1.1088056923445742,1.7424813489726905,1.420236416126375]
[null,null,null,null,1.2110532722456984,1.8894166441597569,1.4829568283956476]
[null,null,null,null,1.1739166132058376,1.7582777427892173,1.4283847119941684]
[null,null,null,null,1.2953588768191855,1.8258128320918345,1.4996681132741518]
[null,null,null,null,1.1290421712350489,1.7584405303491175,1.5739833591606767]
[null,null,null,null,1.2733347961103627,1.8011874703137785,1.5605250897357479]
[null,null,null,null,1.2662927294801762,1.7453998578106813,1.5498812800266075]
[null,null,null,null,1.3085211413173603,1.7984420092967706,1.5121035540655086]
[null,null,null,null,1.0243781590986556,1.747311409309479,1.4823341054701464]
[null,null,null,null,1.2962292097319421,1.6899694713858253,1.5595827844512431]
[null,null,null,null,1.1458181269845393,1.7879636271457038,1.7009411632638458]
[null,null,null,null,1.0387766406259473,1.7317130790107376,1.6476343564190252]
[null,null,null,null,1.14103909782591,1.7214170914484126,1.4664035542945368]
[null,null,null,null,1.1515183246363492,1.7348354546456421,1.5469015814961604]
[null,null,null,null,1.1678903867074921,1.8154868279686438,1.5164243353011511]
[null,null,null,null,1.2272943390307842,1.6959915122757494,1.3885431293400397]
[null,null,null,null,1.0843989032491619,1.8054226552047121,1.4608212250958299]
[null,null,null,null,1.1872631902124491,1.7856124743491351,1.4753759452983528]
[null,null,null,null,1.2198636774776201,1.773756261376531,1.4745827682232451]
[null,null,null,null,1.1371739463209367,1.7207877849546622,1.514331532145764]
[null,null,null,null,1.1110578865973544,1.6972076846258815,1.5025693653918399]
[null,null,null,null,1.3177819459410278,1.77742658832969,1.4780548483995697]
[null,null,null,null,1.3657322277952086,1.7660283202371352,1.4146924769154359]
[null,null,null,null,1.0672514719137705,1.6362196384365639,1.4422873672376262]
[null,null,null,null,1.1367611976048162,1.7180134885093907,1.4692895714448588]
[null,null,null,null,1.0114428115675589,1.7761367137071438,1.4790086090135321]
[null,null,null,null,1.2557602997554744,1.7843388938951859,1.4886178699016459]
[null,null,null,null,1.2258835218417816,1.8085960977589981,1.5978828636974189]
[null,null,null,null,1.2232417773561446,1.8268854678359636,1.5606689925470985]
[null,null,null,null,1.1988087595456396,1.7716477951674454,1.510088112382461]
[null,null,null,null,1.1189572897211999,1.6707412462456084,1.4539357454997559]
[null,null,null,null,1.1975880540429549,1.7450671741734758,1.4297959171246795]
[null,null,null,null,1.2323272231191427,1.6936322849377361,1.5408538164046972]
[null,null,null,null,1.1320036666638311,1.7604157711744031,1.4976261931677566]
[null,null,null,null,1.1752194704285854,1.8384879530336184,1.550459472925914]
[null,null,null,null,1.2804582130583326,1.8089560957262885,1.4783568590508618]
[null,null,null,null,1.1514138756099679,1.8375968537867937,1.4633955721204177]
[null,null,null,null,1.2690014794794235,1.8455952201830934,1.4834676341657598]
[null,null,null,null,1.2008564768249093,1.7441110611552264,1.6343097745544455]
[null,null,null,null,1.1947319799479057,1.747669912191617,1.5085644323114611]
[null,null,null,null,1.1638635986586789,1.8286472082622727,1.3943336660484671]
[null,null,null,null,1.1351504756993811,1.6638730793351195,1.5171493538482514]
[null,null,null,null,1.2651240197811542,1.7321995713282901,1.4994076728126646]
[null,null,null,null,1.1669811417538998,1.7709749366087761,1.5044651096362684]
[null,null,null,null,1.2501225690259279,1.613326301131669,1.5334485448750388]
[null,null,null,null,1.2534985885483836,1.732938562805288,1.6035990303843981]
[null,null,null,null,1.0936300915331543,1.8091061253833916,1.5190693348784348]
[null,null,null,null,1.1741048528583555,1.8515552876643349,1.6000210674513122]
[null,null,null,null,1.257418788688397,1.7307225060474354,1.4825640955378081]
[null,null,null,null,1.2516593027908194,1.7669716179024733,1.4952081954107865]
[null,null,null,null,1.2087816304570373,1.7325252547722594,1.4294825850572888]
[null,null,null,null,1.1823716553775689,1.8063478952708703,1.4383274555636592]
[null,null,null,null,1.1989064722443137,1.8688764277315522,1.6123503265522465]
[null,null,null,null,1.2310810439355802,1.8188157165857499,1.5286314465397075]
[null,null,null,null,1.2259758417064959,1.7321908117033151,1.4090191926930105]
[null,null,null,null,1.1729206658149396,1.7815834447932548,1.5984438122228346]
[null,null,null,null,1.3377644939174258,1.8206863267066236,1.4666372751916108]
[null,null,null,null,1.1498607121886881,1.7917306548079743,1.4294233171314952]
[null,null,null,null,1.1086671226643166,1.7180730382283047,1.4570184316220169]
[null,null,null,null,1.1898627006437799,1.8573351438152963,1.5191145093677871]
[null,null,null,null,1.1926334982159803,1.7853364792251605,1.5160908398761348]
[null,null,null,null,1.0666905747227138,1.8050308673483326,1.412556482486673]
[null,null,null,null,1.1965645254101163,1.8069090661997744,1.4162334254487767]
[null,null,null,null,0.99967905857199491,1.7694062035930607,1.4849361322919514]
[null,null,null,null,1.2371408562763904,1.7767677504618238,1.4767242637354108]
[null,null,null,null,1.223831977875671,1.8017896295780782,1.5305144053169744]
[null,null,null,null,1.2427415865332787,1.8219114626830832,1.4671124249311276]
[null,null,null,null,1.1892503375406687,1.8235065252155929,1.4496449468993846]
[null,null,null,null,1.2328940126467782,1.7666233680223067,1.5157035954750333]
