{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["Exh. D","User Notes","Ref","Original Commitments","Protective Advances","Deal Figures","P.Allo","N.Allo","Hypo Pipeline","HFS","Active Portfolio","Paid Off","Tests (VG)","Tests (Chubb)","Tests (AF-US)","Tests (AF-JAP)","Tests (Kaiser)","Tests (SLF VI UL)","Tests (Swiss)","Tests (Swiss NT)","Summary","Summary (Kaiser)","Summary (SLF VI UL)","Summary (Swiss)","Summary (Swiss NT)","Summary (AF-US)","Summary (AF-JAP)","Summary (CH)","Summary (VG)"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":112,"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":"Exh. D","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"User Notes","index":1,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":true,"merged":[]}
["Ctrl+G only works on New Allocations."]
["Ctrl+G doesn't toggle empty cells.  Only cells with a zero value."]
["Sponsor can be free-form entry or selected from dropdown list."]

{"sheet":"Ref","index":2,"n_rows":73,"n_cols":20,"rows_kept":73,"cut":false,"hidden":false,"merged":[[12,0,12,3]]}
[null,null,null,null,null,null,null,"Raw Fund","Friendly Fund",null,null,null,"Sponsor",null,"Industry","ID",null,"Deal","Sponsor","Industry"]
[null,null,null,null,null,null,null,"NXT CAPITAL SLF IV FUNDING, LLC","SLF IV",null,null,null,"A&M CAPITAL PARTNERS",null,"Aerospace & Defense",1,null,"test1","a","Energy: Electricity"]
[null,null,null,"Table Color Coding",null,null,null,"NXT CAPITAL FUNDING I, LLC","NXT CAPITAL FUNDING I, LLC",null,"Add sponsors to those queried from EIM.",null,"AMERICAN CAPITAL, LTD.",null,"Automotive",2,null,"test2","d","Hotel, Gaming & Leisure"]
[null,null,null,"Blue are code-managed",null,null,null,"NXT","NXT CAPITAL, LLC",null,"*Discuss internally before modifying.",null,"AMERICAN CAPITAL, LTD.",null,"Banking/Finance/Insurance/RE",3]
[null,null,null,"Green are user-managed.",null,null,null,"NXT CAPITAL, LLC","NXT CAPITAL, LLC",null,"Additional Sponsors",null,"APAX PARTNERS",null,"Beverage, Food & Tobacco",4]
[null,null,null,null,null,null,null,"NXT CAPITAL CLO 2015-1, LLC","NXT CLO 2015-1",null,"Test Sponsor 1",null,"ARLINGTON CAPITAL PARTNERS",null,"Capital Equipment",5]
[null,null,null,null,null,null,null,"NXT CAPITAL CLO 2017-1, LLC","NXT CLO 2017-1",null,"Test Sponsor 2",null,"AUDAX PRIVATE EQUITY",null,"Chemicals, Plastics, & Rubber",6]
[null,null,null,null,null,null,null,"NXT CAPITAL CLO 2017-2, LLC","NXT CLO 2017-2",null,null,null,"AUDAX PRIVATE EQUITY",null,"Construction & Building",7]
["Saved Allocations Root Directory",null,null,null,null,null,null,"NXT CAPITAL SENIOR LOAN FUND A","SLF I (A)",null,null,null,"BAIN CAPITAL DOUBLE IMPACT",null,"Consumer goods: Durable",8]
["S:\\Asset Management\\Consolidated Hypo\\Allocations",null,null,null,null,null,null,"NXT CAPITAL SENIOR LOAN FUND B","SLF I (B)",null,null,null,"CAPSTREET",null,"Consumer goods: Non-durable",9]
[null,null,null,null,null,null,null,"NXT CAPITAL SENIOR LOAN FUND II, LP","SLF II",null,null,null,"CAPSTREET",null,"Containers, Packaging & Glass",10]
["Command",null,null,null,null,null,null,"NXT CAPITAL SLF II FUNDING, LLC","SLF II",null,null,null,"CDPQ",null,"Energy: Electricity",11]
[null,null,null,null,null,null,null,"NXT CAPITAL SENIOR LOAN FUND III LP","SLF III",null,null,null,"CDPQ",null,"Energy: Oil & Gas",12]
[null,null,null,null,null,null,null,"NXT CAPITAL SLF III FUNDING, LLC","SLF III",null,null,null,"CENTEROAK PARTNERS",null,"Environmental Industries",13]
["Fund","Standard Commitment","Specific Commitment","Protective Advances","Total Commitment","Principal Balance",null,"NXT CAPITAL SENIOR LOAN FUND IV, LP","SLF IV",null,null,null,"CI CAPITAL PARTNERS",null,"Forest Products & Paper",14]
["SMA-AF JAP",900000000,null,45000000,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"NXT CAPITAL SENIOR LOAN FUND V, LP","SLF V",null,null,null,"CITIC CAPITAL INTERNATIONAL PARTNER III, L.P.",null,"Healthcare & Pharmaceuticals",15]
["SMA-AF US",100000000,null,5000000,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"NXT CAPITAL SLF V FUNDING, LLC","SLF V",null,null,null,"COBEPA",null,"High Tech Industries",16]
["SMA-CH",400000000,null,20000000,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"NXT CAPITAL SENIOR LOAN FUND VI (L) LP,","SLF VI L",null,null,null,"CORTEC GROUP FUND VI, L.P.",null,"Hotel, Gaming & Leisure",17]
["SLF I",500000000,null,0,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"PDL US HOLDINGS LP (AIMCO)","SMA-A",null,null,null,"CORTEC GROUP FUND VI, L.P.",null,"Media: Adv., Print & Publishing",18]
["SMA-SC",360000000,99566495.459999993,{"$f":"VLOOKUP(tbl_Funds[[#This Row],[Fund]],tblGrossCommitments[[Fund]:[Gross Commitment]],2,0) * 0.05","v":14464458.227000002},{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"GLOBAL INVESTMENT FUND I","SMA-AF JAP",null,null,null,"COURT SQUARE CAPITAL PARTNERS",null,"Media: Broadcasting/Subscrip.",19]
["SMA-SC NT",113500000,null,5500000,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"AMERICAN FAMILY LIFE ASSURANCE COMP","SMA-AF US",null,null,null,"COURT SQUARE CAPITAL PARTNERS",null,"Media: Diversified & Production",20]
["SMA-VG",606250000,null,5000000,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"NXT STEPSTONE CC FUNDING, LLC","SMA-CC",null,null,null,"FIRST ATLANTIC CAPITAL, LTD.",null,"Metals & Mining",21]
["SLF VI UL",45454545.450000003,null,null,{"$f":"SUMIF(tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]],tbl_ExistingData[Total Commitment])","v":0},{"$f":"SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Paid Off Date],\"\",tbl_ExistingData[Fund],tbl_Funds[[#This Row],[Fund]])","v":0},null,"NXT STEPSTONE CC, LLC","SMA-CC",null,null,null,"FLEXPOINT FORD, LLC",null,"Retail",22]
[null,null,null,null,null,null,null,"Chubb","SMA-CH",null,null,null,"FRAZIER HEALTHCARE VENTURES",null,"Services: Business",23]
["Date","Fund","Gross Commitment",null,null,null,null,"PACIFIC INDEMNITY COMPANY","SMA-CH",null,null,null,"FRONTENAC COMPANY",null,"Services: Consumer",24]
[20191231,"SMA-SC",289289164.54000002,null,null,null,null,"SC NXT CAPITAL PVT DBT FUND LP A","SMA-SC",null,null,null,"FRONTENAC COMPANY",null,"Sovereign & Public Finance",25]
[20191231,"SMA-SC NT",72328498.629999995,null,null,null,null,"SC NXT CAP PVT DEBT OFFSHORE SP A","SMA-SC NT",null,null,null,"GENSTAR CAPITAL LLC",null,"Telecommunications",26]
[null,null,null,null,null,null,null,"NXT CAPITAL CORPORATE FINANCE D-E INVESTMENTS, LLC",null,null,null,null,"GRAHAM PARTNERS",null,"Transportation: Cargo",27]
[null,null,null,null,null,null,null,"NXT CAPITAL CORPORATE FINANCE INVESTMENTS, LLC",null,null,null,null,"GRAHAM PARTNERS",null,"Transportation: Consumer",28]
[null,null,null,null,null,null,null,"NXT CAPITAL SLF VI FUNDING (L), LLC","SLF VI L",null,null,null,"GREAT POINT PARTNERS, LLC",null,"Utilities: Electric",29]
[null,null,null,null,null,null,null,"NXT CAPITAL SLF VI FUNDING (UL), LLC","SLF VI UL",null,null,null,"GREAT POINT PARTNERS, LLC",null,"Utilities: Oil & Gas",30]
[null,null,null,null,null,null,null,null,null,null,null,null,"GRIDIRON CAPITAL, LLC",null,"Utilities: Water",31]
[null,null,null,null,null,null,null,null,null,null,null,null,"GRYPHON INVESTORS, INC",null,"Wholesale",32]
[null,null,null,null,null,null,null,null,null,null,null,null,"HARVEST PARTNERS, LP"]
[null,null,null,null,null,null,null,null,null,null,null,null,"INVERNESS GRAHAM"]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUGGERNAUT CAPITAL PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"JUGGERNAUT CAPITAL PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"JZ PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"JZ PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"LEEDS EQUITY EQUITY PARTNERS, LLC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"L-SQUARED CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAY RIVER CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"MAY RIVER CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NEW HARBOR CAPITAL, LLC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"NORWEST EQUITY PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OAK HILL CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OLYMPUS PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"OMERS PRIVATE EQUITY"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PAMPLONA TMTI, L.P."]
[null,null,null,null,null,null,null,null,null,null,null,null,"PEAK ROCK CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PFINGSTEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PFINGSTEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PROVIDENCE EQUITY PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PROVIDENCE EQUITY PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PRUDENTIAL CAPITAL PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"PRUDENTIAL CAPITAL PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"REVELSTOKE CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"RIDGEMONT EQUITY PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ROARK CAPITAL GROUP"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ROARK CAPITAL GROUP"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SEIDLER EQUITY PARTNERS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"SENTINEL CAPITAL PARTNERS, LLC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TAILWIND CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TAILWIND CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"THE RIVERSIDE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,"THE RIVERSIDE COMPANY"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TRINITY HUNT PARTNERS IV, L.P."]
[null,null,null,null,null,null,null,null,null,null,null,null,"TRIVE CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TRUE WIND CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TRUE WIND CAPITAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WARBURG PINCUS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WINDJAMMER CAPITAL INVESTORS, LLC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WINDJAMMER CAPITAL INVESTORS, LLC"]

{"sheet":"Original Commitments","index":3,"n_rows":79,"n_cols":32,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
["SMA-SC",null,null,null,null,null,null,null,null,null,null,null,"SMA-SC NT",null,null,null,null,null,null,null,null,null,null,null,"SMA-VG"]
["Borrower Name","Tranche","Commitment Amount","Date Closed","Net Senior Leverage","WA Commitment 4.35x Net Senior Leverage","LTV","WA Commitment LTV","Dividend Recap","Country (CAN)","Approved by Swiss",null,"Borrower Name","Tranche","Commitment Amount","Date Closed","Net Senior Leverage","WA Commitment 4.35x Net Senior Leverage","LTV","WA Commitment LTV","Dividend Recap","Country (CAN)","Approved by Swiss",null,"Borrower Name","Tranche","Commitment Amount","Date Closed","Net Senior Leverage","LTV","Weighted Commitment","Dividend Recap"]
["ECM Industries","Revolver",452368.77,"2020-01-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Oliver Printing & Packaging","Delayed Draw",500000,"2020-01-09",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"HemaSource","Term Loan ",3937500,44281,4.0341852790879171,0.33577025457310444,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["ECM Industries","Term Loan A",2547631.23,"2020-01-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"OptConnect, LLC","Revolver",96153.85,"2020-01-16",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"HemaSource","Revolver",1312500,44281,4.0341852790879171,0.33577025457310444,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["EFC International","Revolver",514138.82,"2020-02-07",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"OptConnect, LLC","Term Loan A",903846.15,"2020-01-16",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"OLIVER PRINTING & PA","Term Loan ",3000000,44286,3.7124750944863201,0.49014550413482832,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["EFC International","Term Loan A",3485861.18,"2020-02-07",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"ICP Group","Term Loan C",240318.42,"2020-01-18",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"HOME CARE ASSISTANCE, LLC","Term Loan",9000000,44287,4.6732318710832583,0.40925949609924545,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0},"Y"]
["Mr. Greens","Term Loan A",1000000,"2020-02-07",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Lazer Spot, Inc.","Revolver",156250,"2020-02-05",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"HOME CARE ASSISTANCE, LLC","Delayed Draw",2343750,44287,4.6732318710832583,0.40925949609924545,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0},"Y"]
["Winzer Corporation","Term Loan B",1000000,"2020-02-28",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Lazer Spot, Inc.","Term Loan A",765625,"2020-02-05",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"HOME CARE ASSISTANCE, LLC","Revolver",656250,44287,4.6732318710832583,0.40925949609924545,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0},"Y"]
["Pacur","Revolver",360000,"2020-03-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Lazer Spot, Inc.","Delayed Draw",78125,"2020-02-05",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"ZONE MECHANICAL","Revolver",1406250,44287,4.3546903629456919,0.39922373163293595,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Pacur","Term Loan A",2100000,"2020-03-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"ECM Industries","Revolver",150789.59,"2020-02-06",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"ZONE MECHANICAL","Delayed Draw",1171875,44287,4.3546903629456919,0.39922373163293595,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Pacur","Delayed Draw",540000,"2020-03-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"ECM Industries","Term Loan A",849210.41,"2020-02-06",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"ZONE MECHANICAL","Delayed Draw",1171875,44287,4.3546903629456919,0.39922373163293595,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Pugh Lubricants","Term Loan A",1500000,"2020-03-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"TractManager","Incremental Term Loan",38590.050000000003,"2020-03-23",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"ZONE MECHANICAL","Term Loan",11250000,44287,4.3546903629456919,0.39922373163293595,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["HungerRush","Revolver (CRS + Revention)",468750,"2020-03-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Mr. Greens","Term Loan B",14374.34,"2020-03-31",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"TECHNO HOLDINGS","Revolver",937500,44292,4.4965319301602484,0.43887453366232576,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["HungerRush","Term Loan A (CRS + Revention)",781250,"2020-03-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Nuvei Technologies","Term Loan A",105713.74,"2020-04-02",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"TECHNO HOLDINGS","Term Loan",5625000,44292,4.4965319301602484,0.43887453366232576,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Madison Safety and Flow LLC","Revolver",375000,"2020-03-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Mr. Greens","Term Loan C",65530.47,"2020-08-12",null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":0},null,null,null,null,"TECHNO HOLDINGS","Delayed Draw",937500,44292,4.4965319301602484,0.43887453366232576,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Madison Safety and Flow LLC","Term Loan A",2625000,"2020-03-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Resource  Label Group","Term Loan",400160.97,"2021-01-06",4.777209252225183,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":1911652.6882634037},0.40512610692216111,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":162115.6559182957},null,null,null,null,"GSM MIDCO, INC.","Term Loan",5000000,44302,3.7055010478456767,0.39742982570023955,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["TractManager","Incremental Term Loan",77272.87,"2020-03-23",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Solmetex","Revolver ",454545.45,"2021-01-22",5.5929203539823007,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":2542236.4991150443},0.42168674698795183,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":191675.79216867473},null,null,null,null,"Louisiana Fish Fry","Term Loan A",734291.76,44313,4.1321895630304937,0.47092191719478965,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0},"Y"]
["Mr. Greens","Term Loan B",28777.07,"2020-03-31",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"Solmetex","Term Loan",2545454.5499999998,"2021-01-22",5.5929203539823007,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":14236524.562831856},0.42168674698795183,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":1073384.4487951808},null,null,null,null,"Consolidated Label","Incremental Term Loan",4250000,44315,4.6798907521341464,0.44645112764686973,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0},"Y"]
["Nuvei Technologies","Term Loan A",317141.21999999997,"2020-04-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,"GSM Outdoors - TruGlo Add-on","Term Loan",3500000,"2021-01-25",5.1690726813525876,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[Net Senior Leverage]]","v":18091754.384734057},0.41261500495951547,{"$f":"tbl_OC_SwissNT[[#This Row],[Commitment Amount]]*tbl_OC_SwissNT[[#This Row],[LTV]]","v":1444152.5173583042},null,null,null,null,"GSM Outdoors","Revolver",1138700.79,44315,4.9218815785517513,0.47321586049257847,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Consolidated Label","Revolver",675675.68,"2020-07-15",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSM Outdoors","Term Loan A",9067682.5199999996,44315,4.9218815785517513,0.47321586049257847,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Consolidated Label","Term Loan A",4324324.32,"2020-07-15",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSM Outdoors","Delayed Draw",1026156.92,44315,4.9218815785517513,0.47321586049257847,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Painters Supply","Term Loan",3000000,"2020-08-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HemaSource","Term Loan C",263891.82,44315,3.7651593494406317,0.37757372350856022,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Mr. Greens","Term Loan C",131155.26999999999,"2020-08-12",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mobile Communications America","Term Loan B",2200609.69,44315,4.0915688844838058,0.48272584197641488,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Medbio","Revolver",456521.74,"2020-08-31",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monroe Engineering","Revolver",494329.9,44315,3.1285638312015562,0.4086600481300543,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Medbio","Term Loan A",3043478.26,"2020-08-31",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monroe Engineering","Term Loan A",1893654.24,44315,3.1285638312015562,0.4086600481300543,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["MB2","Delayed Draw",2000000,"2020-08-31",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monroe Engineering","Term Loan B",1834158.44,44315,3.4381394908690437,0.42812357246996957,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Louisiana Fish Fry","Term Loan A",3000000,"2020-09-24",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TeamVantage","Revolver",499955.06,44315,4.001317838744459,0.47402597402597402,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["HemaSource","Term Loan B",1369047.63,"2020-09-24",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TeamVantage","Term Loan A",2275342.33,44315,4.001317838744459,0.47402597402597402,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Monroe Engineering","Revolver",2577319.59,"2020-10-01",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Painters Supply & Equipment","Term Loan A",1019150.71,44315,3.6868001553853897,0.55235950456727878,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Monroe Engineering","Term Loan A",9922680.4100000001,"2020-10-01",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Presco - WF Add-on","Term Loan B",7618088.3899999997,44315,3.2478632478632479,0.39339883965388117,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Refresh Mental Health","Term Loan A",2622950.8199999998,"2020-10-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipley's Donuts","Revolver",422187.5,44315,2.9662739230721278,0.23612750885478159,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Refresh Mental Health","Delayed Draw",2688524.59,"2020-10-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipley's Donuts","Term Loan A",3790188.28,44315,2.9662739230721278,0.23612750885478159,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Refresh Mental Health","Delayed Draw",2688524.59,"2020-10-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipley's Donuts","Delayed Draw",422187.5,44315,2.9662739230721278,0.23612750885478159,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Hub Pen","Term Loan A",119847.85,"2020-10-16",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipley's Donuts","Delayed Draw",422187.5,44315,2.9662739230721278,0.23612750885478159,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["SupplyOne","Term Loan C",4500000,"2020-10-27",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunvair","Term Loan B",2436663.91,44315,3.6397421293861298,0.44049131052081519,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Resonetics","Term Loan B",5500000,"2020-11-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunvair","Term Loan C",572793.59,44315,3.6397421293861298,0.44049131052081519,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["TeamVantage","Revolver",1797752.81,"2020-10-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Access Urgent Care","Revolver",216440.35,44315,5.0555096797871357,0.45090016366612107,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["TeamVantage","Term Loan A",8202247.1900000004,"2020-10-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Access Urgent Care","Term Loan A",3447894.75,44315,5.0555096797871357,0.45090016366612107,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Lazer Spot, Inc.","Term Loan A",1120000,"2020-11-04",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Access Urgent Care","Delayed Draw",432880.7,44315,5.0555096797871357,0.45090016366612107,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Lazer Spot, Inc.","Delayed Draw #2",2880000,"2020-11-04",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPC Wire & Cable Corp.","Revolver",1035000,44315,3.3610852164968339,0.35359542254652998,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["GSM Outdoors","Revolver",2602744.67,"2020-11-16",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPC Wire & Cable Corp.","Term Loan A",7245000,44315,3.3610852164968339,0.35359542254652998,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["GSM Outdoors","Term Loan A",14049276.67,"2020-11-16",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPC Wire & Cable Corp.","Delayed Draw",2070000,44315,3.3610852164968339,0.35359542254652998,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["GSM Outdoors","Delayed Draw",2347978.66,"2020-11-16",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consolidated Label","Revolver",129324.39,44323,3.8352680585750032,0.37478197089270199,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Holley DPB","Term Loan A",5000000,"2020-11-23",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consolidated Label","Term Loan A",823537.23,44323,3.8352680585750032,0.37478197089270199,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Mobile Communications America","Term Loan B",3750000,"2020-12-02",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lazer Spot, Inc.","Term Loan A",263555.65999999997,44316,4.7910552411478937,0.37261740269377286,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Smile Brands","Revolver",200000,"2020-12-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lazer Spot, Inc.","Delayed Draw #2",680365.9,44316,4.7910552411478937,0.37261740269377286,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Smile Brands","Term Loan B",3900000,"2020-12-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medbio","Revolver",120841.3,44323,5.0250812567713981,0.60529071867100037,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Smile Brands","Delayed Draw",900000,"2020-12-03",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medbio","Term Loan A",801580.66,44323,5.0250812567713981,0.60529071867100037,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["SavATree","Term Loan A",4009090.91,"2020-12-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource  Label Group","Term Loan B",185943,44323,3.879577111325283,0.40512610692216111,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["SavATree","Delayed Draw",2990909.09,"2020-12-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource  Label Group","Delayed Draw",186409.02,44323,3.879577111325283,0.40512610692216111,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Phoenix Rehab","Term Loan B",192000,"2020-12-11",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SavATree","Term Loan A",1064005.28,44323,3.9892030043813893,0.48548261405306387,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Resource  Label Group","Term Loan B",624904.51,"2020-12-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SavATree","Delayed Draw",797376.36,44323,3.9892030043813893,0.48548261405306387,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Resource  Label Group","Delayed Draw",624904.51,"2020-12-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smile Brands","Revolver",154460,44323,4.0534003849074969,0.49134018889227565,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Sunvair","Term Loan B",8096688.2400000002,"2020-12-23",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smile Brands","Term Loan B",3004440.07,44323,4.0534003849074969,0.49134018889227565,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Sunvair","Term Loan C",1903311.76,"2020-12-23",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smile Brands","Delayed Draw",695070,44323,4.0534003849074969,0.49134018889227565,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Presco - WF Add-on","Term Loan B",3500000,"2020-12-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SupplyOne Holdings, LLC","Term Loan C",1015049.25,44316,3.1041747572815535,0.41673513313352695,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Shipley's Donuts","Revolver",1041666.67,"2020-12-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thrive","Revolver",54692.31,44316,5.7543606894777461,0.3653543310538781,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Shipley's Donuts","Term Loan A",9375000,"2020-12-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thrive","Term Loan A",639900,44316,5.7543606894777461,0.3653543310538781,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Shipley's Donuts","Delayed Draw",1041666.67,"2020-12-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thrive","Delayed Draw",158607.69,44316,5.7543606894777461,0.3653543310538781,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Shipley's Donuts","Delayed Draw",1041666.66,"2020-12-30",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oracle Elevator Company","Term Loan A",3000000,44328,4.2265196960612013,0.56637532070185204,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Monroe Engineering","Term Loan B",2448453.61,"2020-12-31",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroc","Delayed Draw C",317869.51,44323,3.8052671683243524,0.39373693680594685,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Resource  Label Group","Term Loan A",400160.97,"2020-01-06",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroc","Delayed Draw B",876730.49,44323,3.8052671683243524,0.39373693680594685,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Solmetex","Revolver",454545.45,"2020-01-07",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Holley DPB","Term Loan A",1176482.18,44334,3.4398861726755459,0.46683308383302352,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Solmetex","Term Loan A",2545454.5499999998,"2020-01-08",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solmetex","Revolver",327863.63,44349,5.5929203539823007,0.42168674698795183,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["GSM Outdoors - TruGlo Add-on","Term Loan A",3500000,"2020-01-09",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solmetex","Term Loan A",1836036.37,44349,5.5929203539823007,0.42168674698795183,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Thrive","Revolver",192307.69,"2020-01-10",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SupplyOne Holdings, LLC","Fourth Amendment Term Loan",3796078.9,44351,3.7997731297034085,0.48119005899326805,{"$f":"IF(YEAR(tbl_OC_VG[[#This Row],[Date Closed]])=YEAR(TODAY()), tbl_OC_VG[[#This Row],[Commitment Amount]]/Commitment_This_Year_VG,0)","v":0}]
["Thrive","Term Loan A",2250000,"2020-01-11",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Thrive","Delayed Draw",557692.31000000006,"2020-01-12",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Painters Supply & Equipment","Term Loan A",1000000,"2020-01-13",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Total Access Urgent Care","Revolver",732206.87,"2020-01-14",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Total Access Urgent Care","Term Loan A",12103379.41,"2020-01-15",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Total Access Urgent Care","Delayed Draw",1464413.72,"2020-01-16",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["TPC Wire & Cable Corp.","Revolver",1200000,"2020-01-17",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["TPC Wire & Cable Corp.","Term Loan A",8400000,"2020-01-18",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["TPC Wire & Cable Corp.","Delayed Draw",2400000,"2020-01-19",null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":0},null,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":0}]
["Resource  Label Group","Term Loan",400160.97,"2021-01-06",4.777209252225183,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":1911652.6882634037},0.40512610692216111,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":162115.6559182957}]
["Solmetex","Revolver ",454545.45,"2021-01-22",5.5929203539823007,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":2542236.4991150443},0.42168674698795183,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":191675.79216867473}]
["Solmetex","Term Loan",2545454.5499999998,"2021-01-22",5.5929203539823007,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":14236524.562831856},0.42168674698795183,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":1073384.4487951808}]
["GSM Outdoors - TruGlo Add-on","Term Loan",3500000,"2021-01-25",5.1690726813525876,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[Net Senior Leverage]]","v":18091754.384734057},0.41261500495951547,{"$f":"tbl_OC_Swiss[[#This Row],[Commitment Amount]]*tbl_OC_Swiss[[#This Row],[LTV]]","v":1444152.5173583042}]