[null,null,null,null,1.2953492853280835,1.8074036386155357,1.4784057158784156]
[null,null,null,null,1.2654076935648553,1.8605682348847192,1.5070552225223559]
[null,null,null,null,1.1383852042484961,1.6475393294196012,1.5206105189993144]
[null,null,null,null,1.2004608514971009,1.7280491296313516,1.6198239639848979]
[null,null,null,null,1.2926774911793055,1.6872919498456509,1.4590971304417744]
[null,null,null,null,1.1180716721565227,1.7943711881934565,1.4722159125400991]
[null,null,null,null,1.2089156579208686,1.6841217872920764,1.5473357670023669]
[null,null,null,null,1.2297684153165038,1.8171041586650569,1.4738232527747521]
[null,null,null,null,1.1830150893519915,1.8545645865332303,1.4053610147752096]
[null,null,null,null,1.2770822469225571,1.878851118400251,1.4550693736911013]
[null,null,null,null,1.1694498651872141,1.7298843371314987,1.4970312833370405]
[null,null,null,null,1.1730860541533996,1.7394385752357093,1.5108843870894411]
[null,null,null,null,1.2199389319918921,1.717430888726297,1.4844045151417842]
[null,null,null,null,1.1830929842374718,1.7252569647421756,1.5198464202585549]
[null,null,null,null,1.0860064505607887,1.7447041565638399,1.5062297562772435]
[null,null,null,null,1.3165389630537989,1.7942796128550174,1.5266987867026016]
[null,null,null,null,1.1905319872653994,1.7776874704763552,1.5090875065404599]
[null,null,null,null,1.3128907004416921,1.7278178993963274,1.4700174493071363]
[null,null,null,null,1.076513846567059,1.7763701893846779,1.3893965770668708]
[null,null,null,null,1.1183626863959242,1.8965958429223766,1.5998595814755716]
[null,null,null,null,1.2338373445234905,1.8048375453293357,1.4894917311640663]
[null,null,null,null,1.3259053515640515,1.7218868388387527,1.4851429849595676]
[null,null,null,null,1.2990864846095047,1.7357621525273219,1.5007119647610505]
[null,null,null,null,1.24263795459239,1.7790173058335104,1.5054058794366261]
[null,null,null,null,1.1977603331637272,1.7812162415101418,1.5009443086788907]
[null,null,null,null,1.3073943600084039,1.7221718138836233,1.4752412616229573]
[null,null,null,null,1.1867444695700327,1.8111234086194328,1.4596897235629753]
[null,null,null,null,1.0796503878302712,1.7384782890287687,1.5402081556349714]
[null,null,null,null,1.1025776797086329,1.7436053434781109,1.5676729452941873]
[null,null,null,null,1.4022880921363741,1.7725022876118506,1.5320804135240111]
[null,null,null,null,1.1734251654540211,1.7490588519057053,1.4915149048594538]
[null,null,null,null,1.2493958248343244,1.7305799103104169,1.439982780784566]
[null,null,null,null,1.1736370959964597,1.7699007743442823,1.4949809631032238]
[null,null,null,null,1.1813140567186631,1.8053968131264939,1.5384311536502702]
[null,null,null,null,1.235501687544301,1.7430519879226545,1.5751670276702352]
[null,null,null,null,1.252174994163656,1.7649786343154892,1.4035537506427314]
[null,null,null,null,1.2810120070510054,1.8883812476953059,1.5712067491139206]
[null,null,null,null,1.0409801289172611,1.6243629064291456,1.5077522368333123]
[null,null,null,null,1.132881591796375,1.8740270653748439,1.6437718463552713]
[null,null,null,null,1.1676858499112628,1.7064736329455565,1.6354342773913046]
[null,null,null,null,1.257664962997245,1.6638229933497359,1.5754784266245838]
[null,null,null,null,1.3080297407007102,1.7926582316283959,1.4981987962311305]
[null,null,null,null,1.2071885468025585,1.7834904978392081,1.4847852963112174]
[null,null,null,null,1.1904842415183121,1.7872078261839206,1.5195662374032102]
[null,null,null,null,1.2043196566297671,1.6699388880534907,1.5714872531160329]
[null,null,null,null,1.1821022414554521,1.8018572700086866,1.490539634417497]
[null,null,null,null,1.2535288509371787,1.8164677896007859,1.4519138119133252]
[null,null,null,null,1.0598350661041551,1.7598985217292411,1.520335901513922]
[null,null,null,null,1.0992941760012174,1.8748370408913082,1.4615560510154424]
[null,null,null,null,1.1921117195942308,1.6563737234879301,1.6001487950305007]
[null,null,null,null,1.1128096359118462,1.6824612902948368,1.4363524334716347]
[null,null,null,null,1.1688102250893428,1.7485742764758689,1.6356928084240141]
[null,null,null,null,1.2337748128992481,1.7719639611183413,1.4795050514772858]
[null,null,null,null,1.1136049100855776,1.7709920412140683,1.4684191378832101]
[null,null,null,null,1.1207347051257379,1.7300331331268133,1.5567816775847647]
[null,null,null,null,1.1324960121937635,1.8067709622307719,1.4619612700469262]
[null,null,null,null,1.195743752166756,1.7130652357524991,1.4782305355643308]
[null,null,null,null,1.0331669688466056,1.7477015281138899,1.5971288196865929]
[null,null,null,null,1.4011842136452832,1.7081650165392093,1.4915703380761425]
[null,null,null,null,1.1525248228332989,1.6582361364034481,1.4036456911436994]
[null,null,null,null,1.2613660380097531,1.806857772661969,1.5635688031096799]
[null,null,null,null,1.3177651784008839,1.8630698909098484,1.4641543667853898]
[null,null,null,null,1.1027140179091182,1.7466361046629779,1.698047470386669]
[null,null,null,null,1.2515714488938863,1.6993028464946283,1.4844402493815252]
[null,null,null,null,1.2517989386565367,1.7184822056778288,1.4689773803230739]
[null,null,null,null,1.1686141496883227,1.6934684077835556,1.6607004883251073]
[null,null,null,null,1.2204286971141092,1.8200705882644672,1.4993549513720175]
[null,null,null,null,1.2405784188000335,1.7053389645786758,1.4495544916505492]
[null,null,null,null,1.3070643748928752,1.7786435694560427,1.6574037862812609]