{"sheet":"Protective Advances","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["SMA","Borrower Name","Tranche","Commitment Amount","Date Closed"]
["SMA-SC","TractManager","Incremental Term Loan",77272.87,"2020-03-23"]
["SMA-SC","Mr. Greens","Term Loan B",28777.07,"2020-03-31"]
["SMA-SC NT","TractManager","Incremental Term Loan",38590.050000000003,"2020-03-23"]
["SMA-SC NT","Mr. Greens","Term Loan B",14374.34,"2020-03-31"]
["SMA-CH","Mr. Greens","Term Loan B",46759.19,"2020-03-31"]
["SMA-CH","America's Auto Auction","Term Loan B",163005.51,"2020-05-20"]
["SMA-CC","Mr. Greens","Term Loan B",46759.19,"2020-03-31"]
["SMA-AF US","Mr. Greens","Term Loan B",8995.7900000000009,"2020-03-31"]
["SMA-AF JP","Mr. Greens","Term Loan B",44978.97,"2020-03-31"]
["SMA-AF JP","America's Auto Auction","Term Loan B",179717.7,"2020-05-20"]
["SMA-SC","Mr. Greens","Term Loan C",131155.26999999999,"2020-08-12"]
["SMA-SC NT","Mr. Greens","Term Loan C",65530.47,"2020-08-12"]
["SMA-CC","Mr. Greens","Term Loan C",213115.53,"2020-08-12"]
["SMA-AF US","Mr. Greens","Term Loan C",40995.85,"2020-08-12"]
["SMA-AF JP","Mr. Greens","Term Loan C",204979.25,"2020-08-12"]
["SMA-CH","Mr. Greens","Term Loan C",213115.53,"2020-08-12"]
["SMA-CH","Phoenix Rehab",null,364800,"2020-12-11"]
["SMA-SC","TractManager","Incremental Term Loan",77272.87,"2020-03-23"]
["SMA-SC","Mr. Greens","Term Loan B",28777.07,"2020-03-31"]
["SMA-SC","Mr. Greens","Term Loan C",131155.26999999999,"2020-08-12"]
["SMA-SC","Hub Pen","Term Loan A",119847.85,"2020-10-16"]
["SMA-SC","Phoenix Rehab","Term Loan B",192000,"2020-12-11"]

{"sheet":"Deal Figures","index":5,"n_rows":499,"n_cols":6,"rows_kept":499,"cut":false,"hidden":true,"merged":[]}
["Facility ID","Investor","Net Senior Leverage","Open Market Purchase","DIP Loan","Approved By Swiss"]
[17124,"SMA-CH",4.1500000000000004]
[17106,"SMA-CH",4.1500000000000004]
[16178,"SMA-CH",3.8977427467000507]
[18801,"SMA-CH",6.4803661768248615]
[18819,"SMA-CH",6.4803661768248615]
[20308,"SMA-CH",6.013199706673185]
[20287,"SMA-CH",6.013199706673185]
[20293,"SMA-CH",6.013199706673185]
[20007,"SMA-CH",4.8663306023591497]
[18248,"SMA-CH",4.84]
[18232,"SMA-CH",4.84]
[18189,"SMA-CH",4.7803695238736061]
[18196,"SMA-CH",4.7803695238736061]
[18683,"SMA-CH",4.9299839652774589]
[18692,"SMA-CH",4.9299839652774589]
[20743,"SMA-CH",4.26]
[20737,"SMA-CH",4.26]
[20752,"SMA-CH",4.26]
[19014,"SMA-CH",4.07]
[19004,"SMA-CH",4.07]
[20871,"SMA-CH",4.1539388430276185]
[18593,"SMA-CH",2.6856422265364031]
[18608,"SMA-CH",2.6856422265364031]
[19148,"SMA-CH",2.0099999999999998]
[19132,"SMA-CH",2.0099999999999998]
[16594,"SMA-CH",4.59]
[21264,"SMA-CH",3.9090822522402027]
[15253,"SMA-CH",3.2642856051198774]
[15262,"SMA-CH",3.2642856051198774]
[18773,"SMA-CH",3.33]
[18654,"SMA-CH",3.33]
[18767,"SMA-CH",3.33]
[18024,"SMA-CH",3.94]
[18037,"SMA-CH",3.94]
[17016,"SMA-CH",3.37]
[21652,"SMA-CH",4.4041146922392871]
[21668,"SMA-CH",4.4041146922392871]
[20955,"SMA-CH",3.7883847497891483]
[20948,"SMA-CH",3.7883847497891483]
[20979,"SMA-CH",3.7883847497891483]
[20961,"SMA-CH",3.7883847497891483]
[20932,"SMA-CH",3.7883847497891483]
[19847,"SMA-CH",3.24]
[19834,"SMA-CH",3.24]
[19824,"SMA-CH",3.24]
[20411,"SMA-CH",5.1960151938651187]
[20405,"SMA-CH",5.1960151938651187]
[19968,"SMA-CH",5.313367950730588]
[19981,"SMA-CH",5.313367950730588]
[19975,"SMA-CH",5.313367950730588]
[20022,"SMA-CH",5.08]
[20038,"SMA-CH",5.08]
[18574,"SMA-CH",4.51]
[18587,"SMA-CH",4.51]
[20662,"SMA-CH",4.4078836068347149]
[20678,"SMA-CH",4.4078836068347149]
[19636,"SMA-CH",4.1900000000000004]
[19629,"SMA-CH",4.1900000000000004]
[19611,"SMA-CH",4.1900000000000004]
[20482,"SMA-CH",4.41]
[20501,"SMA-CH",4.41]
[20498,"SMA-CH",4.41]
[18484,"SMA-CH",4.3904211489004847]
[18497,"SMA-CH",4.3904211489004847]
[18549,"SMA-CH",3.65]
[18556,"SMA-CH",3.65]
[19071,"SMA-CH",3.88]
[19065,"SMA-CH",3.88]
[18947,"SMA-CH",4.49]
[18953,"SMA-CH",4.49]
[21578,"SMA-CH",2.9913582982495015]
[21553,"SMA-CH",2.9913582982495015]
[21585,"SMA-CH",2.9913582982495015]
[21727,"SMA-CH",4.26]
[21817,"SMA-CH",3.7296461384517419]
[21804,"SMA-CH",3.7296461384517419]
[21796,"SMA-CH",3.7296461384517419]
[21832,"SMA-CH",6.05]
[21848,"SMA-CH",6.05]
[21823,"SMA-CH",6.05]
[22786,"SMA-CH",5.3542953513413618]
[22779,"SMA-CH",5.3542953513413618]
[22732,"SMA-CH",4.6501796660325514]
[22748,"SMA-CH",4.6501796660325514]
[22813,"SMA-CH",4.9445009970332183]
[22822,"SMA-CH",4.9445009970332183]
[23083,"SMA-CH",3.9317139913974102]
[23077,"SMA-CH",3.9317139913974102]
[23129,"SMA-CH",4.1484973813751713]
[23136,"SMA-CH",4.1484973813751713]
[23111,"SMA-CH",4.1484973813751713]
[23015,"SMA-CH",3.9493084322123129]
[23105,"SMA-CH",3.9493084322123129]
[23452,"SMA-CH",5.46]
[23468,"SMA-CH",5.46]
[23475,"SMA-CH",5.46]
[23533,"SMA-CH",4.26]
[16576,"SMA-CH",4.59]
[24036,"SMA-CH",2.6856422265364031]
[24098,"SMA-CH",4.84]
[24082,"SMA-CH",4.84]
[24101,"SMA-CH",4.84]
[24134,"SMA-CH",4.03]
[24126,"SMA-CH",4.03]
[24144,"SMA-CH",4.03]
[24262,"SMA-CH",4.13]
[24253,"SMA-CH",4.13]
[24216,"SMA-CH",5.07]
[24209,"SMA-CH",5.07]
[24188,"SMA-CH",4.3099999999999996]
[24172,"SMA-CH",4.3099999999999996]
[24306,"SMA-CH",4.1399999999999997]
[24285,"SMA-CH",4.1399999999999997]
[24291,"SMA-CH",4.1399999999999997]
[24352,"SMA-CH",3.46]
[24343,"SMA-CH",3.46]
[24465,"SMA-CH",3]
[24471,"SMA-CH",3]
[24613,"SMA-CH",5.15]
[24607,"SMA-CH",5.15]
[24594,"SMA-CH",5.15]
[24651,"SMA-CH",3.73]
[24645,"SMA-CH",3.73]
[24774,"SMA-CH",5.42]
[24784,"SMA-CH",5.42]
[24802,"SMA-CH",5.3542953513413618]
[24915,"SMA-CH",4.5999999999999996]
[24954,"SMA-CH",3.9493084322123129]
[25057,"SMA-CH",6.013199706673185]
[25072,"SMA-CH",3.8977427467000507]
[25162,"SMA-CH",3.9493084322123129]
[25417,"SMA-CH",3.13]
[25404,"SMA-CH",3.13]
[25365,"SMA-CH",6.4803661768248615]
[25507,"SMA-CH",3.65]
[25551,"SMA-CH",4]
[25569,"SMA-CH",4]
[25545,"SMA-CH",4.51]
[25584,"SMA-CH",4.84]
[25697,"SMA-CH",4.41]
[25684,"SMA-CH",4.41]
[25594,"SMA-CH",5.07]
[25628,"SMA-CH",4.92]
[25635,"SMA-CH",4.92]
[25641,"SMA-CH",4.92]
[25725,"SMA-CH",4.1900000000000004]
[25731,"SMA-CH",4.1900000000000004]
[25749,"SMA-CH",3.9892030043813893]
[25756,"SMA-CH",3.9892030043813893]
[25764,"SMA-CH",3.7883847497891483]
[25815,"SMA-CH",3.75]
[25774,"SMA-CH",3.75]
[25864,"SMA-CH",3.2478632478632479]
[25854,"SMA-CH",4.03]
[25905,"SMA-CH",2.9662739230721278]
[25929,"SMA-CH",2.9662739230721278]
[25911,"SMA-CH",2.9662739230721278]
[25936,"SMA-CH",2.9662739230721278]
[25944,"SMA-CH",3.13]
[25883,"SMA-CH",3.9005155360189319]
[25892,"SMA-CH",3.9005155360189319]
[25877,"SMA-CH",3.9005155360189319]
[26034,"SMA-CH",2.2138923073972623]
[26137,"SMA-CH",3.36]
[26124,"SMA-CH",3.36]
[26143,"SMA-CH",3.36]
[26091,"SMA-CH",4.9400000000000004]
[26106,"SMA-CH",4.9400000000000004]
[26114,"SMA-CH",4.9400000000000004]
[26175,"SMA-CH",4.5]
[26168,"SMA-CH",4.5]
[26152,"SMA-CH",4.5]
[16929,"SMA-AF US",5.56]
[16905,"SMA-AF US",5.56]
[16911,"SMA-AF US",5.56]
[16793,"SMA-AF US",3.83]
[16808,"SMA-AF US",3.83]
[16954,"SMA-AF US",4.49]
[16967,"SMA-AF US",4.49]
[17199,"SMA-AF US",3.2400000000000007]
[17181,"SMA-AF US",3.2400000000000007]
[17214,"SMA-AF US",4.09]
[17265,"SMA-AF US",4.62]
[17271,"SMA-AF US",4.62]
[17258,"SMA-AF US",3.72]
[17323,"SMA-AF US",3.1400000000000006]
[17332,"SMA-AF US",3.1400000000000006]
[17379,"SMA-AF US",3.6699999999999995]
[17355,"SMA-AF US",3.6699999999999995]
[17438,"SMA-AF US",3.9599999999999995]
[17451,"SMA-AF US",3.9599999999999995]
[17445,"SMA-AF US",3.9599999999999995]
[19251,"SMA-AF US",4.1583423020192258]
[19276,"SMA-AF US",4.1583423020192258]
[17715,"SMA-AF US",4.17]
[17708,"SMA-AF US",4.17]
[17754,"SMA-AF US",4.03]
[17721,"SMA-AF US",4.03]
[17898,"SMA-AF US",4.1900000000000004]
[17901,"SMA-AF US",4.1900000000000004]
[17995,"SMA-AF US",4.54]
[18006,"SMA-AF US",4.54]
[13229,"SMA-AF US",4.03]
[13205,"SMA-AF US",4.03]
[17618,"SMA-AF US",4.3194856577645897]
[18171,"SMA-AF US",3.91]
[18196,"SMA-AF US",4.7300000000000004]
[18189,"SMA-AF US",4.7300000000000004]
[18037,"SMA-AF US",3.9301799802761344]
[18024,"SMA-AF US",3.9301799802761344]
[18279,"SMA-AF US",4.62]
[18261,"SMA-AF US",4.62]
[18248,"SMA-AF US",4.4000000000000004]
[18232,"SMA-AF US",4.4000000000000004]
[18484,"SMA-AF US",4.3895388743943347]
[18497,"SMA-AF US",4.3895388743943347]
[16594,"SMA-AF US",4.59]
[18549,"SMA-AF US",3.65]
[18556,"SMA-AF US",3.65]
[18608,"SMA-AF US",2.6856422265364031]
[18593,"SMA-AF US",2.6856422265364031]
[18683,"SMA-AF US",4.82]
[18692,"SMA-AF US",4.9299839652774589]
[18654,"SMA-AF US",3.3279770979955896]
[18767,"SMA-AF US",3.3279770979955896]
[18773,"SMA-AF US",3.3279770979955896]
[18819,"SMA-AF US",6.4803661768248615]
[18801,"SMA-AF US",6.4803661768248615]
[21264,"SMA-AF US",3.9090822522402027]
[21254,"SMA-AF US",3.9090822522402027]
[18574,"SMA-AF US",4.5116460679477335]
[18587,"SMA-AF US",4.5116460679477335]
[21367,"SMA-AF US",4.065031600674506]
[21354,"SMA-AF US",4.065031600674506]
[21472,"SMA-AF US",4.4065369743837604]
[21463,"SMA-AF US",4.4065369743837604]
[21652,"SMA-AF US",4.4041146922392871]
[21668,"SMA-AF US",4.4041146922392871]
[21727,"SMA-AF US",4.2320578059805287]
[21553,"SMA-AF US",2.9497992984993626]
[21758,"SMA-AF US",4.788508557457213]
[21804,"SMA-AF US",3.7296461384517423]
[21817,"SMA-AF US",3.7296461384517423]
[21796,"SMA-AF US",3.7296461384517423]
[21832,"SMA-AF US",6.0510813143380835]
[21823,"SMA-AF US",6.0510813143380835]
[21848,"SMA-AF US",6.0510813143380835]
[22779,"SMA-AF US",5.3542953513413618]
[22786,"SMA-AF US",5.3542953513413618]
[22732,"SMA-AF US",4.6501796660325514]
[22748,"SMA-AF US",4.6501796660325514]
[22822,"SMA-AF US",4.9445009970332183]
[22813,"SMA-AF US",4.9445009970332183]
[22928,"SMA-AF US",4.9487907737326795]
[22935,"SMA-AF US",4.9487907737326795]
[23129,"SMA-AF US",4.1484973813751713]
[23136,"SMA-AF US",4.1484973813751713]
[23111,"SMA-AF US",4.1484973813751713]
[23015,"SMA-AF US",3.9493084322123133]
[23105,"SMA-AF US",3.9493084322123133]
[23475,"SMA-AF US",5.459692116793982]
[23452,"SMA-AF US",5.459692116793982]
[23468,"SMA-AF US",5.459692116793982]
[23533,"SMA-AF US",4.262253980193055]
[16576,"SMA-AF US",4.4400000000000004]
[23679,"SMA-AF US",4.4400000000000004]
[12699,"SMA-AF US",4.6659674882013631]
[12675,"SMA-AF US",4.6659674882013631]
[23713,"SMA-AF US",5]
[24036,"SMA-AF US",2.6856422265364031]
[24067,"SMA-AF US",4.54]
[24101,"SMA-AF US",4.84]
[24082,"SMA-AF US",4.84]
[24098,"SMA-AF US",4.84]
[24144,"SMA-AF US",4.03]
[24126,"SMA-AF US",4.03]
[24134,"SMA-AF US",4.03]
[24172,"SMA-AF US",4.3099999999999996]
[24188,"SMA-AF US",4.3099999999999996]
[21578,"SMA-AF US",2.9497992984993626]
[24209,"SMA-AF US",5.07]
[24216,"SMA-AF US",5.07]
[24253,"SMA-AF US",4.13]
[24262,"SMA-AF US",4.13]
[24291,"SMA-AF US",4.1399999999999997]
[24285,"SMA-AF US",4.1399999999999997]
[24306,"SMA-AF US",4.1399999999999997]
[24343,"SMA-AF US",3.46]
[24352,"SMA-AF US",3.46]
[24465,"SMA-AF US",3]
[24471,"SMA-AF US",3]
[21742,"SMA-AF US",4.7885085570000001]
[24607,"SMA-AF US",5.15]
[24594,"SMA-AF US",5.15]
[24613,"SMA-AF US",5.15]
[24651,"SMA-AF US",3.73]
[24645,"SMA-AF US",3.73]
[24735,"SMA-AF US",5.56]
[24774,"SMA-AF US",5.42]
[24784,"SMA-AF US",5.42]
[24802,"SMA-AF US",5.3542953513413618]
[24915,"SMA-AF US",4.5999999999999996]
[24954,"SMA-AF US",3.9493084322123133]
[25162,"SMA-AF US",3.9493084322123133]
[16178,"SMA-AF JAP",4.43]
[18801,"SMA-AF JAP",6.4800000000000013]
[18819,"SMA-AF JAP",6.4800000000000013]
[22779,"SMA-AF JAP",5.3542953513413618]
[22786,"SMA-AF JAP",5.3542953513413618]
[20308,"SMA-AF JAP",6.013199706673185]
[20293,"SMA-AF JAP",6.013199706673185]
[20287,"SMA-AF JAP",6.013199706673185]
[16839,"SMA-AF JAP",3.32]
[16854,"SMA-AF JAP",3.32]
[16846,"SMA-AF JAP",3.32]
[18171,"SMA-AF JAP",3.91]
[20827,"SMA-AF JAP",5.68]
[20814,"SMA-AF JAP",5.68]
[18261,"SMA-AF JAP",4.62]
[18279,"SMA-AF JAP",4.62]
[17323,"SMA-AF JAP",3.1400000000000006]
[17332,"SMA-AF JAP",3.1400000000000006]
[8535,"SMA-AF JAP",3.8651893548602745]
[21848,"SMA-AF JAP",6.0510813143380835]
[21832,"SMA-AF JAP",6.0510813143380835]
[21823,"SMA-AF JAP",6.0510813143380835]
[20691,"SMA-AF JAP",5.1814812985377712]
[20685,"SMA-AF JAP",5.1814812985377712]
[17618,"SMA-AF JAP",4.32]
[15669,"SMA-AF JAP",4.7448162414422104]
[18248,"SMA-AF JAP",4.4000000000000004]
[18232,"SMA-AF JAP",4.4000000000000004]
[13524,"SMA-AF JAP",4.46]
[13514,"SMA-AF JAP",4.46]
[13506,"SMA-AF JAP",4.46]
[18189,"SMA-AF JAP",4.7300000000000004]
[18196,"SMA-AF JAP",4.7300000000000004]
[13229,"SMA-AF JAP",4.03]
[13205,"SMA-AF JAP",4.03]
[18683,"SMA-AF JAP",4.93]
[18692,"SMA-AF JAP",4.93]
[20752,"SMA-AF JAP",4.262253980193055]
[20743,"SMA-AF JAP",4.262253980193055]
[20737,"SMA-AF JAP",4.262253980193055]
[21727,"SMA-AF JAP",4.262253980193055]
[21553,"SMA-AF JAP",2.9497992984993626]
[19014,"SMA-AF JAP",4.07]
[19004,"SMA-AF JAP",4.07]
[21742,"SMA-AF JAP",4.25]
[21758,"SMA-AF JAP",4.25]
[17379,"SMA-AF JAP",3.6699999999999995]
[17355,"SMA-AF JAP",3.6699999999999995]
[17265,"SMA-AF JAP",4.62]
[17271,"SMA-AF JAP",4.62]
[18593,"SMA-AF JAP",2.69]
[18608,"SMA-AF JAP",2.69]
[22928,"SMA-AF JAP",4.9487907737326795]
[22935,"SMA-AF JAP",4.9487907737326795]
[16641,"SMA-AF JAP",3.52]
[16659,"SMA-AF JAP",3.52]
[19148,"SMA-AF JAP",2.0099999999999998]
[19132,"SMA-AF JAP",2.0099999999999998]
[16576,"SMA-AF JAP",4.4400000000000004]
[16594,"SMA-AF JAP",4.4400000000000004]
[21254,"SMA-AF JAP",3.9090822522402027]
[21264,"SMA-AF JAP",3.9090822522402027]
[19251,"SMA-AF JAP",5.63]
[19276,"SMA-AF JAP",5.63]
[19269,"SMA-AF JAP",5.63]
[17721,"SMA-AF JAP",4.03]
[17754,"SMA-AF JAP",4.03]
[21463,"SMA-AF JAP",4.4065369743837604]
[21472,"SMA-AF JAP",4.4065369743837604]
[17901,"SMA-AF JAP",4.1900000000000004]
[17898,"SMA-AF JAP",4.1900000000000004]
[18773,"SMA-AF JAP",3.3300000000000005]
[18654,"SMA-AF JAP",3.3300000000000005]
[18767,"SMA-AF JAP",3.3300000000000005]
[18006,"SMA-AF JAP",4.54]
[17995,"SMA-AF JAP",4.54]
[14378,"SMA-AF JAP",3.7836063940391615]
[21804,"SMA-AF JAP",3.7296461384517423]
[21817,"SMA-AF JAP",3.7296461384517423]
[21796,"SMA-AF JAP",3.7296461384517423]
[17445,"SMA-AF JAP",3.9599999999999995]
[17438,"SMA-AF JAP",3.9599999999999995]
[17451,"SMA-AF JAP",3.9599999999999995]
[18024,"SMA-AF JAP",3.93]
[18037,"SMA-AF JAP",3.93]
[16911,"SMA-AF JAP",5.56]
[16929,"SMA-AF JAP",5.56]
[16905,"SMA-AF JAP",5.56]
[17016,"SMA-AF JAP",3.37]
[21668,"SMA-AF JAP",4.4041146922392871]
[21652,"SMA-AF JAP",4.4041146922392871]
[19795,"SMA-AF JAP",4.41]
[21354,"SMA-AF JAP",4.065031600674506]
[21367,"SMA-AF JAP",4.065031600674506]
[19847,"SMA-AF JAP",3.2351940341731824]
[19834,"SMA-AF JAP",3.2351940341731824]
[19824,"SMA-AF JAP",3.2351940341731824]
[17181,"SMA-AF JAP",3.2400000000000007]
[17199,"SMA-AF JAP",3.2400000000000007]
[20411,"SMA-AF JAP",5.1960151938651187]
[20405,"SMA-AF JAP",5.1960151938651187]
[19981,"SMA-AF JAP",5.313367950730588]
[19968,"SMA-AF JAP",5.313367950730588]
[19975,"SMA-AF JAP",5.313367950730588]
[20022,"SMA-AF JAP",5.083090922652346]
[20038,"SMA-AF JAP",5.083090922652346]
[22732,"SMA-AF JAP",4.6501796660325514]
[22748,"SMA-AF JAP",4.6501796660325514]
[18587,"SMA-AF JAP",4.5116460679477335]
[18574,"SMA-AF JAP",4.5116460679477335]
[16954,"SMA-AF JAP",4.49]
[16967,"SMA-AF JAP",4.49]
[22822,"SMA-AF JAP",4.9445009970332183]
[22813,"SMA-AF JAP",4.9445009970332183]
[19636,"SMA-AF JAP",4.1900000000000004]
[19629,"SMA-AF JAP",4.1900000000000004]
[19611,"SMA-AF JAP",4.1900000000000004]
[20482,"SMA-AF JAP",4.41]
[20501,"SMA-AF JAP",4.41]
[20498,"SMA-AF JAP",4.41]
[18484,"SMA-AF JAP",4.3899999999999997]
[18497,"SMA-AF JAP",4.3899999999999997]
[18549,"SMA-AF JAP",3.4099999999999997]
[18556,"SMA-AF JAP",3.4099999999999997]
[16793,"SMA-AF JAP",3.73]
[16808,"SMA-AF JAP",3.73]
[17258,"SMA-AF JAP",3.73]
[17214,"SMA-AF JAP",4.09]
[20904,"SMA-AF JAP",4.09]
[21028,"SMA-AF JAP",4.5598869380667564]
[21012,"SMA-AF JAP",4.5598869380667564]
[18947,"SMA-AF JAP",4.49]
[18953,"SMA-AF JAP",4.49]
[17715,"SMA-AF JAP",4.17]
[17708,"SMA-AF JAP",4.17]
[23136,"SMA-AF JAP",4.1484973813751713]
[23129,"SMA-AF JAP",4.1484973813751713]
[23111,"SMA-AF JAP",4.1484973813751713]
[23105,"SMA-AF JAP",3.9493084322123133]
[23015,"SMA-AF JAP",3.9493084322123133]
[23468,"SMA-AF JAP",5.459692116793982]
[23452,"SMA-AF JAP",5.459692116793982]
[23475,"SMA-AF JAP",5.459692116793982]
[23424,"SMA-AF JAP",5.1960151938651187]
[23533,"SMA-AF JAP",4.262253980193055]
[23679,"SMA-AF JAP",4.4400000000000004]
[12675,"SMA-AF JAP",4.6659674882013631]
[12699,"SMA-AF JAP",4.6659674882013631]
[23713,"SMA-AF JAP",5]
[23722,"SMA-AF JAP",5.1960151938651187]
[24036,"SMA-AF JAP",2.69]
[24067,"SMA-AF JAP",4.54]
[24134,"SMA-AF JAP",4.03]
[24126,"SMA-AF JAP",4.03]
[24144,"SMA-AF JAP",4.03]
[24082,"SMA-AF JAP",4.84]
[24101,"SMA-AF JAP",4.84]
[24098,"SMA-AF JAP",4.84]
[21578,"SMA-AF JAP",2.9497992984993626]
[24172,"SMA-AF JAP",4.3099999999999996]
[24188,"SMA-AF JAP",4.3099999999999996]
[24216,"SMA-AF JAP",5.07]
[24209,"SMA-AF JAP",5.07]
[24262,"SMA-AF JAP",4.13]
[24253,"SMA-AF JAP",4.13]
[24291,"SMA-AF JAP",4.1399999999999997]
[24306,"SMA-AF JAP",4.1399999999999997]
[24285,"SMA-AF JAP",4.1399999999999997]
[24343,"SMA-AF JAP",3.46]
[24352,"SMA-AF JAP",3.46]
[24465,"SMA-AF JAP",3]
[24471,"SMA-AF JAP",3]
[24613,"SMA-AF JAP",5.15]
[24607,"SMA-AF JAP",5.15]
[24594,"SMA-AF JAP",5.15]
[24669,"SMA-AF JAP",5.68]
[24645,"SMA-AF JAP",3.73]
[24651,"SMA-AF JAP",3.73]
[24735,"SMA-AF JAP",5.56]
[24802,"SMA-AF JAP",5.3542953513413618]
[24774,"SMA-AF JAP",5.42]
[24784,"SMA-AF JAP",5.42]
[24915,"SMA-AF JAP",4.5999999999999996]
[24954,"SMA-AF JAP",3.9493084322123133]
[25057,"SMA-AF JAP",6.013199706673185]
[25072,"SMA-AF JAP",4.43]
[25162,"SMA-AF JAP",3.9493084322123133]
[25358,"SMA-AF JAP",5.0144862937374635]
[25342,"SMA-AF JAP",5.0144862937374635]
["0000021254","SMA-CH",3.9090822522402027]
["0000021367","SMA-CH",4.065031600674506]
["0000017754","SMA-CH",4.6094017541144137]
["0000025304","SMA-CH",4.6094017541144137]
[null,null,0,0]

{"sheet":"P.Allo","index":6,"n_rows":1020,"n_cols":32,"rows_kept":1020,"cut":false,"hidden":true,"merged":[[87,1,87,11],[87,13,87,21],[87,23,87,31],[13,3,13,11],[32,17,32,19],[66,17,66,21],[57,1,57,15],[57,17,57,21],[49,3,49,21],[44,3,44,21],[45,3,45,21],[46,3,46,21],[47,3,47,21],[48,3,48,21],[53,3,53,21],[50,3,50,21],[6,3,6,11],[7,3,7,11],[8,3,8,11],[11,3,11,11],[12,3,12,11],[9,3,9,11],[10,3,10,11],[51,3,51,21],[52,3,52,21],[16,3,16,11],[14,3,14,11],[15,3,15,11],[17,3,17,11],[18,3,18,11]]}
["Controls"]
[]
[]
[]
["Details"]
[]
[null,"Deal Name",null,"n/a"]
[null,"Description",null,"n/a"]
[null,"Net Senior Leverage",null,"n/a"]
[null,"Protective Advances",null,"n/a"]
[null,"Open Market",null,"n/a"]
[null,"Sponsor",null,{"$f":"IFERROR(VLOOKUP(dName,tblListOfDeals[],2,0),\"n/a\")","v":"n/a"}]
[null,"Industry",null,{"$f":"IFERROR(VLOOKUP(dName,tblListOfDeals[],3,0),\"n/a\")","v":"n/a"}]
[null,"Target Date",null,"n/a"]
[null,"Dividend Recap",null,"n/a"]
[null,"DIP Loan",null,"n/a"]
[null,"LTV %",null,"n/a"]
[null,"Approved by Swiss ",null,"N"]
[null,"Country (CAN)",null,"N"]
["Allocations"]
[]
[null,null,null,"Revolver",null,"Term Loan",null,"DDTL",null,"DDTL 2",null,"Totals",null,"Cur. Pro Rata %",null,"Inc. Pro Rata %"]
[null,"NXT",null,"Unfunded",null,"Unfunded",null,"Unfunded",null,"Unfunded",null,null,null,{"$f":"IFERROR(L91/L96,\"-\")","v":"-"},null,{"$f":"IFERROR(L23/$L$40,\"-\")","v":"-"}]
[null,"SLF I",null,{"$f":"IF($L24>0,\"Unfunded\",0)","v":0},null,{"$f":"IF(L24>0,IF($P$39>0.75,$P$39,0.85),0)","v":0},null,{"$f":"IF($L24>0,\"Unfunded\",0)","v":0},null,0,null,null,null,{"$f":"IFERROR(L112/$L$138,\"-\")","v":"-"},null,"-"]
[{"$f":"L25","v":0},"Potential SLF V",null,0,null,{"$f":"IF(L25>0,IF($P$39>0.75,$P$39,0.75),0)","v":0},null,0,null,0,null,null,null,{"$f":"IFERROR(L124/$L$139,\"-\")","v":"-"},null,"-"]
[0,"Potential SLF VI L",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L127/$L$139,\"-\")","v":"-"},null,"-"]
[{"$f":"L27","v":0},"Potential SLF VI UL",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L130/$L$139,\"-\")","v":"-"},null,"-"]
[null,"Potential SLF VII",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L133/$L$139,\"-\")","v":"-"},null,"-"]
[null,"Potential SLF VIII",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L136/$L$139,\"-\")","v":"-"},null,"-"]
[{"$f":"L30","v":0},"SMA-A",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L98/$L$139,\"-\")","v":"-"},null,"-"]
[0,"SMA-SC",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR((L106+L107)/$L$139,\"-\")","v":"-"},null,"-"]
[0,"Potential SMA-SC NT",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR((L108+L109)/$L$139,\"-\")","v":"-"},null,"-"]
[0,"SMA-AF",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR((L101+L104)/$L$139,\"-\")","v":"-"},null,"-",null,"Aflac Distribution"]
[0,"SMA-CH",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L105/$L$139,\"-\")","v":"-"},null,"-",null,"AF-US",null,{"$f":"1/6","v":0.16666666666666666}]
[0,"SMA-CC",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L110/$L$139,\"-\")","v":"-"},null,"-",null,"AF-JAP",null,{"$f":"1-T34","v":0.83333333333333337}]
[{"$f":"L36","v":0},"SMA-VG",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L111/$L$139,\"-\")","v":"-"},null,"-"]
[{"$f":"L37","v":0},"SMA-OML ",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L137/$L$139,\"-\")","v":"-"},null,"-"]
[null,"SMA-3",null,0,null,0,null,0,null,0,null,null,null,{"$f":"IFERROR(L138/$L$139,\"-\")","v":"-"},null,"-"]
[null,"NXT Underwrite",null,0,null,0,null,0,null,0,null,{"$f":"SUM(D39:K39)","v":0},{"$f":"SUM(D39:L39)","v":0},null,null,{"$f":"IFERROR(F39/L39,0)","v":0}]
[null,"NXT Hold",null,{"$f":"IFERROR(D39/$L$39,0)*$L$40","v":0},null,{"$f":"IFERROR(F39/$L$39,0)*$L$40","v":0},null,{"$f":"IFERROR(H39/$L$39,0)*$L$40","v":0},null,{"$f":"IFERROR(J39/L$39,0)*L$40","v":0},null,0,null,{"$f":"L40-SUM(L23:L38)","v":0},null,{"$f":"IFERROR(F40/L40,0)","v":0}]
[null,"Unfunded",null,{"$f":"IFERROR(D40/(SUM($D$40:$K$40)-$F$40),0)","v":0},null,0,null,{"$f":"IFERROR(H40/(SUM($D$40:$K$40)-$F$40),0)","v":0},null,{"$f":"IFERROR(J40/(SUM($D$40:$K$40)-$F$40),0)","v":0},null,null,null,"To Allocate",null,"Funded"]
[]
["Hypo Results"]
[]
[null,"SLF I",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryKaiser[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryKaiser[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryKaiser[Pass/Fail]=\"Fail\",SummaryKaiser[Constraint],\"\")),\")\" )","v":"Passing 4; Failing 0 ()"}]
[{"$f":"L31","v":0},"SMA-SC",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySwiss[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySwiss[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySwiss[Pass/Fail]=\"Fail\",SummarySwiss[Constraint],\"\")),\")\" )","v":"Passing 11; Failing 1 (Max Commitment)"}]
[{"$f":"L32","v":0},"SMA-SC NT",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySwissNT[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySwissNT[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySwissNT[Pass/Fail]=\"Fail\",SummarySwissNT[Constraint],\"\")),\")\" )","v":"Passing 12; Failing 0 ()"}]
[0,"SMA-AF US",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryAFUS[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryAFUS[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryAFUS[Pass/Fail]=\"Fail\",SummaryAFUS[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-AF JAP",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryAFJAP[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryAFJAP[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryAFJAP[Pass/Fail]=\"Fail\",SummaryAFJAP[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-CH",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryChubb[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryChubb[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryChubb[Pass/Fail]=\"Fail\",SummaryChubb[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-CC",null,"-"]
[0,"SMA-VG",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryVG[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryVG[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryVG[Pass/Fail]=\"Fail\",SummaryVG[Constraint],\"\")),\")\" )","v":"Passing 9; Failing 0 ()"}]
[0,"SLF VI UL",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySLFVIUL[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySLFVIUL[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySLFVIUL[Pass/Fail]=\"Fail\",SummarySLFVIUL[Constraint],\"\")),\")\" )","v":"Passing 4; Failing 0 ()"}]
[null,"Results current as of:",null,"Not yet submitted to hypo."]
[]
["Portfolio Allocations Report"]
[]
[null,"Credit Facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees"]
[]
[null,null,null,{"$f":"D22","v":"Revolver"},null,{"$f":"F22","v":"Term Loan"},null,{"$f":"H22","v":"DDTL"},null,{"$f":"J22","v":"DDTL 2"},null,"Totals",null,"Funded",null,"Unfunded",null,null,null,"Fee",null,"$ Amt"]
[null,"NXT",null,{"$f":"($L61-$F61)*IF(D23=\"Unfunded\",D$41,D23)","v":0},null,{"$f":"$F$40-SUM(IF(LEFT($B62:$B78,1)=\"*\",0,F62:F78))","v":0},null,{"$f":"($L61-$F61)*IF(H23=\"Unfunded\",H$41,H23)","v":0},null,{"$f":"($L61-$F61)*IF(J23=\"Unfunded\",J$41,J23)","v":0},null,{"$f":"L23","v":0},null,{"$f":"IFERROR(F61/SUM(D61:K61),\"n/a\")","v":"n/a"},null,{"$f":"IFERROR(1-N61,\"n/a\")","v":"n/a"},null,"Closing",null,0,null,{"$f":"+T61*$L$23","v":0}]
[null,"SLF I",null,0,null,{"$f":"L62*IF(F24=\"Unfunded\",$F$41,F24)","v":0},null,0,null,0,null,0,null,{"$f":"IFERROR(F62/SUM(D62:K62),\"n/a\")","v":"n/a"},null,{"$f":"IFERROR(1-N62,\"n/a\")","v":"n/a"},null,"Structuring",null,0,null,{"$f":"+T62*$L$40","v":0}]
[{"$f":"L63","v":0},"Potential SLF V",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,"Agency",null,0,null,{"$f":"T63*$L$39","v":0}]
[0,"Potential SLF VI L",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,"NXT Fees",null,null,null,{"$f":"SUM(V61:V63)","v":0}]
[{"$f":"L65","v":0},"Potential SLF VI UL",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[null,"Potential SLF VII",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[null,"Potential SLF VIII",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,{"$f":"\"Issues\" & IF(SUMPRODUCT(1*(R68:R81<>\"\"))=0,\" (none)\",\"\")","v":"Issues (none)"}]
[{"$f":"L68","v":0},"SMA-A",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,{"$f":"IF(SUMPRODUCT(1*(D62:L63>D$61:L$61))>0,\"SLF I and SLF V can neither have commitments greater than NXT's.\",\"\")","v":""}]
[0,"SMA-SC",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[0,"Potential SMA-SC NT",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[{"$f":"A73","v":0},"*SMA-AF US",null,0,null,{"$f":"$L71*IF(F33=\"Unfunded\",F$41,F33)","v":0},null,0,null,{"$f":"(L71-$F71)*IF(J33=\"Unfunded\",J$41,J33)","v":0},null,{"$f":"$L$33*AFUS_Portion","v":0},null,"n/a",null,"n/a"]
[{"$f":"A73","v":0},"*SMA-AF JAP",null,{"$f":"($L72-$F72)*IF(D33=\"Unfunded\",D$41,D33)","v":0},null,{"$f":"$L72*IF(F33=\"Unfunded\",F$41,F33)","v":0},null,{"$f":"($L72-$F72)*IF(H33=\"Unfunded\",H$41,H33)","v":0},null,{"$f":"(L72-$F72)*IF(J34=\"Unfunded\",J$41,J34)","v":0},null,{"$f":"L$73-$L$71","v":0},null,"n/a",null,"n/a"]
[0,"SMA-AF",null,{"$f":"SUM(D71:D72)","v":0},null,{"$f":"SUM(F71:F72)","v":0},null,{"$f":"SUM(H71:H72)","v":0},null,{"$f":"SUM(J71:J72)","v":0},null,{"$f":"L33","v":0},null,"n/a",null,"n/a"]
[0,"SMA-CH",null,{"$f":"($L74-$F74)*IF(D34=\"Unfunded\",D$41,D34)","v":0},null,{"$f":"L74*IF(F34=\"Unfunded\",$F$41,F34)","v":0},null,{"$f":"($L74-$F74)*IF(H34=\"Unfunded\",H$41,H34)","v":0},null,{"$f":"($L74-$F74)*IF(J34=\"Unfunded\",J$41,J34)","v":0},null,0,null,"n/a",null,"n/a"]
[0,"SMA-CC",null,{"$f":"($L75-$F75)*IF(D35=\"Unfunded\",D$41,D35)","v":0},null,{"$f":"L75*IF(F35=\"Unfunded\",$F$41,F35)","v":0},null,{"$f":"($L75-$F75)*IF(H35=\"Unfunded\",H$41,H35)","v":0},null,{"$f":"($L75-$F75)*IF(J35=\"Unfunded\",J$41,J35)","v":0},null,0,null,"n/a",null,"n/a"]
[0,"SMA-VG",null,{"$f":"($L76-$F76)*IF(D36=\"Unfunded\",D$41,D36)","v":0},null,{"$f":"L76*IF(F36=\"Unfunded\",$F$41,F36)","v":0},null,{"$f":"($L76-$F76)*IF(H36=\"Unfunded\",H$41,H36)","v":0},null,{"$f":"($L76-$F76)*IF(J36=\"Unfunded\",J$41,J36)","v":0},null,0,null,"n/a",null,"n/a"]
[0,"SMA-OML",null,{"$f":"($L77-$F77)*IF(D37=\"Unfunded\",D$41,D37)","v":0},null,{"$f":"L77*IF(F37=\"Unfunded\",$F$41,F37)","v":0},null,{"$f":"($L77-$F77)*IF(H37=\"Unfunded\",H$41,H37)","v":0},null,{"$f":"($L77-$F77)*IF(J37=\"Unfunded\",J$41,J37)","v":0},null,0,null,"n/a",null,"n/a"]
[null,"SMA-3",null,{"$f":"($L78-$F78)*IF(D38=\"Unfunded\",D$41,D38)","v":0},null,{"$f":"L78*IF(F38=\"Unfunded\",$F$41,F38)","v":0},null,{"$f":"($L78-$F78)*IF(H38=\"Unfunded\",H$41,H38)","v":0},null,{"$f":"($L78-$F78)*IF(J38=\"Unfunded\",J$41,J38)","v":0},null,0,null,"n/a",null,"n/a"]
[null,"   NXT and Affiliates",null,{"$f":"SUM(IF(LEFT($B61:$B78,1)=\"*\",0,D61:D78))","v":0},null,{"$f":"SUM(IF(LEFT($B61:$B78,1)=\"*\",0,F61:F78))","v":0},null,{"$f":"SUM(IF(LEFT($B61:$B78,1)=\"*\",0,H61:H78))","v":0},null,{"$f":"SUM(IF(LEFT($B61:$B78,1)=\"*\",0,J61:J78))","v":0},null,{"$f":"SUM(IF(LEFT($B61:$B78,1)=\"*\",0,L61:L78))","v":0},null,"n/a",null,"n/a"]
[null,"Balance to Syndicate",null,{"$f":"D81-D79","v":0},null,{"$f":"F81-F79","v":0},null,{"$f":"H81-H79","v":0},null,{"$f":"J81-J79","v":0},null,{"$f":"SUM(D80:K80)","v":0},null,"n/a",null,"n/a"]
[null,"NXT Underwrite",null,{"$f":"D39","v":0},null,{"$f":"F39","v":0},null,{"$f":"H39","v":0},null,{"$f":"J39","v":0},null,{"$f":"SUM(D81:K81)","v":0},null,"n/a",null,"n/a"]
[]
[]
[]
[]
["Pro Forma"]
[]
[null,"Current Commitments",null,null,null,null,null,null,null,null,null,null,null,"Incremental Commitments",null,null,null,null,null,null,null,null,null,"Pro Forma"]
[]
[null,null,null,{"$f":"D60","v":"Revolver"},null,{"$f":"F60","v":"Term Loan"},null,{"$f":"H60","v":"DDTL"},null,{"$f":"J60","v":"DDTL 2"},null,"Totals",null,{"$f":"D90","v":"Revolver"},null,{"$f":"F90","v":"Term Loan"},null,{"$f":"H90","v":"DDTL"},null,{"$f":"J90","v":"DDTL 2"},null,"Totals",null,{"$f":"N90","v":"Revolver"},null,{"$f":"P90","v":"Term Loan"},null,{"$f":"R90","v":"DDTL"},null,{"$f":"T90","v":"DDTL 2"},null,"Totals"]
[null,"NXT CAPITAL, LLC",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B91, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B91, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B91, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B91, $B$164:$B$374, J$90)","v":0},null,{"$f":"SUM(D91:K91)","v":0},null,{"$f":"IF(ISNUMBER(D23),D23,0)*$V$91","v":0},null,{"$f":"IF(ISNUMBER(F23),F23,0)*$V$91","v":0},null,{"$f":"IF(ISNUMBER(H23),H23,0)*$V$91","v":0},null,{"$f":"IF(ISNUMBER(J23),J23,0)*$V$91","v":0},null,{"$f":"L23","v":0},null,{"$f":"N91+D91","v":0},null,{"$f":"P91+F91","v":0},null,{"$f":"R91+H91","v":0},null,{"$f":"T91+J91","v":0},null,{"$f":"SUM(X91:AE91)","v":0}]
[null,"NXT CLO 2015-1",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B92, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B92, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B92, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B92, $B$164:$B$374, J$90)","v":0},null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N92:U92)","v":0},null,{"$f":"N92+D92","v":0},null,0,null,0,null,0,null,{"$f":"SUM(X92:AE92)","v":0}]
[null,"NXT CLO 2017-1",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B93, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B93, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B93, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B93, $B$164:$B$374, J$90)","v":0},null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"NXT CLO 2017-2",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B94, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B94, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B94, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B94, $B$164:$B$374, J$90)","v":0},null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"NXT CLO 2020-1",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B95, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B95, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B95, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B95, $B$164:$B$374, J$90)","v":0},null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Subtotal NXT Balance Sheet",null,{"$f":"SUM(D91:D95)","v":0},null,{"$f":"SUM(F91:F95)","v":0},null,{"$f":"SUM(H91:H95)","v":0},null,{"$f":"SUM(J91:J95)","v":0},null,{"$f":"SUM(L91:L95)","v":0},null,{"$f":"D61","v":0},null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,{"$f":"J61","v":0},null,{"$f":"SUM(N96:U96)","v":0},null,{"$f":"SUM(X91:X95)","v":0},null,{"$f":"SUM(Z91:Z95)","v":0},null,{"$f":"SUM(AB91:AB95)","v":0},null,{"$f":"SUM(AD91:AD95)","v":0},null,{"$f":"SUM(X96:AE96)","v":0}]
[]
[{"$f":"AF98","v":0},"SMA-A",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B98, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B98, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B98, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B98, $B$164:$B$374, J$90)","v":0},null,{"$f":"SUM(D98:K98)","v":0},null,{"$f":"D68","v":0},null,{"$f":"F68","v":0},null,{"$f":"H68","v":0},null,{"$f":"J68","v":0},null,{"$f":"SUM(N98:U98)","v":0},null,0,null,0,null,0,null,0,null,0]
[{"$f":"A101","v":0},"*SMA-AF US, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AND($L$99=0,$L$102<5000000),0,D71)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),0,F71)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),0,H71)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),0,J71)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A101","v":0},"*SMA-AF US, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"AF101","v":0},"SMA-AF US",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B101, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B101, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B101, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B101, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N99:N100)","v":0},null,{"$f":"SUM(P99:P100)","v":0},null,{"$f":"SUM(R99:R100)","v":0},null,{"$f":"SUM(T99:T100)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A104","v":0},"*SMA-AF JAP, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"IF(AND($L$99=0,$L$102<5000000),SUM(D71:D72),D72)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),SUM(F71:F72),F72)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),SUM(H71:H72),H72)","v":0},null,{"$f":"IF(AND($L$99=0,$L$102<5000000),SUM(J71:J72),J72)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A104","v":0},"*SMA-AF JAP, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-AF JAP",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B104, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B104, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B104, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B104, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N102:N103)","v":0},null,{"$f":"SUM(P102:P103)","v":0},null,{"$f":"SUM(R102:R103)","v":0},null,{"$f":"SUM(T102:T103)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-CH",null,0,null,0,null,0,null,0,null,0,null,{"$f":"D74","v":0},null,{"$f":"F74","v":0},null,{"$f":"H74","v":0},null,{"$f":"J74","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-SC",null,0,null,0,null,0,null,0,null,0,null,{"$f":"D69","v":0},null,{"$f":"F69","v":0},null,{"$f":"H69","v":0},null,{"$f":"J69","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-SC C",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-SC NT",null,0,null,0,null,0,null,0,null,0,null,{"$f":"D70","v":0},null,{"$f":"F70","v":0},null,{"$f":"H70","v":0},null,{"$f":"J70","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-SC NT C",null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SMA-CC",null,0,null,0,null,0,null,0,null,0,null,{"$f":"D75","v":0},null,{"$f":"F75","v":0},null,{"$f":"H75","v":0},null,{"$f":"J75","v":0},null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(X110:AE110)","v":0}]
[{"$f":"AF111","v":0},"SMA-VG",null,0,null,0,null,0,null,0,null,{"$f":"SUM(D111:K111)","v":0},null,{"$f":"D76","v":0},null,{"$f":"F76","v":0},null,{"$f":"H76","v":0},null,{"$f":"J76","v":0},null,{"$f":"SUM(N111:U111)","v":0},null,{"$f":"N111+D111","v":0},null,{"$f":"P111+F111","v":0},null,{"$f":"R111+H111","v":0},null,{"$f":"T111+J111","v":0},null,{"$f":"SUM(X111:AE111)","v":0}]
[0,"SLF I",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B112 & \" *\", $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B112 & \" *\", $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B112 & \" *\", $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B112 & \" *\", $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"D62","v":0},null,{"$f":"F62","v":0},null,{"$f":"H62","v":0},null,{"$f":"J62","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A112","v":0},"*SLF II, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D56","v":0},null,{"$f":"F56","v":0},null,{"$f":"H56","v":0},null,{"$f":"J56","v":0},null,0,null,{"$f":"N113+D113","v":0},null,{"$f":"P113+F113","v":0},null,{"$f":"R113+H113","v":0},null,{"$f":"T113+J113","v":0},null,0]
[{"$f":"A112","v":0},"*SLF II, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SLF II",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B115, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B115, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B115, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B115, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N113:N114)","v":0},null,{"$f":"SUM(P113:P114)","v":0},null,{"$f":"SUM(R113:R114)","v":0},null,{"$f":"SUM(T113:T114)","v":0},null,0,null,{"$f":"N115+D115","v":0},null,0,null,0,null,{"$f":"T115+J115","v":0},null,0]
[null,"*SLF III, Commitment",null,null,null,null,null,null,null,null,null,{"$f":"SUM(D116:K116)","v":0},null,{"$f":"D59","v":0},null,{"$f":"F59","v":0},null,{"$f":"H59","v":0},null,{"$f":"J59","v":0},null,{"$f":"SUM(N116:U116)","v":0},null,{"$f":"N116+D116","v":0},null,{"$f":"P116+F116","v":0},null,{"$f":"R116+H116","v":0},null,{"$f":"T116+J116","v":0},null,{"$f":"SUM(X116:AE116)","v":0}]
[null,"*SLF III, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SLF III",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B118, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B118, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B118, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B118, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N116:N117)","v":0},null,{"$f":"SUM(P116:P117)","v":0},null,{"$f":"SUM(R116:R117)","v":0},null,{"$f":"SUM(T116:T117)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF IV, Commitment",null,null,null,null,null,null,null,null,null,{"$f":"SUM(D119:K119)","v":0},null,{"$f":"D62","v":0},null,{"$f":"F62","v":0},null,{"$f":"H62","v":0},null,{"$f":"J62","v":0},null,{"$f":"SUM(N119:U119)","v":0},null,0,null,0,null,0,null,0,null,{"$f":"SUM(X119:AE119)","v":0}]
[null,"*SLF IV, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SLF IV",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B121, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B121, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B121, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B121, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N119:N120)","v":0},null,{"$f":"SUM(P119:P120)","v":0},null,{"$f":"SUM(R119:R120)","v":0},null,{"$f":"SUM(T119:T120)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF V, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D63","v":0},null,{"$f":"F63","v":0},null,{"$f":"H63","v":0},null,{"$f":"J63","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF V, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"SLF V",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B124, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B124, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B124, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B124, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N122:N123)","v":0},null,{"$f":"SUM(P122:P123)","v":0},null,{"$f":"SUM(R122:R123)","v":0},null,{"$f":"SUM(T122:T123)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A127","v":0},"*SLF VI L, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D64","v":0},null,{"$f":"F64","v":0},null,{"$f":"H64","v":0},null,{"$f":"J64","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"A127","v":0},"*SLF VI L, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"AF127","v":0},"SLF VI L",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B127, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B127, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B127, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B127, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N125:N126)","v":0},null,{"$f":"SUM(P125:P126)","v":0},null,{"$f":"SUM(R125:R126)","v":0},null,{"$f":"SUM(T125:T126)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"AF130","v":0},"*SLF VI UL, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D65","v":0},null,{"$f":"F65","v":0},null,{"$f":"H65","v":0},null,{"$f":"J65","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[{"$f":"AF130","v":0},"*SLF VI UL, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[0,"SLF VI UL",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B130, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B130, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B130, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B130, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N128:N129)","v":0},null,{"$f":"SUM(P128:P129)","v":0},null,{"$f":"SUM(R128:R129)","v":0},null,{"$f":"SUM(T128:T129)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF VII, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D66","v":0},null,{"$f":"F66","v":0},null,{"$f":"H66","v":0},null,{"$f":"J66","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF VII, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"SLF VII",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B133, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B133, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B133, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B133, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N131:N132)","v":0},null,{"$f":"SUM(P131:P132)","v":0},null,{"$f":"SUM(R131:R132)","v":0},null,{"$f":"SUM(T131:T132)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF VIII, Commitment",null,null,null,null,null,null,null,null,null,0,null,{"$f":"D67","v":0},null,{"$f":"F67","v":0},null,{"$f":"H67","v":0},null,{"$f":"J67","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"*SLF VIII, Crosstrade",null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"SLF VIII",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B136, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B136, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B136, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B136, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"SUM(N134:N135)","v":0},null,{"$f":"SUM(P134:P135)","v":0},null,{"$f":"SUM(R134:R135)","v":0},null,{"$f":"SUM(T134:T135)","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"SMA-OML",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B137, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B137, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B137, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B137, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"D77","v":0},null,{"$f":"F77","v":0},null,{"$f":"H77","v":0},null,{"$f":"J77","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"SMA-3",null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B138, $B$164:$B$374, D$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B138, $B$164:$B$374, F$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B138, $B$164:$B$374, H$90)","v":0},null,{"$f":"SUMIFS($C$164:$C$374, $A$164:$A$374, $B138, $B$164:$B$374, J$90)","v":0},null,0,null,{"$f":"D78","v":0},null,{"$f":"F78","v":0},null,{"$f":"H78","v":0},null,{"$f":"J78","v":0},null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Subtotal Sidecars",null,{"$f":"SUM(D98:D138)","v":0},null,{"$f":"SUM(F98:F138)","v":0},null,{"$f":"SUM(H98:H138)","v":0},null,{"$f":"SUM(J98:J138)","v":0},null,{"$f":"SUM(D139:K139)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nN98:N138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nP98:P138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nR98:R138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nT98:T138)","v":0},null,0,null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nX98:X138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nZ98:Z138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nAB98:AB138)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$98:$B$138,1)<>\"*\"),\nAD98:AD138)","v":0},null,0]
[null,"Total",null,{"$f":"D139+D96","v":0},null,{"$f":"F139+F96","v":0},null,{"$f":"H139+H96","v":0},null,{"$f":"J139+J96","v":0},null,{"$f":"L139+L96","v":0},null,{"$f":"N139+N96","v":0},null,{"$f":"P139+P96","v":0},null,{"$f":"R139+R96","v":0},null,{"$f":"T139+T96","v":0},null,{"$f":"V139+V96","v":0},null,{"$f":"X139+X96","v":0},null,{"$f":"Z139+Z96","v":0},null,{"$f":"AB139+AB96","v":0},null,{"$f":"AD139+AD96","v":0},null,{"$f":"AF139+AF96","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Current Commitment Data"]
["Fund","Tranche","Commitment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A115","v":0}]
[{"$f":"A115","v":0}]
[]
[{"$f":"A118","v":0}]
[{"$f":"A118","v":0}]