[null,null,null,null,1.1873213746680624,1.8187874579026311,1.548364621819379]
[null,null,null,null,1.1982327959476455,1.6605678760616791,1.5902632742324121]
[null,null,null,null,1.1424821598177108,1.8936572753457062,1.49159430853898]
[null,null,null,null,1.0749669909854509,1.7782457683755575,1.5021509493263636]
[null,null,null,null,1.2376148240034748,1.7088422397890959,1.5855968069387592]
[null,null,null,null,1.2321372253236489,1.7827116765871724,1.4447097583991286]
[null,null,null,null,1.1740755116815718,1.8724496520227794,1.487159657259399]
[null,null,null,null,1.2363964349716743,1.8419737895817911,1.5974608176647578]
[null,null,null,null,1.1870505209013003,1.6651874871338666,1.4826003187392498]
[null,null,null,null,1.1718649857283063,1.7305423150142194,1.4092514397044946]
[null,null,null,null,1.2038992259519607,1.7404867581878729,1.4825144915119532]
[null,null,null,null,1.1884136466996473,1.7709596646512207,1.6144551911434375]
[null,null,null,null,1.157666675760445,1.7327808378035607,1.4329902275526822]
[null,null,null,null,1.3280246135606537,1.7761759711068648,1.4661075346990746]
[null,null,null,null,1.3750203491878585,1.8402339782451169,1.3907671112144779]
[null,null,null,null,1.2402457013874562,1.7304349858026919,1.4551542077391215]
[null,null,null,null,1.1736412620777508,1.8477902101655772,1.50948117021632]
[null,null,null,null,1.2911817550579874,1.735774058172781,1.4786026174925195]
[null,null,null,null,1.1682968021233091,1.7476561778779114,1.4570601166790038]
[null,null,null,null,1.3183341154629609,1.7943901359412746,1.5014146285055499]
[null,null,null,null,1.304717572398177,1.7666102923390326,1.4890700207310157]
[null,null,null,null,1.1980860802701621,1.65499664812838,1.5175885631182999]
[null,null,null,null,1.1229961400032167,1.7053522817362139,1.4330082995562761]
[null,null,null,null,1.256229792786544,1.8462923194720802,1.5196536489700587]
[null,null,null,null,1.0944198292431973,1.7922698867707128,1.4914266861925214]
[null,null,null,null,1.2186922740510575,1.7904310675242843,1.5539654301367332]
[null,null,null,null,1.1102414421338656,1.7279043243299472,1.4281650966092545]
[null,null,null,null,1.2829503317946731,1.7427711791167848,1.5357023858906411]
[null,null,null,null,1.2878296470630339,1.7437903326294277,1.5794934761121633]
[null,null,null,null,1.3421607115672309,1.7309832546662582,1.5347092080494096]
[null,null,null,null,1.2194999733258527,1.7692049670407533,1.5338352697877229]
[null,null,null,null,1.3550387333403928,1.7768895910421509,1.5157012137467414]
[null,null,null,null,1.3593486234993803,1.8284930930848826,1.4903836513535509]
[null,null,null,null,1.1378204665255847,1.7350925442815561,1.4630006439701]
[null,null,null,null,1.1546646808110723,1.7996022732351848,1.6643182427803738]
[null,null,null,null,1.3206763152305845,1.7307339186470312,1.5461056380233706]
[null,null,null,null,1.2631848553582055,1.8423385829841126,1.5542165296369197]
[null,null,null,null,1.2863314967116322,1.7685599534047181,1.5877517352688562]
[null,null,null,null,1.1887041396424971,1.7109619131553311,1.523245248169907]
[null,null,null,null,1.1755138999844688,1.7260472107940075,1.4502753115675522]
[null,null,null,null,1.2079442108431588,1.8536723785051974,1.4818742192820691]
[null,null,null,null,1.1789683493877399,1.7539494337285839,1.5644148098128028]
[null,null,null,null,1.1741707420457732,1.803880051168117,1.4350807321019037]
[null,null,null,null,1.2527511512385627,1.7764163686453445,1.5080740651847393]
[null,null,null,null,1.1925955724065216,1.7532261587029592,1.402037800478739]
[null,null,null,null,1.1411235587535855,1.7940052539132914,1.5065968711307662]
[null,null,null,null,1.2565068303727505,1.7869211277466011,1.5391120953676847]
[null,null,null,null,1.3658826869631755,1.8284514528744396,1.4914633991437416]
[null,null,null,null,1.2025685733050477,1.8002487775087808,1.4989813719619534]
[null,null,null,null,1.2550646272867532,1.7440550895130857,1.4450296894561649]
[null,null,null,null,1.2326235056724617,1.7155135696629562,1.6132445303526564]
[null,null,null,null,1.2367288869653048,1.8656513008506517,1.5239759539697448]
[null,null,null,null,1.1724714886606393,1.7151085675570508,1.4841211431064689]
[null,null,null,null,1.3084593927703156,1.7966807645818803,1.578956264615166]
[null,null,null,null,0.96539189087112554,1.8117622238197137,1.4389915035083687]
[null,null,null,null,1.2304512893451311,1.789044766168395,1.5837878779817967]
[null,null,null,null,1.1827815636503334,1.8863880959948807,1.5627297431685809]
[null,null,null,null,1.0608958783141318,1.7345783807482391,1.5798867011477791]
[null,null,null,null,1.0653501988623382,1.7710922385028285,1.5390809375404229]
[null,null,null,null,1.1431078194146154,1.7858852099009623,1.5911847632071816]
[null,null,null,null,1.1892525185174534,1.7091640689793828,1.4525031907216248]
[null,null,null,null,1.3108204728760533,1.7426662050829484,1.5711506551967955]
[null,null,null,null,1.2088606228793444,1.7468418090829465,1.4928462093568606]
[null,null,null,null,1.2407360760775261,1.8338271039462717,1.4157454909441958]
[null,null,null,null,1.1122630564134091,1.7726748720801457,1.5674439374715319]
[null,null,null,null,1.1430529867727259,1.8605121200321855,1.5360439879871925]

{"sheet":"Structuring Result","index":2,"n_rows":1100,"n_cols":15,"rows_kept":1100,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Volatility",{"$f":"vol","v":0.1},null,null,null,null,"Structuring",null,null,null,null,null,"With Risk"]