{"sheet":"N.Allo","index":7,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":true,"merged":[[11,3,11,11],[41,3,41,21],[42,3,42,21],[43,3,43,21],[44,3,44,21],[29,13,29,15],[13,3,13,11],[14,3,14,11],[12,3,12,11],[15,3,15,11],[16,3,16,11],[6,3,6,11],[7,3,7,11],[8,3,8,11],[9,3,9,11],[10,3,10,11],[63,17,63,21],[54,1,54,15],[54,17,54,21],[46,3,46,21],[45,3,45,21],[49,3,49,21],[47,3,47,21],[48,3,48,21],[50,3,50,21]]}
["Controls"]
[]
[]
[]
["Details"]
[]
[null,"Deal Name",null,"n/a"]
[null,"Description",null,"n/a"]
[null,"Net Senior Leverage",null,"n/a"]
[null,"Sponsor",null,"n/a"]
[null,"Industry",null,"n/a"]
[null,"Target Date",null,"n/a"]
[null,"Dividend Recap",null,"n/a"]
[null,"DIP Loan",null,"n/a"]
[null,"LTV %",null,"n/a"]
[null,"Approved by Swiss ",null,"n/a"]
[null,"Country (CAN)",null,"n/a"]
["Allocations"]
[]
[null,null,null,"Revolver",null,"Term Loan",null,"DDTL",null,"DDTL 2",null,"Totals"]
[null,"NXT",null,"Unfunded",null,"Unfunded",null,"Unfunded",null,"Unfunded"]
[null,"SLF I",null,{"$f":"IF($L22>0,\"Unfunded\",0)","v":0},null,{"$f":"IF(L22>0,IF($P$36>0.75,$P$36,0.85),0)","v":0},null,{"$f":"IF($L22>0,\"Unfunded\",0)","v":0},null,{"$f":"IF($L22>0,\"Unfunded\",0)","v":0}]
[{"$f":"L23","v":0},"Potential SLF VI L",null,0,null,{"$f":"IF(L23>0,IF($P$36>0.75,$P$36,0.75),0)","v":0},null,0,null,0]
[{"$f":"L24","v":0},"Potential SLF VI UL",null,0,null,0,null,0,null,0]
[null,"Potential SLF VII",null,0,null,0,null,0,null,0]
[null,"Potential SLF VIII",null,0,null,0,null,0,null,0]
[{"$f":"L27","v":0},"SMA-A",null,0,null,{"$f":"IF(L27>0,IF($P$36>0.51,$P$36,0.51),0)","v":0},null,0,null,0]
[0,"SMA-SC",null,0,null,0,null,0,null,0]
[0,"Potential SMA-SC NT",null,0,null,0,null,0,null,0]
[0,"SMA-AF",null,0,null,0,null,0,null,0,null,null,null,"Aflac Distribution"]
[0,"SMA-CH",null,0,null,0,null,0,null,0,null,null,null,"AF-US",null,{"$f":"1/6","v":0.16666666666666666}]
[0,"SMA-CC",null,0,null,0,null,0,null,0,null,null,null,"AF-JAP",null,{"$f":"1-P31","v":0.83333333333333337}]
[{"$f":"L33","v":0},"SMA-VG",null,0,null,0,null,0,null,0]
[{"$f":"L34","v":0},"SMA-OML",null,0,null,0,null,0,null,0]
[null,"SMA-3",null,0,null,0,null,0,null,0]
[null,"NXT Underwrite",null,0,null,0,null,0,null,0,null,{"$f":"SUM(D36:K36)","v":0},null,null,null,{"$f":"IFERROR(F36/L36,0)","v":0}]
[null,"NXT Hold",null,{"$f":"IFERROR(D36/$L$36,0)*$L$37","v":0},null,{"$f":"IFERROR(F36/$L$36,0)*$L$37","v":0},null,{"$f":"IFERROR(H36/$L$36,0)*$L$37","v":0},null,{"$f":"IFERROR(J36/$L$36,0)*$L$37","v":0},null,0,null,{"$f":"L37-SUM(L21:L35)","v":0},null,{"$f":"IFERROR(F37/L37,0)","v":0}]
[null,"Unfunded",null,{"$f":"IFERROR(D37/(SUM($D$37:$K$37)-$F$37),0)","v":0},null,0,null,{"$f":"IFERROR(H37/(SUM($D$37:$K$37)-$F$37),0)","v":0},null,{"$f":"IFERROR(J37/(SUM($D$37:$K$37)-$F$37),0)","v":0},null,null,null,"To Allocate",null,"Funded"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Pro Rata without SLF I: \" & TEXT(IFERROR((F77-F59)/(L77-L59),\"-\"),\"0.00%\")","v":"Pro Rata without SLF I: -"}]
["Hypo Results"]
[]
[null,"SLF I",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryKaiser[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryKaiser[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryKaiser[Pass/Fail]=\"Fail\",SummaryKaiser[Constraint],\"\")),\")\" )","v":"Passing 4; Failing 0 ()"}]
[{"$f":"L23","v":0},"SMA-SC",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySwiss[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySwiss[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySwiss[Pass/Fail]=\"Fail\",SummarySwiss[Constraint],\"\")),\")\" )","v":"Passing 11; Failing 1 (Max Commitment)"}]
[{"$f":"L24","v":0},"SMA-SC NT",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySwissNT[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySwissNT[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySwissNT[Pass/Fail]=\"Fail\",SummarySwissNT[Constraint],\"\")),\")\" )","v":"Passing 12; Failing 0 ()"}]
[0,"SMA-AF US",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryAFUS[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryAFUS[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryAFUS[Pass/Fail]=\"Fail\",SummaryAFUS[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-AF JAP",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryAFJAP[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryAFJAP[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryAFJAP[Pass/Fail]=\"Fail\",SummaryAFJAP[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-CH",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryChubb[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryChubb[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryChubb[Pass/Fail]=\"Fail\",SummaryChubb[Constraint],\"\")),\")\" )","v":"Passing 10; Failing 0 ()"}]
[0,"SMA-CC",null,"-"]
[0,"SMA-VG",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummaryVG[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummaryVG[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummaryVG[Pass/Fail]=\"Fail\",SummaryVG[Constraint],\"\")),\")\" )","v":"Passing 9; Failing 0 ()"}]
[0,"SLF VI UL",null,{"$f":"_xlfn.CONCAT(\"Passing \", COUNTIF(SummarySLFVIUL[Pass/Fail],\"Pass\"), \"; Failing \", COUNTIF(SummarySLFVIUL[Pass/Fail],\"Fail\"), \" (\",\n_xlfn.TEXTJOIN(\", \",TRUE,IF(SummarySLFVIUL[Pass/Fail]=\"Fail\",SummarySLFVIUL[Constraint],\"\")),\")\" )","v":"Passing 4; Failing 0 ()"}]
[null,"Results current as of:",null,"Not yet submitted to hypo."]
[]
["New Allocations Report"]
[]
[null,"Credit Facility",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fees"]
[]
[null,null,null,"Revolver",null,"Term Loan",null,"DDTL",null,"DDTL 2",null,"Totals",null,"Funded",null,"Unfunded",null,null,null,"Fee",null,"$ Amt"]
[null,"NXT",null,{"$f":"($L58-$F58)*IF(D21=\"Unfunded\",D$38,D21)","v":0},null,{"$f":"$F$37-SUM(IF(LEFT($B59:$B74,1)=\"*\",0,F59:F74))","v":0},null,{"$f":"($L58-$F58)*IF(H21=\"Unfunded\",H$38,H21)","v":0},null,{"$f":"($L58-$F58)*IF(J21=\"Unfunded\",J$38,J21)","v":0},null,{"$f":"L21","v":0},null,{"$f":"IFERROR(F58/SUM(D58:K58),\"n/a\")","v":"n/a"},null,{"$f":"IFERROR(1-N58,\"n/a\")","v":"n/a"},null,"Closing",null,0,null,{"$f":"+T58*$L$21","v":0}]
[null,"SLF I",null,0,null,{"$f":"L59*IF(F22=\"Unfunded\",$F$38,F22)","v":0},null,0,null,0,null,0,null,{"$f":"IFERROR(F59/SUM(D59:K59),\"n/a\")","v":"n/a"},null,{"$f":"IFERROR(1-N59,\"n/a\")","v":"n/a"},null,"Structuring",null,0,null,{"$f":"+T59*$L$37","v":0}]
[{"$f":"L60","v":0},"Potential SLF VI L",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,"Agency",null,0,null,{"$f":"T60*$L$36","v":0}]
[{"$f":"L61","v":0},"Potential SLF VI UL",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,"NXT Fees",null,null,null,{"$f":"SUM(V58:V60)","v":0}]
[null,"Potential SLF VII",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[null,"Potential SLF VIII",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[{"$f":"L64","v":0},"SMA-A",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,{"$f":"\"Issues\" & IF(SUMPRODUCT(1*(R65:R78<>\"\"))=0,\" (none)\",\"\")","v":"Issues (none)"}]
[0,"SMA-SC",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a",null,{"$f":"IF(SUMPRODUCT(1*(D59:L59>D$58:L$58))>0,\"SLF I and SLF V can neither have commitments greater than NXT's.\",\"\")","v":""}]
[0,"SMA-SC NT",null,0,null,0,null,0,null,0,null,0,null,"n/a",null,"n/a"]
[0,"*SMA-AF US",null,0,null,{"$f":"$L67*IF(F30=\"Unfunded\",F$38,F30)","v":0},null,0,null,0,null,{"$f":"$L$30*AFUS_Portion","v":0},null,"n/a",null,"n/a"]
[0,"*SMA-AF JAP",null,{"$f":"($L68-$F68)*IF(D30=\"Unfunded\",D$38,D30)","v":0},null,{"$f":"$L68*IF(F30=\"Unfunded\",F$38,F30)","v":0},null,{"$f":"($L68-$F68)*IF(H30=\"Unfunded\",H$38,H30)","v":0},null,{"$f":"($L68-$F68)*IF(J30=\"Unfunded\",J$38,J30)","v":0},null,{"$f":"L$69-$L$67","v":0},null,"n/a",null,"n/a"]
[0,"SMA-AF",null,{"$f":"SUM(D67:D68)","v":0},null,{"$f":"SUM(F67:F68)","v":0},null,{"$f":"SUM(H67:H68)","v":0},null,{"$f":"SUM(J67:J68)","v":0},null,{"$f":"L30","v":0},null,"n/a",null,"n/a"]
[0,"SMA-CH",null,{"$f":"($L70-$F70)*IF(D31=\"Unfunded\",D$38,D31)","v":0},null,{"$f":"L70*IF(F31=\"Unfunded\",$F$38,F31)","v":0},null,{"$f":"($L70-$F70)*IF(H31=\"Unfunded\",H$38,H31)","v":0},null,{"$f":"($L70-$F70)*IF(J31=\"Unfunded\",J$38,J31)","v":0},null,0,null,"n/a",null,"n/a"]
[0,"SMA-CC",null,{"$f":"($L71-$F71)*IF(D32=\"Unfunded\",D$38,D32)","v":0},null,{"$f":"L71*IF(F32=\"Unfunded\",$F$38,F32)","v":0},null,{"$f":"($L71-$F71)*IF(H32=\"Unfunded\",H$38,H32)","v":0},null,{"$f":"($L71-$F71)*IF(J32=\"Unfunded\",J$38,J32)","v":0},null,0,null,"n/a",null,"n/a"]
[{"$f":"L72","v":0},"SMA-VG",null,{"$f":"($L72-$F72)*IF(D33=\"Unfunded\",D$38,D33)","v":0},null,{"$f":"L72*IF(F33=\"Unfunded\",$F$38,F33)","v":0},null,{"$f":"($L72-$F72)*IF(H33=\"Unfunded\",H$38,H33)","v":0},null,{"$f":"($L72-$F72)*IF(J33=\"Unfunded\",J$38,J33)","v":0},null,0,null,"n/a",null,"n/a"]
[{"$f":"L73","v":0},"SMA-OML",null,{"$f":"($L73-$F73)*IF(D34=\"Unfunded\",D$38,D34)","v":0},null,{"$f":"L73*IF(F34=\"Unfunded\",$F$38,F34)","v":0},null,{"$f":"($L73-$F73)*IF(H34=\"Unfunded\",H$38,H34)","v":0},null,{"$f":"($L73-$F73)*IF(J34=\"Unfunded\",J$38,J34)","v":0},null,0,null,"n/a",null,"n/a"]
[null,"SMA-3",null,{"$f":"($L74-$F74)*IF(D35=\"Unfunded\",D$38,D35)","v":0},null,{"$f":"L74*IF(F35=\"Unfunded\",$F$38,F35)","v":0},null,{"$f":"($L74-$F74)*IF(H35=\"Unfunded\",H$38,H35)","v":0},null,{"$f":"($L74-$F74)*IF(J35=\"Unfunded\",J$38,J35)","v":0},null,0,null,"n/a",null,"n/a"]
[null,"   NXT and Affiliates",null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$58:$B$74,1)<>\"*\"),\nD58:D74)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$58:$B$74,1)<>\"*\"),\nF58:F74)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$58:$B$74,1)<>\"*\"),\nH58:H74)","v":0},null,{"$f":"SUMPRODUCT(\n1*(LEFT($B$58:$B$74,1)<>\"*\"),\nJ58:J74)","v":0},null,{"$f":"SUM(IF(LEFT($B58:$B74,1)=\"*\",0,L58:L74))","v":0},null,"n/a",null,"n/a"]
[null,"Balance to Syndicate",null,{"$f":"D77-D75","v":0},null,{"$f":"F77-F75","v":0},null,{"$f":"H77-H75","v":0},null,{"$f":"J77-J75","v":0},null,{"$f":"SUM(D76:K76)","v":0},null,"n/a",null,"n/a"]
[null,"NXT Underwrite",null,{"$f":"D36","v":0},null,{"$f":"F36","v":0},null,{"$f":"H36","v":0},null,{"$f":"J36","v":0},null,{"$f":"SUM(D77:K77)","v":0},null,"n/a",null,"n/a"]

{"sheet":"Hypo Pipeline","index":8,"n_rows":93,"n_cols":20,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["Hypothetical Pipeline"]
[]
[]
["Exclude?","Fund","Deal Name","Description","Tranche","Target Date","Total Commitment","Principal Balance","Net Senior Leverage","WA Commitment 4.35x Net Senior Leverage","Protective Advances","Sponsor","Moody's Industry","LTV %","WA Commitment LTV","DIP Loan (Y)","Dividend Recap (Y)","Open Market Purchase (Y)","Country (CAN)","Approved by Swiss (Y)"]
[null,"SMA-CH","Supply One",null,"Term Loan",44265,2611277.25,2611277.25,3.65,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":9531161.9625000004},"N","WELLSPRING CAPITAL MANAGEMENT","Containers, Packaging & Glass",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Tyto",null,"Revolver",44274,400000,0,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1520000},"N","ARLINGTON CAPITAL PARTNERS","Aerospace & Defense",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Tyto",null,"Term Loan",44274,4600000,4600000,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":17480000},"N","ARLINGTON CAPITAL PARTNERS","Aerospace & Defense",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Foundation Partners Group",null,"Term Loan",44258,2250000,2181800,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":11250000},"N","Access","Services: Consumer",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Foundation Partners Group",null,"Revolver",44258,150000,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":750000},"N","Access","Services: Consumer",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Foundation Partners Group",null,"DDTL",44258,600000,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3000000},"N","Access","Services: Consumer",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Powerline Systems",null,"Term Loan",44286,978750,978750,3.24,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3171150},"N","TA ASSOCIATES","HIGH TECH INDUSTRIES",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Powerline Systems",null,"Revolver",44286,21250,0,3.24,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":68850},"N","TA ASSOCIATES","HIGH TECH INDUSTRIES",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Lakeview Farms",null,null,null,10000000,7500000,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":50000000},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-CH","Louisiana ",null,null,null,9000000,6750000,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":45000000},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-CH","TranSystem",null,null,44274,5000000,3750000,4.25,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":21250000},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-CH","Desserts Holdings",null,"Revolver",44286,380000,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1900000},"N","GRYPHON INVESTORS, INC","Beverage, Food & Tobacco",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Desserts Holdings",null,"Term Loan",44286,4620000,4620000,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":23100000},"N","GRYPHON INVESTORS, INC","Beverage, Food & Tobacco",null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0},null,null,"N"]
[null,"SMA-CH","Leixir",null,null,44286,10000000,7500000,4.3,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":43000000},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-CH","HomeCare",null,null,44274,5000000,5000000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":22500000},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","SupplyOne",null,null,null,3819218,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Tyto",null,null,null,10000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","NxGen",null,null,null,1500000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Presco",null,null,null,5000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Zone Mechanical",null,null,null,15000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Lakeview Farms",null,null,null,15000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Louisiana Fish Fry",null,null,null,15000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","TranSystem",null,null,null,15000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Desserts Holdings",null,null,null,20000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","HomeCare Assistance",null,null,null,12000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","AFC Industries",null,null,null,15000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Sunvair, Inc.",null,null,null,1500000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Presco",null,null,null,1000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Monroe Engineering",null,null,null,685567,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Shipleys",null,null,null,1500000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Solemetex",null,null,null,1500000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","GSM",null,null,null,500000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC NT","Thrive",null,null,null,1000000,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-VG","EdgeCo",null,"Delayed Draw Term Loan",44407,383294,0,3.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1341529},null,"Madison Capital","Banking, Finance, Insurance & Real Estate",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":191647}]
[null,"SMA-VG","EdgeCo",null,"Term Loan",44407,2616706,2616706,3.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":9158471},null,"Madison Capital","Banking, Finance, Insurance & Real Estate",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":1308353}]
[null,"SMA-VG","HK Solutions",null,"Revolver",44377,1250000,null,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":5625000},null,"Center Oak","Services: Business",0.42372881355932202,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":529661.01694915257}]
[null,"SMA-VG","HK Solutions",null,"Term Loan",44377,6500000,6500000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":29250000},null,"Center Oak","Services: Business",0.42372881355932202,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":2754237.2881355933}]
[null,"SMA-VG","HK Solutions",null,"Delayed Draw Term Loan",44377,2250000,null,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":10125000},null,"Center Oak","Services: Business",0.42372881355932202,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":953389.83050847449}]
[null,"SMA-VG","Wittichen / Project Stealth ",null,"Term Loan",44386,13000000,12000000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":58500000},null,"Gryphon Investors","Capital Equipment",0.41,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":5330000}]
[null,"SMA-VG","Wittichen / Project Stealth ",null,"Revolver",44386,1750000,0,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":7875000},null,"Gryphon Investors","Capital Equipment",0.41,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":717500}]
[null,"SMA-VG","Wittichen / Project Stealth ",null,"Delayed Draw Term Loan",44386,5250000,0,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":23625000},null,"Gryphon Investors","Capital Equipment",0.41,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":2152500}]
[null,"SMA-VG","Louisiana Fish Fry",null,"Term Loan",44393,13109243.697478991,13109243.697478991,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":75378151.260504201},null,"TBD","Beverage, Food & Tobacco",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":6554621.8487394955}]
[null,"SMA-VG","Louisiana Fish Fry",null,"Revolver",44393,1890756.302521009,0,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":10871848.739495803},null,"TBD","Beverage, Food & Tobacco",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":945378.1512605045}]
[null,"SMA-VG","Westminster",null,"Revolver",44393,1157000,null,"3.93x",{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":{"$error":"#VALUE!"}},null,"AUA","Beverage, Food & Tobacco",0.61,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":705770}]
[null,"SMA-VG","Westminster",null,"Term Loan",44393,5843000,5843000,"3.93x",{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":{"$error":"#VALUE!"}},null,"AUA","Beverage, Food & Tobacco",0.61,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":3564230}]
[null,"SMA-VG","Revention \"HungerRush\"",null,"Revolver",44393,937500,0,5.2,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4875000},null,"CapStreet Group","Services: Business",0.624,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":585000}]
[null,"SMA-VG","Revention \"HungerRush\"",null,"Term Loan",44393,11250000,11250000,5.2,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":58500000},null,"CapStreet Group","Services: Business",0.624,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":7020000}]
[null,"SMA-VG","Revention \"HungerRush\"",null,"Delayed Draw Term Loan",44393,2812500,0,5.2,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":14625000},null,"CapStreet Group","Services: Business",0.624,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":1755000}]
[null,"SMA-VG","Tranzonic",null,null,44407,20000000,15000000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":90000000},null,"TBD","Consumer goods: Non-durable",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":10000000}]
[null,"SMA-VG","Painter's Supply",null,null,44377,20000000,15000000,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":115000000},null,null,"Automotive (2)",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":10000000}]
[null,"SMA-VG","Solve Industrial",null,"Revolver",44377,360000,0,4.4000000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1584000.0000000002},null,"Audax","Services: Business",0.4,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":144000}]
[null,"SMA-VG","Solve Industrial",null,"Term Loan",44377,2100000,2100000,4.4000000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":9240000},null,"Audax","Services: Business",0.4,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":840000}]
[null,"SMA-VG","Solve Industrial",null,"Delayed Draw Term Loan",44377,540000,0,4.4000000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":2376000},null,"Audax","Services: Business",0.4,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":216000}]
[null,"SMA-VG","Consolidated Equipment Group",null,null,44409,8000000,6431372.5490196077,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-VG","Wolters Kluwer",null,null,44439,15000000,12794117.647058822,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-VG","Shearer Supply",null,null,44440,10000000,7500000,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]
[null,"SMA-SC","Supply One",null,"Term loan",44244,3819218,3819218,4.0999999999999996,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":15658793.799999999},null,null,"Containers, Packaging & Glass",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":1909609}]
[null,"SMA-SC","Tyto",null,"Revolver ",44267,800000,0,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3040000},null,null,"Aerospace & Defense",0.47,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":376000}]
[null,"SMA-SC","Tyto",null,"Term loan",44267,9200000,9200000,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":34960000},null,null,"Aerospace & Defense",0.47,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4324000}]
[null,"SMA-SC","Total Access Urgen Care",null,"Revolver ",44239,655401.94999999995,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3277009.75},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":291407.41897236649}]
[null,"SMA-SC","Total Access Urgen Care",null,"Term loan",44239,10833794.16,29262000,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":54168970.799999997},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4816964.6029333565}]
[null,"SMA-SC","Total Access Urgen Care",null,"Delayed Draw Term Loan",44239,1310803.8899999999,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":6554019.4499999993},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":582814.83349849319}]
[null,"SMA-SC","TPC Wire",null,"Term loan",44237,10500000,10500000,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":42000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4063500}]
[null,"SMA-SC","TPC Wire",null,"Revolver ",44237,1500000,0,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":6000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":580500}]
[null,"SMA-SC","TPC Wire",null,"Delayed Draw Term Loan",44237,1000000,0,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":387000}]
[null,"SMA-SC","Thrive",null,"Term loan",44231,2250000,2250000,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":12937500},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":822047.24487122567}]
[null,"SMA-SC","Thrive",null,"Revolver ",44231,192307.69,0,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1105769.2175},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":70260.447436466566}]
[null,"SMA-SC","Thrive",null,"Delayed Draw Term Loan",44231,557692.31000000006,0,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3206730.7825000002},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":203755.30085394203}]
[null,"SMA-SC","Painters Supply",null,"Term loan",44237,1000000,1000000,4.1100000000000003,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4110000.0000000005},null,null,"Automotive (2)",0.59265106452707683,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":592651.06452707679}]
[null,"SMA-SC","NxGen",null,"Term loan",44243,399132.99,399132.99,4.4400000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1772150.4756},null,null,"High Tech Industries",0.55100000000000005,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":219922.27749000001}]
[null,"SMA-SC","NxGen",null,"Delayed Draw Term Loan",44243,1100867.01,0,4.4400000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4887849.5244000005},null,null,"High Tech Industries",0.55100000000000005,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":606577.72251000011}]
[null,"SMA-SC","Presco",null,"Term loan",44260,5000000,5000000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":22500000},null,null,"Chemicals, Plastics & Rubber",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":2500000}]
[null,"SMA-SC NT","Supply One",null,"Term loan",44244,3819218,3819218,4.0999999999999996,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":15658793.799999999},null,null,"Containers, Packaging & Glass",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":1909609}]
[null,"SMA-SC NT","Tyto",null,"Revolver ",44267,800000,0,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3040000},null,null,"Aerospace & Defense",0.47,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":376000}]
[null,"SMA-SC NT","Tyto",null,"Term loan",44267,9200000,9200000,3.8,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":34960000},null,null,"Aerospace & Defense",0.47,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4324000}]
[null,"SMA-SC NT","Total Access Urgen Care",null,"Revolver ",44239,655401.94999999995,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3277009.75},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":291407.41897236649}]
[null,"SMA-SC NT","Total Access Urgen Care",null,"Term loan",44239,10833794.16,29262000,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":54168970.799999997},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4816964.6029333565}]
[null,"SMA-SC NT","Total Access Urgen Care",null,"Delayed Draw Term Loan",44239,1310803.8899999999,0,5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":6554019.4499999993},null,null,"Healthcare & Pharmaceuticals",0.44462397307845436,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":582814.83349849319}]
[null,"SMA-SC NT","TPC Wire",null,"Term loan",44237,10500000,10500000,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":42000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":4063500}]
[null,"SMA-SC NT","TPC Wire",null,"Revolver ",44237,1500000,0,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":6000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":580500}]
[null,"SMA-SC NT","TPC Wire",null,"Delayed Draw Term Loan",44237,1000000,0,4,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4000000},null,null,"Wholesale",0.38700000000000001,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":387000}]
[null,"SMA-SC NT","Thrive",null,"Term loan",44231,2250000,2250000,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":12937500},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":822047.24487122567}]
[null,"SMA-SC NT","Thrive",null,"Revolver ",44231,192307.69,0,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1105769.2175},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":70260.447436466566}]
[null,"SMA-SC NT","Thrive",null,"Delayed Draw Term Loan",44231,557692.31000000006,0,5.75,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":3206730.7825000002},null,null,"High Tech Industries",0.3653543310538781,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":203755.30085394203}]
[null,"SMA-SC NT","Painters Supply",null,"Term loan",44237,1000000,1000000,4.1100000000000003,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4110000.0000000005},null,null,"Automotive (2)",0.59265106452707683,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":592651.06452707679}]
[null,"SMA-SC NT","NxGen",null,"Term loan",44243,399132.99,399132.99,4.4400000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":1772150.4756},null,null,"High Tech Industries",0.55100000000000005,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":219922.27749000001}]
[null,"SMA-SC NT","NxGen",null,"Delayed Draw Term Loan",44243,1100867.01,0,4.4400000000000004,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":4887849.5244000005},null,null,"High Tech Industries",0.55100000000000005,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":606577.72251000011}]
[null,"SMA-SC NT","Presco",null,"Term loan",44260,5000000,5000000,4.5,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":22500000},null,null,"Chemicals, Plastics & Rubber",0.5,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":2500000}]
[null,null,null,null,null,null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Net Senior Leverage]]*tbl_HypoPipeline[[#This Row],[Total Commitment]]","v":0},null,null,null,null,{"$f":"tbl_HypoPipeline[[#This Row],[Total Commitment]]*tbl_HypoPipeline[[#This Row],[LTV %]]","v":0}]