[null,null,"Mean Reversion",{"$f":"mr","v":7.0000000000000007E-2}]
[null,null,"DSCR Target",{"$f":"target_dscr","v":1.1000000000000001}]
[]
[null,null,"Average DSCR",0.86656620512022653]
[null,null,"Average LLCR",1.2170050516871429]
[null,null,"Average PLCR",1.2331142258878356]
[]
[null,null,"Average Default",22.049783940644964]
[null,null,"Average Default PV",3.9974116225621978]
[null,null,"Average Default Pct",3.1352248020095684E-3]
[]
[]
[null,null,"Probability DSCR<1",0.79699999094009399]
[null,null,"Count LLCR",0.11400000005960464,null,null,"DSCR Lock-up",null,{"$f":"Lockup","v":1.1000000000000001}]
[null,null,"Count PLCR",0.10199999809265137,null,null,"Cash Sweep",null,{"$f":"Sweep","v":0.65}]
[null,null,null,null,null,null,"DSRA % of Yr",null,{"$f":"DSRA","v":1}]
[null,null,"Count Default",7.0000000298023224E-2]
[null,null,"Count Default PV",7.0000000298023224E-2]
[null,null,"Count Default Pct",7.0000000298023224E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"COUNTIF(E101:E11000,\"<1\")","v":638},{"$f":"E98/1000","v":0.63800000000000001}]
[]
[]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1211.1275752365518]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,821.88224519771211]
[null,null,null,null,1908.89806302072]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,51.77720148471915]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1511.5329294745334]
[null,null,null,null,0]
[null,null,null,null,846.95777003200931]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,816.73055560774969]
[null,null,null,null,2344.3144841732933]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1234.0072064328708]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,142.21578645092109]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,862.16050820021599]
[null,null,null,null,0]
[null,null,null,null,697.64852861746238]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,961.7345754400194]
[null,null,null,null,1953.9126969648246]
[null,null,null,null,0]
[null,null,null,null,1924.8919849303695]
[null,null,null,null,1795.3918135911142]
[null,null,null,null,0]
[null,null,null,null,1291.4340781427625]
[null,null,null,null,1179.3269084063907]
[null,null,null,null,1285.7835980152463]
[null,null,null,null,950.82960157688638]
[null,null,null,null,0]
[null,null,null,null,1187.3012002613473]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,516.88729046956109]
[null,null,null,null,0]
[null,null,null,null,1856.3996670246518]
[null,null,null,null,2291.817272932069]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,309.88245354483735]
[null,null,null,null,0]
[null,null,null,null,208.00693030034353]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1571.9622825106771]
[null,null,null,null,1287.6681600112131]
[null,null,null,null,0]
[null,null,null,null,309.15821754353198]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1076.5124350059191]
[null,null,null,null,0]
[null,null,null,null,1926.6771173212046]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,658.24488546829866]
[null,null,null,null,0]
[null,null,null,null,1087.0989444630272]
[null,null,null,null,3096.9827507864006]
[null,null,null,null,2192.5959456949799]
[null,null,null,null,0]
[null,null,null,null,117.93004382377264]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1490.8104309511589]
[null,null,null,null,0]
[null,null,null,null,1336.3979031471292]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,246.95393456183297]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,193.15350723867567]
[null,null,null,null,1148.8487682442833]
[null,null,null,null,369.61986075118699]
[null,null,null,null,0]
[null,null,null,null,1732.4908990274264]
[null,null,null,null,1041.4225497310026]
[null,null,null,null,690.65579695521069]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2391.2086211197466]
[null,null,null,null,0]
[null,null,null,null,2336.3349777498747]
[null,null,null,null,0]
[null,null,null,null,772.20180918300844]
[null,null,null,null,616.4135100170364]
[null,null,null,null,460.21098587128751]
[null,null,null,null,40.308570888465127]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1662.8481353003265]
[null,null,null,null,563.73795480334661]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2073.0207401121079]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,787.75278682918042]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1037.5455446810415]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2813.1979055495144]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,229.48632996578158]
[null,null,null,null,2037.5305782567852]
[null,null,null,null,0]
[null,null,null,null,1994.5554735884659]
[null,null,null,null,441.539134005243]
[null,null,null,null,0]
[null,null,null,null,2015.4899936193185]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1133.0195302848979]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,44.359977881904044]
[null,null,null,null,493.7691926769312]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1350.5333722238322]
[null,null,null,null,280.88761599625241]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1672.8259334323786]
[null,null,null,null,1355.7577524678757]
[null,null,null,null,0]
[null,null,null,null,1026.6944116592756]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2229.4752765545272]
[null,null,null,null,2120.8670103530417]
[null,null,null,null,572.81010504225071]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,419.30983406453225]