{"sheet":"HFS","index":9,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":true,"merged":[]}
["Held for Sale",null,null,"Excludes amounts for AIMCo and/or Third Parties."]
["Updated:","Monday, July 26, 2021 4:33 PM"]
[]
["Fund","Facility ID","Deal Name","Tranche","Total Commitment","Principal Balance","Net Senior Leverage","Sponsor","Moody's Industry"]
[null,null,null,null,null,null,{"$f":"IFERROR(MAX(\n--INDEX(tbl_NSL[#All],\nSUMPRODUCT( 1* (tbl_HFS[[#This Row],[Fund]] & TEXT( tbl_HFS[[#This Row],[Facility ID]],\"0000000000\") = tbl_NSL[Investor] & TEXT(tbl_NSL[Facility ID],\"0000000000\")), ROW(tbl_NSL[Investor]) ),\nMATCH(tbl_ExistingData[[#Headers],[Net Senior Leverage]], tbl_NSL[#Headers],0))\n),0)","v":0}]

{"sheet":"Active Portfolio","index":10,"n_rows":5,"n_cols":14,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,6,1,9]]}
["Active Portfolio"]
["Updated:","2020-02-28",null,null,null,null,"Blue fields are to be manually updated.  Changes are preserved locally in a background worksheet."]
[]
["Fund","Facility ID","Deal Name","Tranche","Closed Date","Total Commitment","Principal Balance","Net Senior Leverage","Sponsor","Moodys Industry","DIP Loan (Y)","Approved by Swiss (Y)","Open Market Purchase (Y)","Paid Off Date"]
[null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(tbl_NSL[], MATCH(tbl_ExistingData[[#This Row],[Fund]] & tbl_ExistingData[[#This Row],[Facility ID]], tbl_NSL[Investor] & tbl_NSL[Facility ID],0), MATCH(\"Net Senior Leverage\", tbl_NSL[#Headers],0)),\"\")","v":0},null,null,{"$f":"IFERROR(INDEX(tbl_NSL[], MATCH(tbl_ExistingData[[#This Row],[Fund]] & tbl_ExistingData[[#This Row],[Facility ID]], tbl_NSL[Investor] & tbl_NSL[Facility ID],0), MATCH(\"DIP Loan\", tbl_NSL[#Headers],0)),\"\")","v":0},{"$f":"IFERROR(INDEX(tbl_NSL[], MATCH(tbl_ExistingData[[#This Row],[Fund]] & tbl_ExistingData[[#This Row],[Facility ID]], tbl_NSL[Investor] & tbl_NSL[Facility ID],0), MATCH(\"Approved by Swiss\", tbl_NSL[#Headers],0)),\"\")","v":0},{"$f":"IFERROR(INDEX(tbl_NSL[], MATCH(tbl_ExistingData[[#This Row],[Fund]] & tbl_ExistingData[[#This Row],[Facility ID]], tbl_NSL[Investor] & tbl_NSL[Facility ID],0), MATCH(\"Open Market Purchase\", tbl_NSL[#Headers],0)),\"\")","v":0}]

{"sheet":"Paid Off","index":11,"n_rows":1,"n_cols":14,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Fund","Facility ID","Deal Name","Tranche","Closed Date","Total Commitment","Principal Balance","Net Senior Leverage","Sponsor","DIP Loan (Y)","Approved by Swiss (Y)","Moodys Industry","Open Market Purchase (Y)","Paid Off Date"]

{"sheet":"Tests (VG)","index":12,"n_rows":116,"n_cols":7,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-VG"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":606250000}]
[]
["Max Commitment"]
[]
["Bucket"]
["Commitment",{"$f":"Commitment","v":606250000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":5000000}]
["Bucket Subtotal",{"$f":"B8-B9","v":601250000}]
["Available",{"$f":"B10-B15","v":455250000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":146000000}]
["Final Test Total",{"$f":"B14+B13","v":146000000}]
[]
["Protective Advances"]
["Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":0}]
["Hypo",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 15% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.15","v":90937500}]
["Available",{"$f":"B24-B39","v":72356449.697478995}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund)","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B28+B29-B30","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":7345256.302521009}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":11235794}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B34+B35-B36","v":18581050.302521009}]
[]
["Final Test Total",{"$f":"B37+B31","v":18581050.302521009}]
[]
["DIP Loans "]
["DIP Loans must be < 10% of total SMA Commitment "]
[]
["Bucket",{"$f":"Commitment*0.1","v":60625000}]
["Available",{"$f":"B44-B49","v":60625000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[DIP Loan (Y)], \"Y\", tbl_ExistingData[Fund], Fund,tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[DIP Loan (Y)], \"Y\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B48+B47","v":0}]
[]
["Weighted Senior Leverage 4.5x"]
["(Original Net Senior Leverage  < 4.5) "]
[]
["Total Original Commitments This Year",{"$f":"SUMIF(tbl_OC_VG[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_VG[Commitment Amount])","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"SUMPRODUCT(tbl_OC_VG[Net Senior Leverage],tbl_OC_VG[Weighted Commitment])","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMPRODUCT(--(tbl_HypoPipeline[Fund]=Fund),tbl_HypoPipeline[Net Senior Leverage],tbl_HypoPipeline[Total Commitment])/SUMIF(tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Total Commitment])","v":3.6160958904109588}]
["Final Test Total",{"$f":"AVERAGE(B57,B58)","v":1.8080479452054794}]
[]
["Weighted LTV 50% "]
["(Original LTV >  50%) "]
[]
["Total Original Commitments This Year",{"$f":"SUMIF(tbl_OC_VG[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_VG[Commitment Amount])","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"SUMPRODUCT(tbl_OC_VG[LTV],tbl_OC_VG[Weighted Commitment])","v":0}]
["Hypo Pipeline",{"$f":"SUMPRODUCT(--(tbl_HypoPipeline[Fund]=Fund),tbl_HypoPipeline[LTV %],tbl_HypoPipeline[Total Commitment])/SUMIF(tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Total Commitment])","v":0.3853923844903645}]
["Final Test Total",{"$f":"AVERAGE(B67,B68)","v":0.19269619224518225}]
[]
["Dividend Recap"]
["Transactions where any majority owner of the borrower receives a cash distribution and this cash distribution together with any prior cash distribution to the same majority owner amounts to more than 50% of that majority owner's cumulative cash contribution to such transaction cannot exceed 10% of total capital deployed in the calendar year"]
[]
["Bucket",{"$f":"0.1*SUM(B64,B65)","v":0}]
["Available",{"$f":"B74-B79","v":0}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_VG[Commitment Amount], tbl_OC_VG[Dividend Recap], \"Y\",tbl_OC_VG[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1))","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Dividend Recap (Y)], \"Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B78+B77","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20% and 15% of SMA Commitment for largest three industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":151562500},null,"Moody's Industry","Existing Portfolio","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B84-B90","v":123562500},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":20000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":20000000}]
[{"$f":"INDEX(tbl_IndustryVG[],MATCH(B90,tbl_IndustryVG[Existing + Pipeline],0),1)","v":"Services: Business"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":3000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":3000000}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B90,tbl_IndustryVG[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":22000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":22000000}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B90,tbl_IndustryVG[Existing + Pipeline],0),3)","v":28000000},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":20000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":20000000}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG[Existing + Pipeline],1)","v":28000000},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":121250000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":20000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":20000000}]
["Available",{"$f":"B93-B99","v":99250000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryVG[],MATCH(B99,tbl_IndustryVG[Existing + Pipeline],0),1)","v":"Beverage, Food & Tobacco"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B99,tbl_IndustryVG[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B99,tbl_IndustryVG[Existing + Pipeline],0),3)","v":22000000},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG[Existing + Pipeline],2)","v":22000000},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":90937500},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B102-B108","v":70937500},null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryVG[],MATCH(B108,tbl_IndustryVG[Existing + Pipeline],0),1)","v":"Automotive"},null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B108,tbl_IndustryVG[Existing + Pipeline],0),2)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryVG[],MATCH(B108,tbl_IndustryVG[Existing + Pipeline],0),3)","v":20000000},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":28000000},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":28000000}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG[Existing + Pipeline],3)","v":20000000},null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG[[#This Row],[Existing Portfolio]]+tbl_IndustryVG[[#This Row],[Pipeline]]","v":0}]

{"sheet":"Tests (Chubb)","index":13,"n_rows":132,"n_cols":7,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-CH"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":400000000}]
[]
["Max Commitment"]
[]
["Bucket"]
["Commitment",{"$f":"Commitment","v":400000000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":20000000}]
["Bucket Subtotal",{"$f":"B8-B9","v":380000000}]
["Available",{"$f":"B10-B15","v":324388722.75}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":55611277.25}]
["Final Test Total",{"$f":"B14+B13","v":55611277.25}]
[]
["Protective Advances"]
["Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":787680.23}]
["Hypo",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 20% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.2","v":80000000}]
["Available",{"$f":"B25-B40","v":78448750}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund)","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B29+B30-B31","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":951250}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":600000}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B35+B36-B37","v":1551250}]
[]
["Final Test Total",{"$f":"B38+B32","v":1551250}]
[]
["Net Senior Leverage 4.75x"]
["(Original Net Senior Leverage  >  4.75) < 50% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.5","v":200000000}]
["Available",{"$f":"B45-B50","v":173000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">4.75\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">4.75\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":27000000}]
["Final Test Total",{"$f":"B49+B48","v":27000000}]
[]
["Net Senior Leverage 5.50x"]
["(Original Net Senior Leverage  >  5.50) < 20% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.2","v":80000000}]
["Available",{"$f":"B55-B60","v":80000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">5.5\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">5.5\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B59+B58","v":0}]
[]
["Net Senior Leverage 6.50x"]
["(Original Net Senior Leverage  >  6.50) < 10% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.1","v":40000000}]
["Available",{"$f":"B65-B70","v":40000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">6.5\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">6.5\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B69+B68","v":0}]
[]
["Open Market"]
["All Commitments Secondary Market < 5% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.05","v":20000000}]
["Available",{"$f":"B75-B80","v":20000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Open Market Purchase (Y)], \"Y\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Open Market Purchase (Y)], \"Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B79+B78","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20% and 15% of SMA Commitment for largest three industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":100000000},null,"Moody's Industry","Existing Portfolio","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B85-B91","v":95000000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":5000000},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":5000000}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B91,tbl_IndustryChubb[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B91,tbl_IndustryChubb[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":5000000},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":5000000}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B91,tbl_IndustryChubb[Existing + Pipeline],0),3)","v":5000000},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryChubb[Existing + Pipeline],1)","v":5000000},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":80000000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B94-B100","v":75000000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":2611277.25},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":2611277.25}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B100,tbl_IndustryChubb[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B100,tbl_IndustryChubb[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B100,tbl_IndustryChubb[Existing + Pipeline],0),3)","v":5000000},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryChubb[Existing + Pipeline],2)","v":5000000},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":1000000},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":1000000}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":60000000},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B103-B109","v":57000000},null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B109,tbl_IndustryChubb[Existing + Pipeline],0),1)","v":"Services: Consumer"},null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B109,tbl_IndustryChubb[Existing + Pipeline],0),2)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryChubb[],MATCH(B109,tbl_IndustryChubb[Existing + Pipeline],0),3)","v":3000000},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryChubb[Existing + Pipeline],3)","v":3000000},null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":3000000},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":3000000}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryChubb[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryChubb[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryChubb[[#This Row],[Existing Portfolio]]+tbl_IndustryChubb[[#This Row],[Pipeline]]","v":0}]
[]
[]
["Restricted Issuer"]
["The fund is prohibited from participating with any listed issuers."]
[]
["Bucket",0,null,"Restricted Issuer","Website"]
["Available",{"$f":"B123-B128","v":0},null,"Heartland Dental LLC","https://www.heartland.com/"]
[null,null,null,"Bay Club Co/The","https://www.bayclubs.com/"]
["Matching Deals in Hypo",{"$f":"SUMPRODUCT(COUNTIF(tbl_RestrictedIssuersChubb[Restricted Issuer],tbl_HypoPipeline[Deal Name]))","v":0},null,"GenesisCare","https://www.genesiscare.com/au/"]
["Matching Deals in Portfolio",{"$f":"SUMPRODUCT(COUNTIF(tbl_RestrictedIssuersChubb[Restricted Issuer],tbl_ExistingData[Deal Name]))","v":0},null,"Exact Software","https://www.exact.com/"]
["Total Matches",{"$f":"SUM(B126:B127)","v":0},null,"Arnott's Biscuits Limited","https://www.arnotts.com/"]
[null,null,null,"Viridor Waste Management Ltd","https://www.viridor.co.uk/"]
[null,null,null,"Roompot Services BV","https://www.roompot.com/"]
[null,null,null,"1-800 Contacts Inc","https://www.1800contacts.com/"]
[null,null,null,"PetVet Care Centers LLC","https://www.petvetcarecenters.com"]

{"sheet":"Tests (AF-US)","index":14,"n_rows":241,"n_cols":7,"rows_kept":241,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-AF US"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":100000000}]
[]
["Max Commitment"]
[]
["Bucket"]
["Commitment",{"$f":"Commitment","v":100000000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":5000000}]
["Bucket Subtotal",{"$f":"B8-B9","v":95000000}]
["Available",{"$f":"B10-B15","v":95000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B14+B13","v":0}]
[]
["Protective Advances"]
["Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":49991.64}]
["Hypo",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[]
["Protective Advances "]
["Aggregate of protective advances to date cannot be more than 3% of total fund size"]
[]
["Bucket",{"$f":"Commitment*0.03","v":3000000}]
["Available",{"$f":"B24-B29","v":2950008.36}]
[]
["Existing Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":49991.64},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
["Final Test Total",{"$f":"B28+B27","v":49991.64}]
[]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 15% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.15","v":15000000}]
["Available",{"$f":"B35-B50","v":15000000}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B39+B40-B41","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B45+B46-B47","v":0}]
[]
["Final Test Total",{"$f":"B48+B42","v":0}]
[]
["Net Senior Leverage 4.75x"]
["(Original Net Senior Leverage  >  4.75) < 30% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.3","v":30000000}]
["Available",{"$f":"B55-B60","v":30000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">4.75\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">4.75\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B59+B58","v":0}]
[]
["Net Senior Leverage 5.50x"]
["(Original Net Senior Leverage  >  5.50) < 10% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.1","v":10000000}]
["Available",{"$f":"B65-B70","v":10000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">5.5\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">5.5\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B69+B68","v":0}]
[]
["Open Market"]
["All Commitments Secondary Market < 5% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.05","v":5000000}]
["Available",{"$f":"B75-B80","v":5000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Open Market Purchase (Y)], \"Y\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Open Market Purchase (Y)], \"Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B79+B78","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20% and 15% of SMA Commitment for largest three industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":25000000},null,"Moody's Industry","Existing","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B85-B91","v":25000000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B91,tbl_IndustryAFUS[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B91,tbl_IndustryAFUS[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B91,tbl_IndustryAFUS[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFUS[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":20000000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B94-B100","v":20000000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B100,tbl_IndustryAFUS[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B100,tbl_IndustryAFUS[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B100,tbl_IndustryAFUS[Existing + Pipeline],0),3)","v":0},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFUS[Existing + Pipeline],2)","v":0},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":15000000},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B103-B109","v":15000000},null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B109,tbl_IndustryAFUS[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B109,tbl_IndustryAFUS[Existing + Pipeline],0),2)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryAFUS[],MATCH(B109,tbl_IndustryAFUS[Existing + Pipeline],0),3)","v":0},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFUS[Existing + Pipeline],3)","v":0},null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFUS[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFUS[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFUS[[#This Row],[Existing]]+tbl_IndustryAFUS[[#This Row],[Pipeline]]","v":0}]
[]
["Sponsor Concentration"]
["All Tranche Commitmentments per Sponsor < 10% * SMA Commitment"]
[]
["Bucket",{"$f":"Commitment*0.1","v":10000000},null,"Sponsor","Existing","Pipeline ","Existing + Pipeline"]
["Available",{"$f":"B122-B128","v":10000000},null,"ABRY Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"A&M Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[{"$f":"INDEX(tbl_SponsorAFUS[],MATCH(B128,tbl_SponsorAFUS[Existing + Pipeline],0),1)","v":"ABRY Partners"},null,null,"AMERICAN CAPITAL, LTD.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_SponsorAFUS[],MATCH(B128,tbl_SponsorAFUS[Existing + Pipeline],0),2)","v":0},null,"AEA Investors LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_SponsorAFUS[],MATCH(B128,tbl_SponsorAFUS[Existing + Pipeline],0),3)","v":0},null,"AEPI",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_SponsorAFUS[Existing + Pipeline],3)","v":0},null,"APAX PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Ardian ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ARLINGTON CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"AUA PRIVATE EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"AUDAX PRIVATE EQUITY",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BAIN CAPITAL DOUBLE IMPACT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Baird Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Beecken Petty",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BIOVENTUS LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Blue Point Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BLUE SEA CAPITAL FUND I LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Brentwood Associates",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CapStreet",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CDPQ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CENTEROAK PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Centre Lane Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Centre Partners Management LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CI CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CORTEC GROUP FUND VI, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Corridor Capital, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"COURT SQUARE CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Cressey & Company LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"DFW Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Dominus Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ENHANCED EQUITY FUNDS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Eos Partners, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Excellere Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"FIRST ATLANTIC CAPITAL, LTD.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Flexpoint",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"FRAZIER HEALTHCARE VENTURES",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Freeman Spogli & Co.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Frontenac Company",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Geneva Glen Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GenNx360 Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GENSTAR CAPITAL LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Graham Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GRIDIRON CAPITAL, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GRYPHON INVESTORS, INC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GTCR, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"HGGC, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"HARVEST PARTNERS, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"High Road Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Huntsman Gay Global Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ICV Capital Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Incline Equity Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Industrial Growth Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Insignia Capital Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"INVERNESS GRAHAM",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"JUGGERNAUT CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"JZ PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"L-SQUARED CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"LaBaronBrown Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Leeds Equity Partners ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Levine Leichtman",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Linden Capital, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"LKCM HEADWATER INVESTMENTS II, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Main Post Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Marcol",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"MAY RIVER CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NEW HARBOR CAPITAL, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"New Mainstream",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"New MainStream Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NexPhase Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Non-Sponsored ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Northlane Capital Partners LLC (fka American Capital Strategies, Ltd.)",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NORWEST EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Novacap ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Oakley Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Oak Hill Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Olympus Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PAMPLONA TMTI, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Parthenon Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PFINGSTEN",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PNC RIVERARCH CAPITAL, A DIVISION OF PNC FINANCE, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PROVIDENCE EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"QUAD-C MANAGEMENT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"REVELSTOKE CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"RIDGEMONT EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"RIVER ASSOCIATES INVESTMENTS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Riverside Company, The",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ROARK CAPITAL GROUP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Saw Mill Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SEIDLER EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SENTINEL CAPITAL PARTNERS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SEQUEL HOLDINGS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shamrock Capital Advisers",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shorehill Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shore Capital Partner ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SOUNDCORE CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Spire Capital Partners, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Sterling Investment Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Sterling Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SUMMIT PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SWANDER PACE CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TA ASSOCIATES",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Tailwind Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TDP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Tenex Capital Management",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The CapStreet Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The Halifax Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The Pritzker Organization",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"THE RIVERSIDE COMPANY",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TRINITY HUNT PARTNERS IV, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Triple Tree",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Trive Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TRUE WIND CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TYREE & D'ANGELO PARTNERS LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Varsity Healthcare Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Warburg Pincus",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Wasserstein Partners III, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Waud Capital Partners LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WELLSPRING CAPITAL MANAGEMENT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WESTVIEW CAPITAL PARTNERS III, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WINDJAMMER CAPITAL INVESTORS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFUS[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFUS[[#This Row],[Existing]]+tbl_SponsorAFUS[[#This Row],[Pipeline ]]","v":0}]

{"sheet":"Tests (AF-JAP)","index":15,"n_rows":240,"n_cols":7,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-AF JAP"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":900000000}]
[]
["Max Commitment"]
[]
["Bucket"]
["Commitment",{"$f":"Commitment","v":900000000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":45000000}]
["Bucket Subtotal",{"$f":"B8-B9","v":855000000}]
["Available",{"$f":"B10-B15","v":855000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B14+B13","v":0}]
[]
["Protective Advances"]
["Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":0}]
["Hypo",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[]
["Protective Advances "]
["Aggregate of protective advances to date cannot be more than 3% of total fund size"]
[]
["Bucket",{"$f":"Commitment*0.03","v":27000000}]
["Available",{"$f":"B24-B29","v":27000000}]
[]
["Existing Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
["Final Test Total",{"$f":"B28+B27","v":0}]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 15% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.15","v":135000000}]
["Available",{"$f":"B34-B49","v":135000000}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B38+B39-B40","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B44+B45-B46","v":0}]
[]
["Final Test Total",{"$f":"B47+B41","v":0}]
[]
["Net Senior Leverage 4.75x"]
["(Original Net Senior Leverage  >  4.75) < 30% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.3","v":270000000}]
["Available",{"$f":"B54-B59","v":270000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">4.75\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">4.75\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B58+B57","v":0}]
[]
["Net Senior Leverage 5.50x"]
["(Original Net Senior Leverage  >  5.50) < 10% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.1","v":90000000}]
["Available",{"$f":"B64-B69","v":90000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Net Senior Leverage], \">5.5\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Net Senior Leverage], \">5.5\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B68+B67","v":0}]
[]
["Open Market"]
["All Commitments Secondary Market < 5% * SMA Commitment Amount"]
[]
["Bucket",{"$f":"Commitment*0.05","v":45000000}]
["Available",{"$f":"B74-B79","v":45000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Open Market Purchase (Y)], \"Y\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Open Market Purchase (Y)], \"Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B78+B77","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20% and 15% of SMA Commitment for largest three industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":225000000},null,"Moody's Industry","Existing","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B84-B90","v":225000000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B90,tbl_IndustryAFJAP[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B90,tbl_IndustryAFJAP[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B90,tbl_IndustryAFJAP[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFJAP[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":180000000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B93-B99","v":180000000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B99,tbl_IndustryAFJAP[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B99,tbl_IndustryAFJAP[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B99,tbl_IndustryAFJAP[Existing + Pipeline],0),3)","v":0},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFJAP[Existing + Pipeline],2)","v":0},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":135000000},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B102-B108","v":135000000},null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B108,tbl_IndustryAFJAP[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B108,tbl_IndustryAFJAP[Existing + Pipeline],0),2)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryAFJAP[],MATCH(B108,tbl_IndustryAFJAP[Existing + Pipeline],0),3)","v":0},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryAFJAP[Existing + Pipeline],3)","v":0},null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryAFJAP[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryAFJAP[[#This Row],[Existing]]+tbl_IndustryAFJAP[[#This Row],[Pipeline]]","v":0}]
[]
["Sponsor Concentration"]
["All Tranche Commitmentments per Sponsor < 10% * SMA Commitment"]
[]
["Bucket",{"$f":"Commitment*0.1","v":90000000},null,"Sponsor","Existing","Pipeline ","Existing + Pipeline"]
["Available",{"$f":"B121-B127","v":90000000},null,"ABRY Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"A&M Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[{"$f":"INDEX(tbl_SponsorAFJAP[],MATCH(B127,tbl_SponsorAFJAP[Existing + Pipeline],0),1)","v":"ABRY Partners"},null,null,"AMERICAN CAPITAL, LTD.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_SponsorAFJAP[],MATCH(B127,tbl_SponsorAFJAP[Existing + Pipeline],0),2)","v":0},null,"AEA Investors LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_SponsorAFJAP[],MATCH(B127,tbl_SponsorAFJAP[Existing + Pipeline],0),3)","v":0},null,"AEPI",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_SponsorAFJAP[Existing + Pipeline],3)","v":0},null,"APAX PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Ardian ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ARLINGTON CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"AUA PRIVATE EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"AUDAX PRIVATE EQUITY",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BAIN CAPITAL DOUBLE IMPACT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Baird Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Beecken Petty",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BIOVENTUS LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Blue Point Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"BLUE SEA CAPITAL FUND I LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Brentwood Associates",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CapStreet",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CDPQ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CENTEROAK PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Centre Lane Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Centre Partners Management LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CI CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"CORTEC GROUP FUND VI, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Corridor Capital, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"COURT SQUARE CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Cressey & Company LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"DFW Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Dominus Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ENHANCED EQUITY FUNDS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Eos Partners, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Excellere Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"FIRST ATLANTIC CAPITAL, LTD.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Flexpoint",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"FRAZIER HEALTHCARE VENTURES",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Freeman Spogli & Co.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Frontenac Company",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Geneva Glen Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GenNx360 Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GENSTAR CAPITAL LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Graham Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GRIDIRON CAPITAL, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GRYPHON INVESTORS, INC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"GTCR, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"HGGC, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"HARVEST PARTNERS, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"High Road Capital Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Huntsman Gay Global Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ICV Capital Partners, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Incline Equity Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Industrial Growth Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Insignia Capital Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"INVERNESS GRAHAM",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"JUGGERNAUT CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"JZ PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"L-SQUARED CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"LaBaronBrown Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Leeds Equity Partners ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Levine Leichtman",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Linden Capital, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"LKCM HEADWATER INVESTMENTS II, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Main Post Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Marcol",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"MAY RIVER CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NEW HARBOR CAPITAL, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"New Mainstream",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"New MainStream Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NexPhase Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Non-Sponsored ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Northlane Capital Partners LLC (fka American Capital Strategies, Ltd.)",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"NORWEST EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Novacap ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Oakley Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Oak Hill Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Olympus Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PAMPLONA TMTI, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Parthenon Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PFINGSTEN",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PNC RIVERARCH CAPITAL, A DIVISION OF PNC FINANCE, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"PROVIDENCE EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"QUAD-C MANAGEMENT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"REVELSTOKE CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"RIDGEMONT EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"RIVER ASSOCIATES INVESTMENTS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Riverside Company, The",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"ROARK CAPITAL GROUP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Saw Mill Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SEIDLER EQUITY PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SENTINEL CAPITAL PARTNERS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SEQUEL HOLDINGS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shamrock Capital Advisers",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shorehill Capital LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Shore Capital Partner ",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SOUNDCORE CAPITAL PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Spire Capital Partners, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Sterling Investment Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Sterling Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SUMMIT PARTNERS",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"SWANDER PACE CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TA ASSOCIATES",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Tailwind Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TDP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Tenex Capital Management",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The CapStreet Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The Halifax Group",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"The Pritzker Organization",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"THE RIVERSIDE COMPANY",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TRINITY HUNT PARTNERS IV, L.P.",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Triple Tree",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Trive Capital",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TRUE WIND CAPITAL",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"TYREE & D'ANGELO PARTNERS LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Varsity Healthcare Partners",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Warburg Pincus",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Wasserstein Partners III, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"Waud Capital Partners LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WELLSPRING CAPITAL MANAGEMENT",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WESTVIEW CAPITAL PARTNERS III, LP",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]
[null,null,null,"WINDJAMMER CAPITAL INVESTORS, LLC",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],  tbl_ExistingData[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],  tbl_HypoPipeline[Sponsor], \"*\" & tbl_SponsorAFJAP[[#This Row],[Sponsor]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0},{"$f":"tbl_SponsorAFJAP[[#This Row],[Existing]]+tbl_SponsorAFJAP[[#This Row],[Pipeline ]]","v":0}]

{"sheet":"Tests (Kaiser)","index":16,"n_rows":95,"n_cols":7,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Tests:","SLF I"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":500000000}]
[]
["Max Commitment"]
[]
["Bucket"]
["Commitment",{"$f":"Commitment","v":500000000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":0}]
["Bucket Subtotal",{"$f":"B8-B9","v":500000000}]
["Available",{"$f":"B10-B15","v":500000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund,tbl_ExistingData[Fund],\"*B*\", tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B14+B13","v":0}]
[]
["Protective Advances"]
["Portfolio",{"$f":"SUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount])","v":0}]
["Hypo",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 14% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.14","v":70000000}]
["Available",{"$f":"B25-B40","v":70000000}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B29+B30-B31","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B35+B36-B37","v":0}]
[]
["Final Test Total",{"$f":"B38+B32","v":0}]
[]
[]
[]
[]
[]
["Secondary Purchases"]
["The aggregate principal amount of Purchased Participations in Loans acquired by Seller in secondary market transactions shall not exceed 20% of the aggregate principal amount of all Purchased Participations."]
[]
["Bucket",{"$f":"Commitment*0.2","v":100000000}]
["Available",{"$f":"B49-B64","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Industry Tests"]
["Maximum aggregate exposure of 20% of SMA Commitment for any industry."]
[]
["Largest Bucket",{"$f":"Commitment*0.2","v":100000000},null,"Moody's Industry","Existing","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B63-B69","v":100000000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryKaiser[],MATCH(B69,tbl_IndustryKaiser[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryKaiser[],MATCH(B69,tbl_IndustryKaiser[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryKaiser[],MATCH(B69,tbl_IndustryKaiser[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryKaiser[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryKaiser[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryKaiser[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryKaiser[[#This Row],[Existing]]+tbl_IndustryKaiser[[#This Row],[Pipeline]]","v":0}]

{"sheet":"Tests (SLF VI UL)","index":17,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Tests:","SLF VI UL"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":45454545.450000003}]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 20% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.2","v":9090909.0900000017}]
["Available",{"$f":"B8-B23","v":9090909.0900000017}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Fund],Fund)","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B12+B13-B14","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B18+B19-B20","v":0}]
[]
["Final Test Total",{"$f":"B21+B15","v":0}]
[]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 25% and 15% of SMA Commitment for largest three industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":11363636.362500001},null,"Moody's Industry","Existing Portfolio","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B29-B35","v":11363636.362500001},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B35,tbl_IndustryVG22[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B35,tbl_IndustryVG22[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B35,tbl_IndustryVG22[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG22[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.25","v":11363636.362500001},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B38-B44","v":11363636.362500001},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B44,tbl_IndustryVG22[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B44,tbl_IndustryVG22[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B44,tbl_IndustryVG22[Existing + Pipeline],0),3)","v":0},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG22[Existing + Pipeline],2)","v":0},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":6818181.8174999999},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B47-B53","v":6818181.8174999999},null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B53,tbl_IndustryVG22[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B53,tbl_IndustryVG22[Existing + Pipeline],0),2)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustryVG22[],MATCH(B53,tbl_IndustryVG22[Existing + Pipeline],0),3)","v":0},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustryVG22[Existing + Pipeline],3)","v":0},null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustryVG22[[#This Row],[Moody''s Industry]] & \"*\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustryVG22[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustryVG22[[#This Row],[Existing Portfolio]]+tbl_IndustryVG22[[#This Row],[Pipeline]]","v":0}]

{"sheet":"Tests (Swiss)","index":18,"n_rows":144,"n_cols":7,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-SC"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":360000000}]
[]
["Max Commitment"]
["The sum of Existing Portfolio and Hypo Pipeline commitments must not exceed the Limit for the selected test type minus Protective Advances Holdback."]
["\"Available\" denotes capacity remaining following the stated calculation."]
[]
["Test Type","Specific Limit"]
["Specific Limit Start Date",43831]
["Specific Limit End Date",44196]
[]
["Bucket"]
["Commitment (Standard or Specific)",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nVLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],MATCH(\"Specific Commitment\",tbl_Funds[#Headers],0),0),\nVLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],MATCH(\"Standard Commitment\",tbl_Funds[#Headers],0),0))","v":99566495.459999993}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":14464458.227000002}]
["Bucket Subtotal",{"$f":"B14-B15","v":85102037.232999995}]
["Available",{"$f":"B16-B21","v":-102531628.277}]
[]
["Existing Portfolio",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Date Closed],\">=\" & Standard_Limit_Start,tbl_OC_Swiss[Date Closed],\"<=\" & Standard_Limit_End),\nSUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":187633665.50999999}]
["Hypo Pipeline",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\",tbl_HypoPipeline[Target Date],\">=\" & Standard_Limit_Start,tbl_HypoPipeline[Target Date],\"<=\" & Standard_Limit_End),\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Final Test Total",{"$f":"SUM(B19:B20)","v":187633665.50999999}]
[null,"Consider amortization."]
[null,{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\"(Specific Limit) Based on date range.\",\"Standard Limit\",\"(Standard Limit) Based on ITD.\")","v":"(Specific Limit) Based on date range."}]
[]
["Protective Advances"]
["Portfolio",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_ProtectiveAdvances[Commitment Amount],\ntbl_ProtectiveAdvances[Date Closed],\">=\" & Standard_Limit_Start,\ntbl_ProtectiveAdvances[Date Closed],\"<=\" & Standard_Limit_End,\ntbl_ProtectiveAdvances[SMA],Fund),\nSUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount]))","v":786258.2699999999}]
["Hypo",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_HypoPipeline[Total Commitment],\ntbl_HypoPipeline[Target Date],\">=\" & Standard_Limit_Start,\ntbl_HypoPipeline[Target Date],\"<=\" & Standard_Limit_End,\ntbl_HypoPipeline[Protective Advances],\"Y\",\ntbl_HypoPipeline[Fund],Fund),\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\"))","v":0}]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 15% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.15","v":54000000}]
["Available",{"$f":"B32-B47","v":46882927.149999999}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund)","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B36+B37-B38","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":3147709.64}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"}, tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":3969363.21}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"}, tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B42+B43-B44","v":7117072.8499999996}]
[]
["Final Test Total",{"$f":"B45+B39","v":7117072.8499999996}]
[]
["DIP Loans "]
["DIP Loans must be < 10% of total SMA Commitment "]
[]
["Bucket",{"$f":"Commitment*0.1","v":36000000}]
["Available",{"$f":"B52-B57","v":36000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[DIP Loan (Y)], \"Y\", tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund], Fund,tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[DIP Loan (Y)], \"Y\",  tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B56+B55","v":0}]
[]
["WA Commitment of Original Senior Leverage 4.35x"]
["(WA Commitment of Original Senior Leverage > 4.35) "]
[]
["Total Existing Commitments This Year",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"IFERROR(SUMIFS(tbl_OC_Swiss[WA Commitment 4.35x Net Senior Leverage],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")/B62,0)","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"IFERROR(SUMIFS(tbl_HypoPipeline[WA Commitment 4.35x Net Senior Leverage],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")/B63,0)","v":0}]
["Final Test Total",{"$f":"IFERROR(SUM(B65*B62,B66*B63)/SUM(B62,B63),0)","v":0}]
[]
["Commitment of Original Senior Leverage 4.50x"]
["(Total Commitment of Original Senior Leverage > 4.50 must be < 25% os total SMA Commitment)"]
[]
["Bucket",{"$f":"Commitment*0.25","v":90000000}]
["Available",{"$f":"B72-B77","v":67299839.030000001}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Net Senior Leverage],\">4.5\",tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":6900160.9699999997},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Net Senior Leverage],\">4.5\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":15800000}]
["Final Test Total",{"$f":"SUM(B75:B76)","v":22700160.969999999}]
[]
["WA LTV < 50%"]
["(WA Commitment of Closing LTV <50%) "]
[]
["Total Existing Commitments This Year",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"IFERROR(SUMIFS(tbl_OC_Swiss[WA Commitment LTV],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")/B82,0)","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"IFERROR(SUMIFS(tbl_HypoPipeline[WA Commitment LTV],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")/B83,0)","v":0}]
["Final Test Total",{"$f":"IFERROR(SUM(B85*B82,B86*B83)/SUM(B82,B83),0)","v":0}]
[]
["Dividend Recap"]
["Cash Distribution > 50% cannot exceed 10% capital in calendar year"]
[]
["Bucket",{"$f":"0.1*SUM(B82,B83)","v":0}]
["Available",{"$f":"B92-B97","v":0}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount], tbl_OC_Swiss[Dividend Recap], \"Y\",tbl_OC_Swiss[Approved by Swiss], \"<>Y\", tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1))","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Dividend Recap (Y)], \"Y\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B96+B95","v":0}]
[]
["Country"]
["Canada max 20%"]
[]
["Bucket",{"$f":"Commitment*0.2","v":72000000}]
["Available",{"$f":"B102-B107","v":72000000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount], tbl_OC_Swiss[Country (CAN)], \"CAN\", tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Country (CAN)], \"CAN\",  tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B106+B105","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20%, 16.7% and 15% of SMA Commitment for largest four industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":90000000},null,"Moody's Industry","Existing Portfolio","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B112-B118","v":90000000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySC[],MATCH(B118,tbl_IndustrySC[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B118,tbl_IndustrySC[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B118,tbl_IndustrySC[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySC[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":72000000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B121-B127","v":72000000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySC[],MATCH(B127,tbl_IndustrySC[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B127,tbl_IndustrySC[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B127,tbl_IndustrySC[Existing + Pipeline],0),3)","v":0},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySC[Existing + Pipeline],2)","v":0},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["3rd Largest Bucket",{"$f":"Commitment*0.167","v":60120000},null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B129-B135","v":60120000},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySC[],MATCH(B135,tbl_IndustrySC[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B135,tbl_IndustrySC[Existing + Pipeline],0),2)","v":0},null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B135,tbl_IndustrySC[Existing + Pipeline],0),3)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySC[Existing + Pipeline],3)","v":0},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":54000000},null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B137-B143","v":54000000},null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySC[],MATCH(B143,tbl_IndustrySC[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B143,tbl_IndustrySC[Existing + Pipeline],0),2)","v":0},null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySC[],MATCH(B143,tbl_IndustrySC[Existing + Pipeline],0),3)","v":0},null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySC[Existing + Pipeline],4)","v":0},null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySC[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySC[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySC[[#This Row],[Existing Portfolio]]+tbl_IndustrySC[[#This Row],[Pipeline]]","v":0}]

{"sheet":"Tests (Swiss NT)","index":19,"n_rows":144,"n_cols":7,"rows_kept":144,"cut":false,"hidden":false,"merged":[]}
["Tests:","SMA-SC NT"]
[]
["SMA Commitment",{"$f":"VLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],2,0)","v":113500000}]
[]
["Max Commitment"]
["The sum of Existing Portfolio and Hypo Pipeline commitments must not exceed the Limit for the selected test type minus Protective Advances Holdback."]
["\"Available\" denotes capacity remaining following the stated calculation."]
[]
["Test Type","Standard Limit"]
["Specific Limit Start Date",43831]
["Specific Limit End Date",44196]
[]
["Bucket"]
["Commitment (Standard or Specific)",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nVLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],MATCH(\"Specific Commitment\",tbl_Funds[#Headers],0),0),\nVLOOKUP(Fund,tbl_Funds[[Fund]:[Principal Balance]],MATCH(\"Standard Commitment\",tbl_Funds[#Headers],0),0))","v":113500000}]
["Protective Advances Holdback",{"$f":"_xlfn.XLOOKUP(Fund,tbl_Funds[Fund],tbl_Funds[Protective Advances])","v":5500000}]
["Bucket Subtotal",{"$f":"B14-B15","v":108000000}]
["Available",{"$f":"B16-B21","v":50195215}]
[]
["Existing Portfolio",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_OC_SwissNT[Commitment Amount],tbl_OC_SwissNT[Date Closed],\">=\" & Standard_Limit_Start,tbl_OC_SwissNT[Date Closed],\"<=\" & Standard_Limit_End),\nSUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Fund],Fund, tbl_ExistingData[Paid Off Date], \"=\"))","v":0}]
["Hypo Pipeline",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\",tbl_HypoPipeline[Target Date],\">=\" & Standard_Limit_Start,tbl_HypoPipeline[Target Date],\"<=\" & Standard_Limit_End),\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":57804785}]
["Final Test Total",{"$f":"SUM(B19:B20)","v":57804785}]
[null,"Consider amortization."]
[null,{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\"(Specific Limit) Based on date range.\",\"Standard Limit\",\"(Standard Limit) Based on ITD.\")","v":"(Standard Limit) Based on ITD."}]
[]
["Protective Advances"]
["Portfolio",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_ProtectiveAdvances[Commitment Amount],\ntbl_ProtectiveAdvances[Date Closed],\">=\" & Standard_Limit_Start,\ntbl_ProtectiveAdvances[Date Closed],\"<=\" & Standard_Limit_End,\ntbl_ProtectiveAdvances[SMA],Fund),\nSUMIF(tbl_ProtectiveAdvances[SMA],Fund,tbl_ProtectiveAdvances[Commitment Amount]))","v":118494.86}]
["Hypo",{"$f":"_xlfn.SWITCH(Test_Type,\"Specific Limit\",\nSUMIFS(tbl_HypoPipeline[Total Commitment],\ntbl_HypoPipeline[Target Date],\">=\" & Standard_Limit_Start,\ntbl_HypoPipeline[Target Date],\"<=\" & Standard_Limit_End,\ntbl_HypoPipeline[Protective Advances],\"Y\",\ntbl_HypoPipeline[Fund],Fund),\nSUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Protective Advances],\"Y\"))","v":0}]
[]
["Unfunded Commitment"]
["The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 15% of total SMA Commitment."]
[]
["Bucket",{"$f":"Commitment*0.15","v":17025000}]
["Available",{"$f":"B32-B47","v":9907927.1500000004}]
[]
["Existing Portfolio"]
["Total Revolver Commitment in Program",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],\"*evolv*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund)","v":0}]
["Total DDTL Commitment in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Total Commitment],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Total DDTL Principal in Program",{"$f":"SUM(SUMIFS(tbl_ExistingData[Principal Balance],tbl_ExistingData[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"},tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund],Fund,tbl_ExistingData[Paid Off Date],\"=\"))","v":0}]
["Existing Portfolio Subtotal",{"$f":"B36+B37-B38","v":0}]
[]
["Hypo Pipeline"]
["Total Revolver Commitment in Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Tranche], \"*evolv*\", tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":3147709.64}]
["Total DDTL Commitment in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"}, tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":3969363.21}]
["Total DDTL Principal in Pipeline",{"$f":"SUM(SUMIFS(tbl_HypoPipeline[Principal Balance],tbl_HypoPipeline[Tranche],{\"*Delayed Draw*\",\"*DDTL*\"}, tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund],Fund,tbl_HypoPipeline[Exclude?],\"\"))","v":0}]
["Hypo Pipeline Subtotal",{"$f":"B42+B43-B44","v":7117072.8499999996}]
[]
["Final Test Total",{"$f":"B45+B39","v":7117072.8499999996}]
[]
["DIP Loans "]
["DIP Loans must be < 10% of total SMA Commitment "]
[]
["Bucket",{"$f":"Commitment*0.1","v":11350000}]
["Available",{"$f":"B52-B57","v":11350000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[DIP Loan (Y)], \"Y\", tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\",tbl_ExistingData[Fund], Fund,tbl_ExistingData[Paid Off Date], \"=\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[DIP Loan (Y)], \"Y\",  tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B56+B55","v":0}]
[]
["WA Commitment of Original Senior Leverage 4.35x"]
["(WA Commitment of Original Senior Leverage > 4.35) "]
[]
["Total Existing Commitments This Year",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"IFERROR(SUMIFS(tbl_OC_SwissNT[WA Commitment 4.35x Net Senior Leverage],tbl_OC_SwissNT[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_SwissNT[Approved by Swiss], \"<>Y\")/B62,0)","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"IFERROR(SUMIFS(tbl_HypoPipeline[WA Commitment 4.35x Net Senior Leverage],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")/B63,0)","v":0}]
["Final Test Total",{"$f":"IFERROR(SUM(B65*B62,B66*B63)/SUM(B62,B63),0)","v":0}]
[]
["Commitment of Original Senior Leverage 4.50x"]
["(Total Commitment of Original Senior Leverage > 4.50 must be < 25% os total SMA Commitment)"]
[]
["Bucket",{"$f":"Commitment*0.25","v":28375000}]
["Available",{"$f":"B72-B77","v":5674839.0300000012}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_SwissNT[Commitment Amount],tbl_OC_SwissNT[Net Senior Leverage],\">4.5\",tbl_OC_SwissNT[Approved by Swiss], \"<>Y\")","v":6900160.9699999997},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Net Senior Leverage],\">4.5\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":15800000}]
["Final Test Total",{"$f":"SUM(B75:B76)","v":22700160.969999999}]
[]
["WA LTV < 50%"]
["(WA Commitment of Closing LTV <50%) "]
[]
["Total Existing Commitments This Year",{"$f":"SUMIFS(tbl_OC_Swiss[Commitment Amount],tbl_OC_Swiss[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_Swiss[Approved by Swiss], \"<>Y\")","v":0}]
["Total Hypo Commitment This Year:",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
[]
["Existing Portfolio",{"$f":"IFERROR(SUMIFS(tbl_OC_SwissNT[WA Commitment LTV],tbl_OC_SwissNT[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_OC_SwissNT[Approved by Swiss], \"<>Y\")/B82,0)","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"IFERROR(SUMIFS(tbl_HypoPipeline[WA Commitment LTV],tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")/B83,0)","v":0}]
["Final Test Total",{"$f":"IFERROR(SUM(B85*B82,B86*B83)/SUM(B82,B83),0)","v":0}]
[]
["Dividend Recap"]
["Cash Distribution > 50% cannot exceed 10% capital in calendar year"]
[]
["Bucket",{"$f":"0.1*SUM(B82,B83)","v":0}]
["Available",{"$f":"B92-B97","v":0}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_SwissNT[Commitment Amount], tbl_OC_SwissNT[Dividend Recap], \"Y\",tbl_OC_SwissNT[Approved by Swiss], \"<>Y\", tbl_OC_SwissNT[Date Closed], \">=\"&DATE(YEAR(TODAY()),1,1))","v":0}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Dividend Recap (Y)], \"Y\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B96+B95","v":0}]
[]
["Country"]
["Canada max 20%"]
[]
["Bucket",{"$f":"Commitment*0.2","v":22700000}]
["Available",{"$f":"B102-B107","v":22700000}]
[]
["Existing Portfolio",{"$f":"SUMIFS(tbl_OC_SwissNT[Commitment Amount], tbl_OC_SwissNT[Country (CAN)], \"CAN\", tbl_OC_SwissNT[Approved by Swiss], \"<>Y\")","v":0},null,{"$f":"IF(COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0)>0,\"There exist [\" & COUNTIFS(tbl_ExistingData[Fund],Fund,tbl_ExistingData[Net Senior Leverage],0) & \"] \" & Fund & \" deals in the Active Portfolio with a Net Senior Leverage of 0.\",\"\")","v":""}]
["Hypo Pipeline",{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Country (CAN)], \"CAN\",  tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\",tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\")","v":0}]
["Final Test Total",{"$f":"B106+B105","v":0}]
[]
["Industry Tests"]
["Maximum aggregate exposure of 25%, 20%, 16.7% and 15% of SMA Commitment for largest four industries."]
[]
["Largest Bucket",{"$f":"Commitment*0.25","v":28375000},null,"Moody's Industry","Existing Portfolio","Pipeline","Existing + Pipeline"]
["Available",{"$f":"B112-B118","v":28375000},null,"Aerospace & Defense",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Automotive",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B118,tbl_IndustrySCNT[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Banking, Finance, Insurance & Real Estate",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio Component",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B118,tbl_IndustrySCNT[Existing + Pipeline],0),2)","v":0},null,"Beverage, Food & Tobacco",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline Component",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B118,tbl_IndustrySCNT[Existing + Pipeline],0),3)","v":0},null,"Capital Equipment",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySCNT[Existing + Pipeline],1)","v":0},null,"Chemicals, Plastics & Rubber",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Construction & Building",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Consumer goods: Durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["2nd Largest Bucket",{"$f":"Commitment*0.2","v":22700000},null,"Consumer goods: Non-durable",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B121-B127","v":22700000},null,"Containers, Packaging & Glass",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Energy: Electricity",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B127,tbl_IndustrySCNT[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Energy: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B127,tbl_IndustrySCNT[Existing + Pipeline],0),2)","v":0},null,"Environmental Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B127,tbl_IndustrySCNT[Existing + Pipeline],0),3)","v":0},null,"Forest Products & Paper",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySCNT[Existing + Pipeline],2)","v":0},null,"Healthcare & Pharmaceuticals",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"High Tech Industries",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["3rd Largest Bucket",{"$f":"Commitment*0.167","v":18954500},null,"Hotel, Gaming & Leisure",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B129-B135","v":18954500},null,"Media: Advertising, Printing & Publishing",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Media: Broadcasting & Subscription",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B135,tbl_IndustrySCNT[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Media: Diversified & Production",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B135,tbl_IndustrySCNT[Existing + Pipeline],0),2)","v":0},null,"Metals & Mining",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B135,tbl_IndustrySCNT[Existing + Pipeline],0),3)","v":0},null,"Retail",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySCNT[Existing + Pipeline],3)","v":0},null,"Services: Business",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Services: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Any Other Bucket",{"$f":"Commitment*0.15","v":17025000},null,"Sovereign & Public Finance",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Available",{"$f":"B137-B143","v":17025000},null,"Telecommunications",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Transportation: Cargo",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B143,tbl_IndustrySCNT[Existing + Pipeline],0),1)","v":"Aerospace & Defense"},null,null,"Transportation: Consumer",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Existing Portfolio",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B143,tbl_IndustrySCNT[Existing + Pipeline],0),2)","v":0},null,"Utilities: Electric",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Hypo Pipeline",{"$f":"INDEX(tbl_IndustrySCNT[],MATCH(B143,tbl_IndustrySCNT[Existing + Pipeline],0),3)","v":0},null,"Utilities: Oil & Gas",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
["Aggregate Exposure",{"$f":"LARGE(tbl_IndustrySCNT[Existing + Pipeline],4)","v":0},null,"Utilities: Water",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]
[null,null,null,"Wholesale",{"$f":"SUMIFS(tbl_ExistingData[Total Commitment], tbl_ExistingData[Moodys Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_ExistingData[Approved by Swiss (Y)], \"<>Y\", tbl_ExistingData[Closed Date], \">=\"&DATE(YEAR(TODAY()),1,1),tbl_ExistingData[Fund], Fund, tbl_ExistingData[Paid Off Date], \"=\")","v":0},{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment], tbl_HypoPipeline[Moody''s Industry], tbl_IndustrySCNT[[#This Row],[Moody''s Industry]] & \"*\",tbl_HypoPipeline[Approved by Swiss (Y)], \"<>Y\", tbl_HypoPipeline[Target Date], \">=\"&DATE(YEAR(TODAY()),1,1), tbl_HypoPipeline[Fund], Fund,tbl_HypoPipeline[Exclude?],\"\") +\nSUMIFS(tbl_HFS[Total Commitment],tbl_HFS[Moody''s Industry],tbl_IndustrySCNT[[#This Row],[Moody''s Industry]],tbl_HFS[Fund],Fund)","v":0},{"$f":"tbl_IndustrySCNT[[#This Row],[Existing Portfolio]]+tbl_IndustrySCNT[[#This Row],[Pipeline]]","v":0}]