[null,null,null,null,861.15467066083681]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2559.624787780328]
[null,null,null,null,0]
[null,null,null,null,73.178728519600412]
[null,null,null,null,0]
[null,null,null,null,2713.4628018724325]
[null,null,null,null,2618.7024537327547]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1368.0864001795335]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1169.3856610964028]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2599.7190702067178]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,631.96345466117418]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1433.3435784854057]
[null,null,null,null,0]
[null,null,null,null,857.09155975812132]
[null,null,null,null,0]
[null,null,null,null,1876.6355480149955]
[null,null,null,null,1617.7527319908813]
[null,null,null,null,2133.7902779215078]
[null,null,null,null,1914.7022800895063]
[null,null,null,null,312.86030444720723]
[null,null,null,null,0]
[null,null,null,null,592.56967295930588]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1168.762018315113]
[null,null,null,null,783.64868795445284]
[null,null,null,null,0]
[null,null,null,null,902.63352691884438]
[null,null,null,null,222.54149326575947]
[null,null,null,null,2056.7386514409714]
[null,null,null,null,472.96169957091848]
[null,null,null,null,2096.5514922688926]
[null,null,null,null,0]
[null,null,null,null,1555.4497643238658]
[null,null,null,null,0]
[null,null,null,null,356.37506254346306]
[null,null,null,null,0]
[null,null,null,null,462.15463020270022]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1219.4478073991575]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,429.80166026124442]
[null,null,null,null,174.40091987239072]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,19.181412494034152]
[null,null,null,null,0]
[null,null,null,null,302.17197738921851]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,384.10551300044602]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,259.55900655124719]
[null,null,null,null,240.26505783862783]
[null,null,null,null,0]
[null,null,null,null,3060.7191482095577]
[null,null,null,null,159.81789012686374]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,804.49837881461747]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2092.2355455943293]
[null,null,null,null,624.6223348731736]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,702.95964013778212]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1146.9614783577897]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2513.4152669222917]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1536.2411172586294]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2089.5816135255891]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,577.08375073976265]
[null,null,null,null,1009.2187780605816]
[null,null,null,null,1896.2193554392834]
[null,null,null,null,663.07666780197246]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,434.1202585821037]
[null,null,null,null,0]
[null,null,null,null,868.25509968220467]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2147.1118039985049]
[null,null,null,null,0]
[null,null,null,null,1494.7127344254711]
[null,null,null,null,3450.8211334779276]
[null,null,null,null,0]
[null,null,null,null,2559.3851440660228]
[null,null,null,null,0]
[null,null,null,null,225.30645490639665]
[null,null,null,null,0]
[null,null,null,null,444.09446127546624]
[null,null,null,null,84.277881391457925]
[null,null,null,null,1268.5996096532383]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2865.6426591462814]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1329.5688836322904]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,835.04234727344294]
[null,null,null,null,1312.5705153737943]
[null,null,null,null,474.65011545948784]
[null,null,null,null,0]
[null,null,null,null,102.64567792082978]
[null,null,null,null,0]
[null,null,null,null,2087.6184757299247]
[null,null,null,null,0]
[null,null,null,null,723.41275981489787]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1376.0941282592828]
[null,null,null,null,0]
[null,null,null,null,1028.3381737280811]
[null,null,null,null,1136.5469878382498]
[null,null,null,null,46.329976325507914]
[null,null,null,null,0]
[null,null,null,null,1466.4243430936883]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1665.7522280863298]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,979.48836545549091]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1051.2974505551078]
[null,null,null,null,0]
[null,null,null,null,925.47858815896109]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1337.6140417850138]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,809.47274563138456]
[null,null,null,null,997.68115019846732]
[null,null,null,null,40.313503677102275]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1887.5276564850008]
[null,null,null,null,1402.1216338689344]
[null,null,null,null,837.33029780966945]
[null,null,null,null,1422.6662898110364]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,210.38978435381421]
[null,null,null,null,1121.5109377650729]
[null,null,null,null,698.25501642827578]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1456.9797269562846]
[null,null,null,null,3001.4414799227284]
[null,null,null,null,808.70344998488542]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,3448.0623044854087]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2986.4825029520725]