{"sheet":"Summary","index":20,"n_rows":50,"n_cols":32,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Summary:","SMA-CH",null,null,null,null,null,null,null,null,null,"Summary:","SLF I",null,null,null,null,null,null,null,null,null,"Summary:","SLF VI UL"]
["Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment",null,"Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment",null,"Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment"]
["Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (Chubb)'!B8","v":400000000},{"$f":"'Tests (Chubb)'!B13","v":0},{"$f":"'Tests (Chubb)'!B14","v":55611277.25},{"$f":"D3+E3","v":55611277.25},{"$f":"C3-F3","v":344388722.75},{"$f":"_xlfn.SWITCH(TRUE,G3>0,\"Pass\",G3<0,\"Fail\")","v":"Pass"},{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":0.139028193125},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":1},null,"Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (Kaiser)'!B8","v":500000000},{"$f":"'Tests (Kaiser)'!B13","v":0},{"$f":"'Tests (Kaiser)'!B14","v":0},{"$f":"O3+P3","v":0},{"$f":"N3-Q3","v":500000000},{"$f":"_xlfn.SWITCH(TRUE,R3>0,\"Pass\",R3<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryKaiser[[#This Row],[Total]]/VLOOKUP(FundSLFI,tbl_Funds[],2,0)","v":0},{"$f":"SummaryKaiser[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFI,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFI,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",{"$f":"'Tests (SLF VI UL)'!B8","v":9090909.0900000017},{"$f":"'Tests (SLF VI UL)'!B15","v":0},{"$f":"'Tests (SLF VI UL)'!B21","v":0},{"$f":"Z3+AA3","v":0},{"$f":"Y3-AB3","v":9090909.0900000017},{"$f":"_xlfn.SWITCH(TRUE,AC3>0,\"Pass\",AC3<=0,\"Fail\")","v":"Pass"},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/VLOOKUP(FundSLFVIUL,tbl_Funds[],2,0)","v":0},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFVIUL,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFVIUL,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}}]
["Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",{"$f":"'Tests (Chubb)'!B25","v":80000000},{"$f":"'Tests (Chubb)'!B32","v":0},{"$f":"'Tests (Chubb)'!B38","v":1551250},{"$f":"D4+E4","v":1551250},{"$f":"C4-F4","v":78448750},"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":3.8781250000000001E-3},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":2.7894522059372408E-2},null,"Unfunded Commitment","The sum of Portfolio and Pipeline values (Revolver Commitments + DDTL Commitments - DDTL Principal) must be < 14% of total SMA Commitment.",{"$f":"'Tests (Kaiser)'!B25","v":70000000},{"$f":"'Tests (Kaiser)'!B32","v":0},{"$f":"'Tests (Kaiser)'!B38","v":0},{"$f":"O4+P4","v":0},{"$f":"N4-Q4","v":70000000},{"$f":"_xlfn.SWITCH(TRUE,R4>0,\"Pass\",R4<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryKaiser[[#This Row],[Total]]/VLOOKUP(FundSLFI,tbl_Funds[],2,0)","v":0},{"$f":"SummaryKaiser[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFI,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFI,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 25%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (SLF VI UL)'!B29","v":11363636.362500001},{"$f":"'Tests (SLF VI UL)'!B33","v":0},{"$f":"'Tests (SLF VI UL)'!B34","v":0},{"$f":"Z4+AA4","v":0},{"$f":"Y4-AB4","v":11363636.362500001},{"$f":"_xlfn.SWITCH(TRUE,AC4>0,\"Pass\",AC4<=0,\"Fail\")","v":"Pass"},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/VLOOKUP(FundSLFVIUL,tbl_Funds[],2,0)","v":0},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFVIUL,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFVIUL,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}}]
["4.75x Leverage","(v) Not more than 50% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",{"$f":"'Tests (Chubb)'!B45","v":200000000},{"$f":"'Tests (Chubb)'!B48","v":0},{"$f":"'Tests (Chubb)'!B49","v":27000000},{"$f":"D5+E5","v":27000000},{"$f":"C5-F5","v":173000000},"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":6.7500000000000004E-2},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":0.48551303503823051},null,"Secondary Purchases","The aggregate principal amount of Purchased Participations in Loans acquired by Seller in secondary market transactions shall not exceed 20% of the aggregate principal amount of all Purchased Participations.",{"$f":"'Tests (Kaiser)'!B49","v":100000000},{"$f":"'Tests (Kaiser)'!B50","v":0},{"$f":"'Tests (Kaiser)'!B50","v":0},{"$f":"O5+P5","v":0},{"$f":"N5-Q5","v":100000000},{"$f":"_xlfn.SWITCH(TRUE,R5>0,\"Pass\",R5<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryKaiser[[#This Row],[Total]]/VLOOKUP(FundSLFI,tbl_Funds[],2,0)","v":0},{"$f":"SummaryKaiser[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFI,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFI,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 25%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (SLF VI UL)'!B38","v":11363636.362500001},{"$f":"'Tests (SLF VI UL)'!B42","v":0},{"$f":"'Tests (SLF VI UL)'!B43","v":0},0,11363636.362500001,"Pass",{"$f":"SummarySLFVIUL[[#This Row],[Total]]/VLOOKUP(FundSLFVIUL,tbl_Funds[],2,0)","v":0},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFVIUL,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFVIUL,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}}]
["5.5x Leverage","(v) Not more than 20% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 5.5x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",{"$f":"'Tests (Chubb)'!B55","v":80000000},{"$f":"'Tests (Chubb)'!B58","v":0},{"$f":"'Tests (Chubb)'!B59","v":0},{"$f":"D6+E6","v":0},{"$f":"C6-F6","v":80000000},{"$f":"_xlfn.SWITCH(TRUE,G6>0,\"Pass\",G6<0,\"Fail\")","v":"Pass"},{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":0},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":0},null,"Largest Industry","Maximum aggregate exposure of 20% of SMA Commitment for any industry.",{"$f":"'Tests (Kaiser)'!B63","v":100000000},{"$f":"'Tests (Kaiser)'!B67","v":0},{"$f":"'Tests (Kaiser)'!B68","v":0},0,100000000,"Pass",{"$f":"SummaryKaiser[[#This Row],[Total]]/VLOOKUP(FundSLFI,tbl_Funds[],2,0)","v":0},{"$f":"SummaryKaiser[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFI,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFI,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (SLF VI UL)'!B47","v":6818181.8174999999},{"$f":"'Tests (SLF VI UL)'!B51","v":0},{"$f":"'Tests (SLF VI UL)'!B52","v":0},0,6818181.8174999999,"Pass",{"$f":"SummarySLFVIUL[[#This Row],[Total]]/VLOOKUP(FundSLFVIUL,tbl_Funds[],2,0)","v":0},{"$f":"SummarySLFVIUL[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSLFVIUL,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFVIUL,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}}]
["6.5x Leverage","(v) Not more than 10% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 6.5x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",{"$f":"'Tests (Chubb)'!B65","v":40000000},{"$f":"'Tests (Chubb)'!B68","v":0},{"$f":"'Tests (Chubb)'!B69","v":0},{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":40000000},{"$f":"_xlfn.SWITCH(TRUE,G7>0,\"Pass\",G7<0,\"Fail\")","v":"Pass"},{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":0},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":0}]
["1st Largest Industry","(viii) The largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% of the SMA Commitment Amount.",{"$f":"'Tests (Chubb)'!B85","v":100000000},{"$f":"'Tests (Chubb)'!B89","v":0},{"$f":"'Tests (Chubb)'!B90","v":5000000},5000000,95000000,"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":1.2500000000000001E-2},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":8.990982130337602E-2}]
["2nd Largest Industry","(viii) The second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 20%, of the SMA Commitment Amount.",{"$f":"'Tests (Chubb)'!B94","v":80000000},{"$f":"'Tests (Chubb)'!B98","v":0},{"$f":"'Tests (Chubb)'!B99","v":5000000},5000000,75000000,"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":1.2500000000000001E-2},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":8.990982130337602E-2}]
["Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (Chubb)'!B103","v":60000000},{"$f":"'Tests (Chubb)'!B107","v":0},{"$f":"'Tests (Chubb)'!B108","v":3000000},3000000,57000000,"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":7.4999999999999997E-3},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":5.3945892782025613E-2}]
["Open Market","(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",{"$f":"'Tests (Chubb)'!B75","v":20000000},{"$f":"'Tests (Chubb)'!B78","v":0},{"$f":"'Tests (Chubb)'!B79","v":0},0,20000000,"Pass",{"$f":"SummaryChubb[[#This Row],[Total]]/VLOOKUP(FundCB,tbl_Funds[],2,0)","v":0},{"$f":"SummaryChubb[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundCB,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Restricted Issuer","The fund is prohibited from participating with any listed issuers.",0,{"$f":"'Tests (Chubb)'!B127","v":0},{"$f":"'Tests (Chubb)'!B126","v":0},{"$f":"D12+E12","v":0},{"$f":"C12-F12","v":0},{"$f":"IF(SummaryChubb[[#This Row],[Availability]]=0,\"Pass\",\"Fail\")","v":"Pass"},"n/a","n/a",null,"Summary:","SMA-SC"]
[null,null,null,null,null,null,null,null,null,null,null,"Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment"]
["Summary:","SMA-AF US",null,null,null,null,null,null,null,null,null,"Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (Swiss)'!B14","v":99566495.459999993},{"$f":"'Tests (Swiss)'!B19","v":187633665.50999999},{"$f":"'Tests (Swiss)'!B20","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":187633665.50999999},{"$f":"N14-Q14","v":-88067170.049999997},{"$f":"_xlfn.SWITCH(TRUE,Q14<=N14,\"Pass\",Q14>N14,\"Fail\")","v":"Fail"},{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0.52120462641666665},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":1.0574578413777274}]
["Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment",null,"Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",{"$f":"'Tests (Swiss)'!B32","v":54000000},{"$f":"'Tests (Swiss)'!B39","v":0},{"$f":"'Tests (Swiss)'!B45","v":7117072.8499999996},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":7117072.8499999996},46882927.149999999,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":1.9769646805555555E-2},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":4.0110096833811143E-2}]
["Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (AF-US)'!B8","v":100000000},{"$f":"'Tests (AF-US)'!B13","v":0},{"$f":"'Tests (AF-US)'!B14","v":0},{"$f":"D16+E16","v":0},{"$f":"C16-F16","v":100000000},{"$f":"_xlfn.SWITCH(TRUE,G16>0,\"Pass\",G16<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"DIP Loan","DIP Loans must be < 10% of total SMA Commitment ",{"$f":"'Tests (Swiss)'!B52","v":36000000},{"$f":"'Tests (Swiss)'!B55","v":0},{"$f":"'Tests (Swiss)'!B56","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},36000000,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$35","v":15000000},{"$f":"'Tests (AF-US)'!$B$42","v":0},{"$f":"'Tests (AF-US)'!$B$48","v":0},{"$f":"D17+E17","v":0},{"$f":"C17-F17","v":15000000},{"$f":"_xlfn.SWITCH(TRUE,G17>0,\"Pass\",G17<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"4.35x Leverage","WA Commitment of Original Senior Leverage > 4.35",4.3499999999999996,{"$f":"'Tests (Swiss)'!B65","v":0},{"$f":"'Tests (Swiss)'!B66","v":0},{"$f":"'Tests (Swiss)'!B67","v":0},null,"Pass"]
["Protective Advances","Aggregate of protective advances to date cannot be more than 3% of total fund size",{"$f":"'Tests (AF-US)'!$B$24","v":3000000},{"$f":"'Tests (AF-US)'!$B$27","v":49991.64},{"$f":"'Tests (AF-US)'!$B$28","v":0},{"$f":"D18+E18","v":49991.64},{"$f":"C18-F18","v":2950008.36},{"$f":"_xlfn.SWITCH(TRUE,G18>0,\"Pass\",G18<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":4.9991640000000002E-4},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"4.50x Leverage","Total Commitment of Original Senior Leverage > 4.50 must be < 25% os total SMA Commitment",{"$f":"'Tests (Swiss)'!B72","v":90000000},{"$f":"'Tests (Swiss)'!B75","v":6900160.9699999997},{"$f":"'Tests (Swiss)'!B76","v":15800000},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":22700160.969999999},67299839.030000001,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":6.3056002694444446E-2},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0.12793260288881267}]
["4.75x Leverage","(v) Not more than $30,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",{"$f":"'Tests (AF-US)'!$B$55","v":30000000},{"$f":"'Tests (AF-US)'!$B$58","v":0},{"$f":"'Tests (AF-US)'!$B$59","v":0},0,30000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"50% LTV","WA Commitment of Closing LTV <50%",0.5,{"$f":"'Tests (Swiss)'!B85","v":0},{"$f":"'Tests (Swiss)'!B86","v":0},{"$f":"'Tests (Swiss)'!B87","v":0},null,"Pass"]
["5.50x Leverage","(vi) Not more than $10,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio of greater than 5.50x on the purchase date of the relevant Eligible Asset.",{"$f":"'Tests (AF-US)'!$B$65","v":10000000},{"$f":"'Tests (AF-US)'!$B$68","v":0},{"$f":"'Tests (AF-US)'!$B$69","v":0},0,10000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Dividend Recap","Cash Distribution > 50% cannot exceed 10% capital in calendar year",{"$f":"'Tests (Swiss)'!B92","v":0},{"$f":"'Tests (Swiss)'!B95","v":0},{"$f":"'Tests (Swiss)'!B96","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},0,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Sponsor Concentration","(vii) The total aggregate Commitment Amounts of all Eligible Assets to portfolio companies controlled by any one private equity sponsor may not exceed 10% of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$122","v":10000000},{"$f":"'Tests (AF-US)'!$B$126","v":0},{"$f":"'Tests (AF-US)'!$B$127","v":0},0,10000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Country","Canada max 20%",{"$f":"'Tests (Swiss)'!B102","v":72000000},{"$f":"'Tests (Swiss)'!B105","v":0},{"$f":"'Tests (Swiss)'!B106","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},72000000,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$85","v":25000000},{"$f":"'Tests (AF-US)'!$B$89","v":0},{"$f":"'Tests (AF-US)'!$B$90","v":0},0,25000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss)'!B112","v":90000000},{"$f":"'Tests (Swiss)'!B116","v":0},{"$f":"'Tests (Swiss)'!B117","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},{"$f":"N22-Q22","v":90000000},"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$94","v":20000000},{"$f":"'Tests (AF-US)'!$B$98","v":0},{"$f":"'Tests (AF-US)'!$B$99","v":0},0,20000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss)'!B121","v":72000000},{"$f":"'Tests (Swiss)'!B125","v":0},{"$f":"'Tests (Swiss)'!B126","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},72000000,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$103","v":15000000},{"$f":"'Tests (AF-US)'!$B$107","v":0},{"$f":"'Tests (AF-US)'!$B$108","v":0},0,15000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"3rd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss)'!B129","v":60120000},{"$f":"'Tests (Swiss)'!B133","v":0},{"$f":"'Tests (Swiss)'!B134","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},60120000,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Open Market","(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",{"$f":"'Tests (AF-US)'!$B$75","v":5000000},{"$f":"'Tests (AF-US)'!$B$78","v":0},{"$f":"'Tests (AF-US)'!$B$79","v":0},0,5000000,"Pass",{"$f":"SummaryAFUS[[#This Row],[Total]]/VLOOKUP(FundAFUS,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFUS[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFUS,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (Swiss)'!B137","v":54000000},{"$f":"'Tests (Swiss)'!B141","v":0},{"$f":"'Tests (Swiss)'!B142","v":0},{"$f":"SummarySwiss[[#This Row],[Portfolio]]+SummarySwiss[[#This Row],[Pipeline]]","v":0},54000000,"Pass",{"$f":"SummarySwiss[[#This Row],[Total]]/VLOOKUP(FundSC,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwiss[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment]))","v":0}]
[]
["Summary:","SMA-AF JAP",null,null,null,null,null,null,null,null,null,"Summary:","SMA-SC NT"]
["Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment",null,"Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment"]
["Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (AF-JAP)'!$B8","v":900000000},{"$f":"'Tests (AF-JAP)'!$B13","v":0},{"$f":"'Tests (AF-JAP)'!$B14","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},{"$f":"C29-F29","v":900000000},{"$f":"_xlfn.SWITCH(TRUE,G29>0,\"Pass\",G29<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (Swiss NT)'!B14","v":113500000},{"$f":"'Tests (Swiss NT)'!B19","v":0},{"$f":"'Tests (Swiss NT)'!B20","v":57804785},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":57804785},{"$f":"N29-Q29","v":55695215},{"$f":"_xlfn.SWITCH(TRUE,Q29<=N29,\"Pass\",Q29>N29,\"Fail\")","v":"Pass"},{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0.50929325991189422},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":1}]
["Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$34","v":135000000},{"$f":"'Tests (AF-JAP)'!$B$41","v":0},{"$f":"'Tests (AF-JAP)'!$B$47","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},{"$f":"C30-F30","v":135000000},{"$f":"_xlfn.SWITCH(TRUE,G30>0,\"Pass\",G30<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",{"$f":"'Tests (Swiss NT)'!B32","v":17025000},{"$f":"'Tests (Swiss NT)'!B39","v":0},{"$f":"'Tests (Swiss NT)'!B40","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},17025000,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Protective Advances","Aggregate of protective advances to date cannot be more than 3% of total fund size",{"$f":"'Tests (AF-JAP)'!B24","v":27000000},{"$f":"'Tests (AF-JAP)'!B27","v":0},{"$f":"'Tests (AF-JAP)'!B28","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},{"$f":"C31-F31","v":27000000},{"$f":"_xlfn.SWITCH(TRUE,G31>0,\"Pass\",G31<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"DIP Loan","DIP Loans must be < 10% of total SMA Commitment ",{"$f":"'Tests (Swiss NT)'!B52","v":11350000},{"$f":"'Tests (Swiss NT)'!B55","v":0},{"$f":"'Tests (Swiss NT)'!B56","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},11350000,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["4.75x Leverage","(v) Not more than $30,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",{"$f":"'Tests (AF-JAP)'!$B$54","v":270000000},{"$f":"'Tests (AF-JAP)'!$B$57","v":0},{"$f":"'Tests (AF-JAP)'!$B$58","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},{"$f":"C32-F32","v":270000000},{"$f":"_xlfn.SWITCH(TRUE,G32>0,\"Pass\",G32<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"4.35x Leverage","WA Commitment of Original Senior Leverage > 4.35",4.3499999999999996,{"$f":"'Tests (Swiss NT)'!B65","v":0},{"$f":"'Tests (Swiss NT)'!B66","v":0},{"$f":"'Tests (Swiss NT)'!B67","v":0},null,"Pass"]
["5.50x Leverage","(vi) Not more than $10,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio of greater than 5.50x on the purchase date of the relevant Eligible Asset.",{"$f":"'Tests (AF-JAP)'!$B$64","v":90000000},{"$f":"'Tests (AF-JAP)'!$B$67","v":0},{"$f":"'Tests (AF-JAP)'!$B$68","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},90000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"4.50x Leverage","Total Commitment of Original Senior Leverage > 4.50 must be < 25% os total SMA Commitment",{"$f":"'Tests (Swiss NT)'!B72","v":28375000},{"$f":"'Tests (Swiss NT)'!B75","v":6900160.9699999997},{"$f":"'Tests (Swiss NT)'!B76","v":15800000},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":22700160.969999999},5674839.0300000012,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0.20000141823788545},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0.39270383879120041}]
["Sponsor Concentration","(vii) The total aggregate Commitment Amounts of all Eligible Assets to portfolio companies controlled by any one private equity sponsor may not exceed 10% of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$121","v":90000000},{"$f":"'Tests (AF-JAP)'!$B$125","v":0},{"$f":"'Tests (AF-JAP)'!$B$126","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},90000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"50% LTV","WA Commitment of Closing LTV <50%",0.5,{"$f":"'Tests (Swiss NT)'!B85","v":0},{"$f":"'Tests (Swiss NT)'!B86","v":0},{"$f":"'Tests (Swiss NT)'!B87","v":0},null,"Pass"]
["1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$84","v":225000000},{"$f":"'Tests (AF-JAP)'!$B$88","v":0},{"$f":"'Tests (AF-JAP)'!$B$89","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},225000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Dividend Recap","Cash Distribution > 50% cannot exceed 10% capital in calendar year",{"$f":"'Tests (Swiss NT)'!B92","v":0},{"$f":"'Tests (Swiss NT)'!B95","v":0},{"$f":"'Tests (Swiss NT)'!B96","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},0,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$93","v":180000000},{"$f":"'Tests (AF-JAP)'!$B$97","v":0},{"$f":"'Tests (AF-JAP)'!$B$98","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},180000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"Country","Canada max 20%",{"$f":"'Tests (Swiss NT)'!B102","v":22700000},{"$f":"'Tests (Swiss NT)'!B105","v":0},{"$f":"'Tests (Swiss NT)'!B106","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},22700000,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$102","v":135000000},{"$f":"'Tests (AF-JAP)'!$B$106","v":0},{"$f":"'Tests (AF-JAP)'!$B$107","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},135000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss NT)'!B112","v":28375000},{"$f":"'Tests (Swiss NT)'!B116","v":0},{"$f":"'Tests (Swiss NT)'!B117","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},{"$f":"N37-Q37","v":28375000},"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Open Market","(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",{"$f":"'Tests (AF-JAP)'!$B$74","v":45000000},{"$f":"'Tests (AF-JAP)'!$B$77","v":0},{"$f":"'Tests (AF-JAP)'!$B$78","v":0},{"$f":"SummaryAFJAP[[#This Row],[Portfolio]]+SummaryAFJAP[[#This Row],[Pipeline]]","v":0},45000000,"Pass",{"$f":"SummaryAFJAP[[#This Row],[Total]]/VLOOKUP(FundAFJAP,tbl_Funds[],2,0)","v":0},{"$f":"SummaryAFJAP[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundAFJAP,tbl_HypoPipeline[Total Commitment]))","v":{"$error":"#DIV/0!"}},null,"2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss NT)'!B121","v":22700000},{"$f":"'Tests (Swiss NT)'!B125","v":0},{"$f":"'Tests (Swiss NT)'!B126","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},22700000,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"3rd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (Swiss NT)'!B129","v":18954500},{"$f":"'Tests (Swiss NT)'!B133","v":0},{"$f":"'Tests (Swiss NT)'!B134","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},18954500,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Summary:","SMA-VG",null,null,null,null,null,null,null,null,null,"Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (Swiss NT)'!B137","v":17025000},{"$f":"'Tests (Swiss NT)'!B141","v":0},{"$f":"'Tests (Swiss NT)'!B142","v":0},{"$f":"SummarySwissNT[[#This Row],[Portfolio]]+SummarySwissNT[[#This Row],[Pipeline]]","v":0},17025000,"Pass",{"$f":"SummarySwissNT[[#This Row],[Total]]/VLOOKUP(FundSCNT,tbl_Funds[],2,0)","v":0},{"$f":"SummarySwissNT[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Constraint","Description","Bucket Size","Portfolio","Pipeline","Total","Availability","Pass/Fail","% of SMA Commitment","% of Hypo and Existing Commitment"]
["Max Commitment","Total allocations cannot exceed max commitment to fund.",{"$f":"'Tests (VG)'!B8","v":606250000},{"$f":"'Tests (VG)'!C8","v":0},{"$f":"'Tests (VG)'!D8","v":0},{"$f":"D42+E42","v":0},{"$f":"C42-F42","v":606250000},{"$f":"_xlfn.SWITCH(TRUE,G42>0,\"Pass\",G42<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":0},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0}]
["Unfunded Commitment","(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (VG)'!B24","v":90937500},{"$f":"'Tests (VG)'!B31","v":0},{"$f":"'Tests (VG)'!B37","v":18581050.302521009},{"$f":"D43+E43","v":18581050.302521009},{"$f":"C43-F43","v":72356449.697478995},{"$f":"_xlfn.SWITCH(TRUE,G43>0,\"Pass\",G43<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":3.0649155138178983E-2},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0.12726746782548637}]
["DIP Loan","DIP Loans must be < 10% of total SMA Commitment ",{"$f":"'Tests (VG)'!B44","v":60625000},{"$f":"'Tests (VG)'!B47","v":0},{"$f":"'Tests (VG)'!B48","v":0},{"$f":"D44+E44","v":0},{"$f":"C44-F44","v":60625000},{"$f":"_xlfn.SWITCH(TRUE,G44>0,\"Pass\",G44<=0,\"Fail\")","v":"Pass"},{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":0},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0}]
["4.50x Leverage ","The weighted average opening senior leverage across all allocations within a calendar year is not expected to exceed 4.50x.",4.5,{"$f":"'Tests (VG)'!B57","v":0},{"$f":"'Tests (VG)'!B58","v":3.6160958904109588},{"$f":"AVERAGE(D45,E45)","v":1.8080479452054794},null,{"$f":"_xlfn.SWITCH(TRUE,F45<=C45,\"Pass\",F45>C45,\"Fail\")","v":"Pass"}]
["50% LTV","The weighted average opening LTV defined as the relevant facility over the enterprise value (“EV”) per the definition of the Investment Advisor, across all allocations within a calendar year is not expected to exceed 50%.",0.5,{"$f":"'Tests (VG)'!B67","v":0},{"$f":"'Tests (VG)'!B68","v":0.3853923844903645},{"$f":"AVERAGE(D46,E46)","v":0.19269619224518225},null,{"$f":"_xlfn.SWITCH(TRUE,F46<=C46,\"Pass\",F46>C46,\"Fail\")","v":"Pass"}]
["1st Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (VG)'!B84","v":151562500},{"$f":"'Tests (VG)'!B88","v":0},{"$f":"'Tests (VG)'!B89","v":28000000},28000000,123562500,"Pass",{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":4.6185567010309278E-2},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0.19178082191780821}]
["2nd Largest Industry","(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",{"$f":"'Tests (VG)'!B93","v":121250000},{"$f":"'Tests (VG)'!B97","v":0},{"$f":"'Tests (VG)'!B98","v":22000000},22000000,99250000,"Pass",{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":3.6288659793814432E-2},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0.15068493150684931}]
["Any Other Industry","(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",{"$f":"'Tests (VG)'!B102","v":90937500},{"$f":"'Tests (VG)'!B106","v":0},{"$f":"'Tests (VG)'!B107","v":20000000},20000000,70937500,"Pass",{"$f":"SummaryVG[[#This Row],[Total]]/VLOOKUP(FundVG,tbl_Funds[],2,0)","v":3.2989690721649485E-2},{"$f":"SummaryVG[[#This Row],[Total]]/(SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment]))","v":0.13698630136986301}]
["Dividend Recap","Transactions where any majority owner of the borrower receives a cash distribution and this cash distribution together with any prior cash distribution to the same majority owner amounts to more than 50% of that majority owner's cumulative cash contribution to such transaction cannot exceed 10% of total capital deployed in the calendar year.",{"$f":"'Tests (VG)'!B74","v":0},{"$f":"'Tests (VG)'!B77","v":0},{"$f":"'Tests (VG)'!B78","v":0},{"$f":"D50+E50","v":0},{"$f":"C50-F50","v":0},{"$f":"_xlfn.SWITCH(TRUE,F50<=C50,\"Pass\",F50>C50,\"Fail\")","v":"Pass"},{"$f":"SummaryVG[[#This Row],[Portfolio]]/'Tests (VG)'!B64","v":{"$error":"#DIV/0!"}},{"$f":"SummaryVG[[#This Row],[Total]]/SUM('Tests (VG)'!B64,'Tests (VG)'!B65)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Summary (Kaiser)","index":21,"n_rows":11,"n_cols":17,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, SLF I"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP([0]!FundSLFI,tbl_Funds[],2,0)","v":500000000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],SLFI,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFI,tbl_HypoPipeline[Total Commitment])","v":0}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 14% of the SMA Commitment Amount.",null,{"$f":"'Tests (Kaiser)'!B25","v":70000000},null,{"$f":"'Tests (Kaiser)'!B32","v":0},null,{"$f":"'Tests (Kaiser)'!B38","v":0},null,{"$f":"C7-K7","v":70000000},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["The aggregate principal amount of Purchased Participations in Loans acquired by Seller in secondary market transactions shall not exceed 20% of the aggregate principal amount of all Purchased Participations.",null,{"$f":"'Tests (Kaiser)'!B49","v":100000000},null,{"$f":"'Tests (Kaiser)'!B50","v":0},null,{"$f":"'Tests (Kaiser)'!B50","v":0},null,{"$f":"C9-K9","v":100000000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["(viii) The largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 20% of the SMA Commitment Amount.",null,{"$f":"'Tests (Kaiser)'!B63","v":100000000},null,{"$f":"'Tests (Kaiser)'!B67","v":0},null,{"$f":"'Tests (Kaiser)'!B68","v":0},null,{"$f":"C11-K11","v":100000000},null,{"$f":"SUM(E11,G11)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I11>0,\"Pass\",I11<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K11/$K$2,0)","v":0},null,{"$f":"IFERROR(K11/$K$3,0)","v":0}]