[null,null,null,null,1805.1051717007592]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,196.95850299307159]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1759.1289500702453]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1496.8407010713099]
[null,null,null,null,1721.6412579690757]
[null,null,null,null,1952.5058020036704]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,478.40022108042137]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,30.969838537745019]
[null,null,null,null,2141.1034596824907]
[null,null,null,null,0]
[null,null,null,null,2082.9279278509407]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,621.22602983775027]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1331.0773674850739]
[null,null,null,null,845.00166586255284]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,340.47825412027788]
[null,null,null,null,441.8632802052818]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2116.6923723648679]
[null,null,null,null,162.15243486593573]
[null,null,null,null,53.336643134626655]
[null,null,null,null,444.83967494675875]
[null,null,null,null,1412.6177381876423]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,360.23257365159174]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1428.3941297095425]
[null,null,null,null,1130.5543071057905]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,757.81814036847322]
[null,null,null,null,314.03307839275033]
[null,null,null,null,553.54081817931433]
[null,null,null,null,588.36954066859391]
[null,null,null,null,1266.1536786153201]
[null,null,null,null,35.867461076489718]
[null,null,null,null,211.35490377992684]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,3028.1319412018224]
[null,null,null,null,867.5504397508796]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2141.9202201498924]
[null,null,null,null,0]
[null,null,null,null,188.38480125139642]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,668.96097327112204]
[null,null,null,null,0]
[null,null,null,null,905.39432469908127]
[null,null,null,null,0]
[null,null,null,null,417.26654810964152]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,815.90188649860966]
[null,null,null,null,1534.5866692962061]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,331.67244979342388]
[null,null,null,null,884.34087811255779]
[null,null,null,null,0]
[null,null,null,null,1082.0905902463278]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,818.9161595129325]
[null,null,null,null,0]
[null,null,null,null,537.6681360200281]
[null,null,null,null,0]
[null,null,null,null,1916.3773148160808]
[null,null,null,null,3248.0157967782766]
[null,null,null,null,1173.5390655435115]
[null,null,null,null,1689.2183867023298]
[null,null,null,null,0]
[null,null,null,null,595.3439012639742]
[null,null,null,null,0]
[null,null,null,null,1726.6641367656164]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,150.25617947068241]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1024.1526265287109]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,683.87070795768352]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1835.2096045763146]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1754.1759720122889]
[null,null,null,null,2685.5888174176794]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1200.2399942966524]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2187.146182400325]
[null,null,null,null,4.3641850676681528]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,919.64470764837927]
[null,null,null,null,711.71194803815683]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,629.74763194511036]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1970.6144861078358]
[null,null,null,null,0]
[null,null,null,null,36.488787533232781]
[null,null,null,null,0]
[null,null,null,null,435.77313176273736]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1832.0610109109921]
[null,null,null,null,0]
[null,null,null,null,2722.7084134382085]
[null,null,null,null,878.21736709615186]
[null,null,null,null,2573.7418372948136]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2176.9582271466547]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2732.6347067243391]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1459.2403637899863]
[null,null,null,null,580.22900352010993]
[null,null,null,null,0]
[null,null,null,null,1589.7974954618755]
[null,null,null,null,0]
[null,null,null,null,241.5373851102687]
[null,null,null,null,1866.767130734268]
[null,null,null,null,747.1396328242073]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,465.5128863963518]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2530.0713612345999]
[null,null,null,null,0]
[null,null,null,null,227.80542995939592]
[null,null,null,null,0]
[null,null,null,null,607.8471792432747]
[null,null,null,null,0]
[null,null,null,null,644.67128037690713]
[null,null,null,null,1738.6564421769938]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1008.4642094632401]
[null,null,null,null,0]
[null,null,null,null,1199.4788332202756]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,536.8979199685142]
[null,null,null,null,0]
[null,null,null,null,1741.5446400042113]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1940.0620988113576]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2958.2815888648915]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,758.60450247372057]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,526.91061376669927]
[null,null,null,null,456.80834595035975]
[null,null,null,null,0]
[null,null,null,null,85.664602103734524]
[null,null,null,null,1705.3165237984026]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,437.86992268807597]
[null,null,null,null,2885.9138667302627]
[null,null,null,null,0]
[null,null,null,null,149.90889850422357]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1280.5423482088599]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1412.0360189148623]
[null,null,null,null,113.56255887182944]
[null,null,null,null,176.75892160458721]
[null,null,null,null,0]
[null,null,null,null,1343.2256767759472]
[null,null,null,null,514.49594931097977]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,522.54506099899243]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2084.0380586728515]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2137.1480274203886]
[null,null,null,null,801.48212589616639]
[null,null,null,null,0]
[null,null,null,null,1180.6190558525132]
[null,null,null,null,0]
[null,null,null,null,2470.910610935262]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1480.8536342130737]
[null,null,null,null,0]
[null,null,null,null,514.23245619307625]
[null,null,null,null,1674.3642539611019]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,394.26377721722855]
[null,null,null,null,411.38964316500619]
[null,null,null,null,2628.2692311761339]
[null,null,null,null,0]
[null,null,null,null,604.90496815994391]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,251.01516761913157]
[null,null,null,null,814.05128249351128]
[null,null,null,null,1529.5015390781291]
[null,null,null,null,0]
[null,null,null,null,58.863727970753757]
[null,null,null,null,0]
[null,null,null,null,240.07340996970319]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,190.93880949506951]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1624.0080916524676]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1803.5419904574471]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,682.56684925364857]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,3641.5102253451755]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,99.629582052812879]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,490.54532752080206]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,306.68353622154143]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1485.6877505615842]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,555.5907036756023]
[null,null,null,null,0]
[null,null,null,null,152.71675881118324]
[null,null,null,null,0]
[null,null,null,null,466.45552791648481]
[null,null,null,null,322.89177539031186]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1322.9515475283461]
[null,null,null,null,3077.620331543319]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2085.2299866702087]
[null,null,null,null,1773.2017188296957]
[null,null,null,null,993.75582007976652]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1261.5556214505955]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,2579.0161718846389]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1435.3365144822576]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,458.15852862999196]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,506.13433676305311]
[null,null,null,null,3112.5614703196907]
[null,null,null,null,0]
[null,null,null,null,3147.1304653739048]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,533.77787711768929]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,827.2505473333332]
[null,null,null,null,0]
[null,null,null,null,178.79801842243361]
[null,null,null,null,69.390367318094249]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1367.5837387562474]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,662.49495465906773]
[null,null,null,null,0]
[null,null,null,null,511.55781673950651]
[null,null,null,null,1343.7254852878305]
[null,null,null,null,0]
[null,null,null,null,1633.2360760458189]
[null,null,null,null,0]
[null,null,null,null,1032.625369158372]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,554.58389318915636]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1018.8052987625863]
[null,null,null,null,1293.7065804700835]
[null,null,null,null,770.15952560800292]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1231.5289377453621]
[null,null,null,null,3367.4697448580114]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,407.985595505059]
[null,null,null,null,491.47577319755061]
[null,null,null,null,962.54468994225192]
[null,null,null,null,0]
[null,null,null,null,630.52512274612673]
[null,null,null,null,0]
[null,null,null,null,535.05450567599109]
[null,null,null,null,264.34531487013305]
[null,null,null,null,560.6004072537786]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1546.8048700281213]
[null,null,null,null,0]
[null,null,null,null,947.1577386771562]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,675.62659672083817]
[null,null,null,null,0]
[null,null,null,null,4011.0205211852799]
[null,null,null,null,1350.6679054128447]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,829.0978331518121]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,440.19353131522809]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1271.015390606764]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,703.00076325242924]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,585.00066959908054]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,86.656402159008266]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1975.8273520516047]
[null,null,null,null,0]
[null,null,null,null,99.870323835182617]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,527.27734086996156]
[null,null,null,null,221.14579215645418]
[null,null,null,null,0]
[null,null,null,null,1460.5515087370779]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,887.53427000040278]
[null,null,null,null,347.74665922838824]
[null,null,null,null,0]
[null,null,null,null,1924.2860591376943]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,1064.9832156662883]
[null,null,null,null,1095.7337839000652]
[null,null,null,null,0]
[null,null,null,null,1283.3165202080222]
[null,null,null,null,866.81150722266398]
[null,null,null,null,0]
[null,null,null,null,791.04021874600312]
[null,null,null,null,1160.0943676927041]
[null,null,null,null,0]
[null,null,null,null,518.775613837886]
[null,null,null,null,0]
[null,null,null,null,994.88293123879771]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]

{"sheet":"Results","index":3,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Volatility",0.2,null,null,null,"Volatility",0.2]
[null,null,null,"Mean Reversion",0,null,null,null,"Mean Reversion",0.5]
[null,null,null,"Target DSCR",1.5,null,null,null,"Target DSCR",1.5]
[]
[null,null,null,null,"DSCR","PLCR","LLCR",null,null,"DSCR","PLCR","LLCR"]
[]
[null,null,null,"Count",1000,1000,1000,null,"Count",1000,1000,1000]
[null,null,null,"Count < 1",756,280,306,null,"Count < 1",773,0,0]
[null,null,null,"Probability",0.75600000000000001,0.28000000000000003,0.30599999999999999,null,"Probability",0.77300000000000002,0,0]
[null,null,null,"Average",0.68137068883647889,1.6955840639960964,1.5239808187418766,null,"Average",0.89676609388177653,1.7639926212224069,1.501302837385794]
[]
[null,null,null,"Volatility",0.1,null,null,null,"Volatility",0.1]
[null,null,null,"Mean Reversion",0,null,null,null,"Mean Reversion",0.5]
[null,null,null,"Target DSCR",1.2,null,null,null,"Target DSCR",1.2]
[]
[null,null,null,null,"DSCR","PLCR","LLCR",null,null,"DSCR","PLCR","LLCR"]
[]
[null,null,null,"Count",1000,1000,1000,null,"Count",1000,1000,1000]
[null,null,null,"Count < 1",466,36,92,null,"Count < 1",13,0,0]
[null,null,null,"Probability",0.46600000000000003,3.5999999999999997E-2,9.1999999999999998E-2,null,"Probability",1.2999999999999999E-2,0,0]
[null,null,null,"Average",1.0289988877753671,1.7695548477951168,1.4974441158695375,null,"Average",1.1979637529596407,1.7652447433630427,1.4991974650868247]

{"sheet":"Beta","index":4,"n_rows":30,"n_cols":18,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[" ","  ",null," "]
[null," "]
[null,"Downloaded Equity Beta",null,null,null,0.6,null,null,null,null,"Ba = Bd x D + Be x E"]
[null,"Debt/Captital Book",null,null,null,0.55000000000000004,null,null,null,null,"Be x E = Ba - Bd x D"]
[null,"Market/Book",null,null,null,2,null,null,null,null,"Be  = (Ba - Bd x D)/E"]
[null,"Debt/Capital Market",null,null,null,{"$f":"55/(45*2+55)","v":0.37931034482758619}]
[]
[null,"Debt Beta",null,null,null,0]
[null,"EMRP (Damodaran)",null,null,null,5.9400000000000001E-2]
[null,"Rf",null,null,null,3.7999999999999999E-2]
[]
[null,"Asset Beta",null,null,null,{"$f":"I12*L12+O12*R12","v":0.3724137931034483},null,"Debt/Cap",{"$f":"F6","v":0.37931034482758619},"x","Debt Beta",{"$f":"F8","v":0},"+","Equity/Cap",{"$f":"1-I12","v":0.62068965517241381},"x","Equity Beta",{"$f":"F3","v":0.6}]
[]
[null,"Re-levered Equity Beta",null,null,null,{"$f":"(I14-L14*O14)/R14","v":1.862068965517242},null,"Asset Beta",{"$f":"F12","v":0.3724137931034483},"-","Debt Beta",{"$f":"L12","v":0},"x","Debt/Cap",0.8,"/","Equity/Cap",{"$f":"1-O14","v":0.19999999999999996}]
[]
[null,"CAPM Cost of Equity",null,null,null,{"$f":"I16+L16*O16","v":0.14860689655172418},null,"Rf",{"$f":"F10","v":3.7999999999999999E-2},"+","Beta",{"$f":"F14","v":1.862068965517242},"x","EMRP",{"$f":"F9","v":5.9400000000000001E-2}]
[]
[null,"WACC with Un-Levering and Re-Levering",null,null,null,null,null,null,null,null,"Cost of Capital with Target IRR"]
[null,null,null,"Credit Spread",null,1.4999999999999999E-2,null,null,null,null,null,"Credit Spread",null,1.4999999999999999E-2]
[]
[null,null,null,null,null,"Percent",null,"Cost","WACC",null,null,null,null,"Percent",null,"Cost","WACC"]
[null,null,null,"Debt",null,0.8,null,{"$f":"F19+F10","v":5.2999999999999999E-2},{"$f":"H22*F22","v":4.24E-2},null,null,"Debt",null,0.8,null,{"$f":"H22","v":5.2999999999999999E-2},{"$f":"P22*N22","v":4.24E-2}]
[null,null,null,"Equity",null,{"$f":"1-F22","v":0.19999999999999996},null,{"$f":"F16","v":0.14860689655172418},{"$f":"H23*F23","v":2.9721379310344829E-2},null,null,"Equity",null,{"$f":"1-N22","v":0.19999999999999996},null,7.0000000000000007E-2,{"$f":"P23*N23","v":1.3999999999999999E-2}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I22:I23)","v":7.2121379310344833E-2},null,null,null,null,null,null,null,{"$f":"SUM(Q22:Q23)","v":5.6399999999999999E-2}]
[]
[null,null,null,"Inflation",null,null,null,null,2.5000000000000001E-2,null,null,null,null,null,null,null,2.5000000000000001E-2]
[null,null,null,"Real Cost of Capital",null,null,null,null,{"$f":"(1+I24)/(1+I26)-1","v":4.5972077375946219E-2},null,null,null,null,null,null,null,{"$f":"(1+Q24)/(1+Q26)-1","v":3.0634146341463442E-2}]
[]
[]
[null,null,null,"Percent Increase",null,null,null,null,{"$f":"I27/Q27-1","v":0.50068086975620485}]