{"sheet":"Summary (SLF VI UL)","index":22,"n_rows":9,"n_cols":17,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, SLF VI UL"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP([0]!FundSLFVIUL,tbl_Funds[],2,0)","v":45454545.450000003}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],FundSLFVIUL,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSLFVIUL,tbl_HypoPipeline[Total Commitment])","v":0}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",null,{"$f":"'Tests (SLF VI UL)'!B8","v":9090909.0900000017},null,{"$f":"'Tests (SLF VI UL)'!B15","v":0},null,{"$f":"'Tests (SLF VI UL)'!B21","v":0},null,{"$f":"C7-K7","v":9090909.0900000017},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["(ii) In the aggregate commitments made by the Partnership and any Subsidiaries in any one Industry Classification Group of Moody’s Investors Service, Inc. and any successor thereto shall not exceed 25% of Available Capital or if, due to reductions of Available Capital, such percentage already equals or exceeds 25% of Available Capital, such percentage is not increased",null,{"$f":"'Tests (SLF VI UL)'!B29","v":11363636.362500001},null,{"$f":"'Tests (SLF VI UL)'!B33","v":0},null,{"$f":"'Tests (SLF VI UL)'!B34","v":0},null,{"$f":"C9-K9","v":11363636.362500001},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]

{"sheet":"Summary (Swiss)","index":23,"n_rows":25,"n_cols":17,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Swiss"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP([0]!FundSC,tbl_Funds[],2,0)","v":360000000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],FundSC,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSC,tbl_HypoPipeline[Total Commitment])","v":177438435.99999997}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B32","v":54000000},null,{"$f":"'Tests (Swiss)'!B39","v":0},null,{"$f":"'Tests (Swiss)'!B40","v":0},null,{"$f":"C7-K7","v":54000000},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["DIP Loans may not exceed 10% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B52","v":36000000},null,{"$f":"'Tests (Swiss)'!B55","v":0},null,{"$f":"'Tests (Swiss)'!B56","v":0},null,{"$f":"C9-K9","v":36000000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["The weighted average opening senior leverage across all allocations within a calendar year is not expected to exceed 4.35x.",null,4.3499999999999996,null,{"$f":"'Tests (Swiss)'!B65","v":0},null,{"$f":"'Tests (Swiss)'!B66","v":0},null,null,null,{"$f":"'Tests (Swiss)'!B67","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K11<=C11,\"Pass\",K11>C11,\"Fail\")","v":"Pass"}]
[]
["The opening senior leverage of a single transaction exceeding 4.50x: max 25% ",null,{"$f":"'Tests (Swiss)'!B72","v":90000000},null,{"$f":"'Tests (Swiss)'!B75","v":6900160.9699999997},null,{"$f":"'Tests (Swiss)'!B76","v":15800000},null,{"$f":"C13-K13","v":67299839.030000001},null,{"$f":"SUM(E13,G13)","v":22700160.969999999},null,{"$f":"_xlfn.SWITCH(TRUE,I13>0,\"Pass\",I13<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K13/$K$2,0)","v":6.3056002694444446E-2},null,{"$f":"IFERROR(K13/$K$3,0)","v":0.12793260288881267}]
[]
["The weighted average opening LTV defined as the relevant facility over the enterprise value (“EV”) per the definition of the Investment Advisor, across all allocations within a calendar year is not expected to exceed 50%.",null,0.5,null,{"$f":"'Tests (Swiss)'!B85","v":0},null,{"$f":"'Tests (Swiss)'!B86","v":0},null,null,null,{"$f":"'Tests (Swiss)'!B87","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K15<=C15,\"Pass\",K15>C15,\"Fail\")","v":"Pass"}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B112","v":90000000},null,{"$f":"'Tests (Swiss)'!B114","v":0},null,{"$f":"'Tests (Swiss)'!B115","v":0},null,null,null,{"$f":"SUM(E17,G17)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I17>0,\"Pass\",I17<=0,\"Fail\")","v":"Fail"},null,{"$f":"IFERROR(K17/$K$2,0)","v":0},null,{"$f":"IFERROR(K17/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed  25%, 20% and 16.7%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B121","v":72000000},null,{"$f":"'Tests (Swiss)'!B125","v":0},null,{"$f":"'Tests (Swiss)'!B126","v":0},null,{"$f":"C19-K19","v":72000000},null,{"$f":"SUM(E19,G19)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I19>0,\"Pass\",I19<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K19/$K$2,0)","v":0},null,{"$f":"IFERROR(K19/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25%, 20% and 16.7%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B129","v":60120000},null,{"$f":"'Tests (Swiss)'!B133","v":0},null,{"$f":"'Tests (Swiss)'!B134","v":0},null,{"$f":"C21-K21","v":60120000},null,{"$f":"SUM(E21,G21)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I21>0,\"Pass\",I21<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K21/$K$2,0)","v":0},null,{"$f":"IFERROR(K21/$K$3,0)","v":0}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss)'!B137","v":54000000},null,{"$f":"'Tests (Swiss)'!B141","v":0},null,{"$f":"'Tests (Swiss)'!B142","v":0},null,{"$f":"C23-K23","v":54000000},null,{"$f":"SUM(E23,G23)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I23>0,\"Pass\",I23<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K23/$K$2,0)","v":0},null,{"$f":"IFERROR(K23/$K$3,0)","v":0}]
[]
["Transactions where any majority owner of the borrower receives a cash distribution and this cash distribution together with any prior cash distribution to the same majority owner amounts to more than 50% of that majority owner's cumulative cash contribution to such transaction cannot exceed 10% of total capital deployed in the calendar year.",null,{"$f":"'Tests (Swiss)'!B92","v":0},null,{"$f":"'Tests (Swiss)'!B95","v":0},null,{"$f":"'Tests (Swiss)'!B96","v":0},null,{"$f":"C25-K25","v":0},null,{"$f":"SUM(E25,G25)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K25<=C25,\"Pass\",K25>C25,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K25/$K$2,0)","v":0},null,0]

{"sheet":"Summary (Swiss NT)","index":24,"n_rows":25,"n_cols":17,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Swiss NT"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP([0]!FundSCNT,tbl_Funds[],2,0)","v":113500000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],FundSCNT,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundSCNT,tbl_HypoPipeline[Total Commitment])","v":57804785}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B32","v":17025000},null,{"$f":"'Tests (Swiss NT)'!B39","v":0},null,{"$f":"'Tests (Swiss NT)'!B40","v":0},null,{"$f":"C7-K7","v":17025000},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["DIP Loans may not exceed 10% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B52","v":11350000},null,{"$f":"'Tests (Swiss NT)'!B55","v":0},null,{"$f":"'Tests (Swiss NT)'!B56","v":0},null,{"$f":"C9-K9","v":11350000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["The weighted average opening senior leverage across all allocations within a calendar year is not expected to exceed 4.35x.",null,4.3499999999999996,null,{"$f":"'Tests (Swiss NT)'!B65","v":0},null,{"$f":"'Tests (Swiss NT)'!B66","v":0},null,null,null,{"$f":"'Tests (Swiss NT)'!B67","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K11<=C11,\"Pass\",K11>C11,\"Fail\")","v":"Pass"}]
[]
["The opening senior leverage of a single transaction exceeding 4.50x: max 25% ",null,{"$f":"'Tests (Swiss NT)'!B72","v":28375000},null,{"$f":"'Tests (Swiss NT)'!B75","v":6900160.9699999997},null,{"$f":"'Tests (Swiss NT)'!B76","v":15800000},null,{"$f":"C13-K13","v":5674839.0300000012},null,{"$f":"SUM(E13,G13)","v":22700160.969999999},null,{"$f":"_xlfn.SWITCH(TRUE,I13>0,\"Pass\",I13<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K13/$K$2,0)","v":0.20000141823788545},null,{"$f":"IFERROR(K13/$K$3,0)","v":0.39270383879120041}]
[]
["The weighted average opening LTV defined as the relevant facility over the enterprise value (“EV”) per the definition of the Investment Advisor, across all allocations within a calendar year is not expected to exceed 50%.",null,0.5,null,{"$f":"'Tests (Swiss NT)'!B85","v":0},null,{"$f":"'Tests (Swiss NT)'!B86","v":0},null,0,null,{"$f":"'Tests (Swiss NT)'!B87","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K15<=C15,\"Pass\",K15>C15,\"Fail\")","v":"Pass"}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B112","v":28375000},null,{"$f":"'Tests (Swiss NT)'!B114","v":0},null,{"$f":"'Tests (Swiss NT)'!B115","v":0},null,{"$f":"C17-K17","v":28375000},null,{"$f":"SUM(E17,G17)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I17>0,\"Pass\",I17<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K17/$K$2,0)","v":0},null,{"$f":"IFERROR(K17/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed  25%, 20% and 16.7%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B121","v":22700000},null,{"$f":"'Tests (Swiss NT)'!B125","v":0},null,{"$f":"'Tests (Swiss NT)'!B126","v":0},null,{"$f":"C19-K19","v":22700000},null,{"$f":"SUM(E19,G19)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I19>0,\"Pass\",I19<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K19/$K$2,0)","v":0},null,{"$f":"IFERROR(K19/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest  and third largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25%, 20% and 16.7%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B129","v":18954500},null,{"$f":"'Tests (Swiss NT)'!B133","v":0},null,{"$f":"'Tests (Swiss NT)'!B134","v":0},null,{"$f":"C21-K21","v":18954500},null,{"$f":"SUM(E21,G21)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I21>0,\"Pass\",I21<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K21/$K$2,0)","v":0},null,{"$f":"IFERROR(K21/$K$3,0)","v":0}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (Swiss NT)'!B137","v":17025000},null,{"$f":"'Tests (Swiss NT)'!B141","v":0},null,{"$f":"'Tests (Swiss NT)'!B142","v":0},null,{"$f":"C23-K23","v":17025000},null,{"$f":"SUM(E23,G23)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I23>0,\"Pass\",I23<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K23/$K$2,0)","v":0},null,{"$f":"IFERROR(K23/$K$3,0)","v":0}]
[]
["Transactions where any majority owner of the borrower receives a cash distribution and this cash distribution together with any prior cash distribution to the same majority owner amounts to more than 50% of that majority owner's cumulative cash contribution to such transaction cannot exceed 10% of total capital deployed in the calendar year.",null,{"$f":"'Tests (Swiss NT)'!B92","v":0},null,{"$f":"'Tests (Swiss NT)'!B95","v":0},null,{"$f":"'Tests (Swiss NT)'!B96","v":0},null,{"$f":"C25-K25","v":0},null,{"$f":"SUM(E25,G25)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K25<=C25,\"Pass\",K25>C25,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K25/$K$2,0)","v":0},null,0]

{"sheet":"Summary (AF-US)","index":25,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Aflac US"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP(Summary!FundAFUS,tbl_Funds[],2,0)","v":100000000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],Summary!FundAFUS,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],Summary!FundAFUS,tbl_HypoPipeline[Total Commitment])","v":0}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$35","v":15000000},null,{"$f":"'Tests (AF-US)'!$B$42","v":0},null,{"$f":"'Tests (AF-US)'!$B$48","v":0},null,{"$f":"C7-K7","v":15000000},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["(v) Not more than $30,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",null,{"$f":"'Tests (AF-US)'!$B$55","v":30000000},null,{"$f":"'Tests (AF-US)'!$B$58","v":0},null,{"$f":"'Tests (AF-US)'!$B$59","v":0},null,{"$f":"C9-K9","v":30000000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["(vi) Not more than $10,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio of greater than 5.50x on the purchase date of the relevant Eligible Asset.",null,{"$f":"'Tests (AF-US)'!$B$65","v":10000000},null,{"$f":"'Tests (AF-US)'!$B$68","v":0},null,{"$f":"'Tests (AF-US)'!$B$69","v":0},null,{"$f":"C11-K11","v":10000000},null,{"$f":"SUM(E11,G11)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I11>0,\"Pass\",I11<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K11/$K$2,0)","v":0},null,{"$f":"IFERROR(K11/$K$3,0)","v":0}]
[]
["(vii) The total aggregate Commitment Amounts of all Eligible Assets to portfolio companies controlled by any one private equity sponsor may not exceed 10% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$122","v":10000000},null,{"$f":"'Tests (AF-US)'!$B$126","v":0},null,{"$f":"'Tests (AF-US)'!$B$127","v":0},null,{"$f":"C13-K13","v":10000000},null,{"$f":"SUM(E13,G13)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I13>0,\"Pass\",I13<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K13/$K$2,0)","v":0},null,{"$f":"IFERROR(K13/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$85","v":25000000},null,{"$f":"'Tests (AF-US)'!$B$89","v":0},null,{"$f":"'Tests (AF-US)'!$B$90","v":0},null,{"$f":"C15-K15","v":25000000},null,{"$f":"SUM(E15,G15)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I15>0,\"Pass\",I15<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K15/$K$2,0)","v":0},null,{"$f":"IFERROR(K15/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$94","v":20000000},null,{"$f":"'Tests (AF-US)'!$B$98","v":0},null,{"$f":"'Tests (AF-US)'!$B$99","v":0},null,{"$f":"C17-K17","v":20000000},null,{"$f":"SUM(E17,G17)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I17>0,\"Pass\",I17<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K17/$K$2,0)","v":0},null,{"$f":"IFERROR(K17/$K$3,0)","v":0}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$103","v":15000000},null,{"$f":"'Tests (AF-US)'!$B$107","v":0},null,{"$f":"'Tests (AF-US)'!$B$108","v":0},null,6988103.9366666675,null,8011896.0633333325,null,{"$f":"_xlfn.SWITCH(TRUE,I19>0,\"Pass\",I19<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K19/$K$2,0)","v":8.0118960633333319E-2},null,{"$f":"IFERROR(K19/$K$3,0)","v":0}]
[]
["(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-US)'!$B$75","v":5000000},null,{"$f":"'Tests (AF-US)'!$B$78","v":0},null,{"$f":"'Tests (AF-US)'!$B$79","v":0},null,{"$f":"C21-K21","v":5000000},null,{"$f":"SUM(E21,G21)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I21>0,\"Pass\",I21<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K21/$K$2,0)","v":0},null,0]

{"sheet":"Summary (AF-JAP)","index":26,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Aflac Japan"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP(Summary!FundAFJAP,tbl_Funds[],2,0)","v":900000000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],Summary!FundAFJAP,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],Summary!FundAFJAP,tbl_HypoPipeline[Total Commitment])","v":0}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$34","v":135000000},null,{"$f":"'Tests (AF-JAP)'!$B$41","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$47","v":0},null,{"$f":"C7-K7","v":135000000},null,{"$f":"SUM(E7,G7)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":0},null,{"$f":"IFERROR(K7/$K$3,0)","v":0}]
[]
["(v) Not more than $30,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",null,{"$f":"'Tests (AF-JAP)'!$B$54","v":270000000},null,{"$f":"'Tests (AF-JAP)'!$B$57","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$58","v":0},null,{"$f":"C9-K9","v":270000000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["(vi) Not more than $10,000,000 of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio of greater than 5.50x on the purchase date of the relevant Eligible Asset.",null,{"$f":"'Tests (AF-JAP)'!$B$64","v":90000000},null,{"$f":"'Tests (AF-JAP)'!$B$67","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$68","v":0},null,{"$f":"C11-K11","v":90000000},null,{"$f":"SUM(E11,G11)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I11>0,\"Pass\",I11<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K11/$K$2,0)","v":0},null,{"$f":"IFERROR(K11/$K$3,0)","v":0}]
[]
["(vii) The total aggregate Commitment Amounts of all Eligible Assets to portfolio companies controlled by any one private equity sponsor may not exceed 10% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$121","v":90000000},null,{"$f":"'Tests (AF-JAP)'!$B$125","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$126","v":0},null,{"$f":"C13-K13","v":90000000},null,{"$f":"SUM(E13,G13)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I13>0,\"Pass\",I13<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K13/$K$2,0)","v":0},null,{"$f":"IFERROR(K13/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$84","v":225000000},null,{"$f":"'Tests (AF-JAP)'!$B$88","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$89","v":0},null,{"$f":"C15-K15","v":225000000},null,{"$f":"SUM(E15,G15)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I15>0,\"Pass\",I15<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K15/$K$2,0)","v":0},null,{"$f":"IFERROR(K15/$K$3,0)","v":0}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$93","v":180000000},null,{"$f":"'Tests (AF-JAP)'!$B$97","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$98","v":0},null,{"$f":"C17-K17","v":180000000},null,{"$f":"SUM(E17,G17)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I17>0,\"Pass\",I17<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K17/$K$2,0)","v":0},null,{"$f":"IFERROR(K17/$K$3,0)","v":0}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$102","v":135000000},null,{"$f":"'Tests (AF-JAP)'!$B$106","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$107","v":0},null,6988103.9366666675,null,8011896.0633333325,null,{"$f":"_xlfn.SWITCH(TRUE,I19>0,\"Pass\",I19<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K19/$K$2,0)","v":8.9021067370370355E-3},null,{"$f":"IFERROR(K19/$K$3,0)","v":0}]
[]
["(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",null,{"$f":"'Tests (AF-JAP)'!$B$74","v":45000000},null,{"$f":"'Tests (AF-JAP)'!$B$77","v":0},null,{"$f":"'Tests (AF-JAP)'!$B$78","v":0},null,{"$f":"C21-K21","v":45000000},null,{"$f":"SUM(E21,G21)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I21>0,\"Pass\",I21<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K21/$K$2,0)","v":0},null,0]

{"sheet":"Summary (CH)","index":27,"n_rows":22,"n_cols":17,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Chubb"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP(Summary!FundCB,tbl_Funds[],2,0)","v":400000000},null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],Summary!FundCB,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],Summary!FundCB,tbl_HypoPipeline[Total Commitment])","v":55611277.25}]
[null,null,null,null,null,null,null,null,"Available to Allocate",null,{"$f":"K2-SUM(Q2:Q4)","v":343601042.51999998},null,null,null,"Protective Advance in Hypo",null,{"$f":"SUMIFS(tbl_HypoPipeline[Total Commitment],tbl_HypoPipeline[Fund],Summary!FundCB,tbl_HypoPipeline[Protective Advances],\"Y\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Protective Advance in Portfolio",null,{"$f":"SUMIFS(tbl_ProtectiveAdvances[Commitment Amount],tbl_ProtectiveAdvances[SMA],Summary!FundCB)","v":787680.23}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 20% of the SMA Commitment Amount.",null,{"$f":"'Tests (Chubb)'!$B$25","v":80000000},null,{"$f":"'Tests (Chubb)'!$B$32","v":0},null,{"$f":"'Tests (Chubb)'!$B$38","v":1551250},null,{"$f":"C8-K8","v":78448750},null,{"$f":"SUM(E8,G8)","v":1551250},null,{"$f":"_xlfn.SWITCH(TRUE,I8>0,\"Pass\",I8<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K8/$K$2,0)","v":3.8781250000000001E-3},null,{"$f":"IFERROR(K8/$Q$2,0)","v":2.7894522059372408E-2}]
[]
["(v) Not more than 50% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 4.75x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",null,{"$f":"'Tests (Chubb)'!$B45","v":200000000},null,{"$f":"'Tests (Chubb)'!$B48","v":0},null,{"$f":"'Tests (Chubb)'!$B49","v":27000000},null,{"$f":"C10-K10","v":173000000},null,{"$f":"SUM(E10,G10)","v":27000000},null,{"$f":"_xlfn.SWITCH(TRUE,I10>0,\"Pass\",I10<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K10/$K$2,0)","v":6.7500000000000004E-2},null,{"$f":"IFERROR(K10/$Q$2,0)","v":0.48551303503823051}]
[]
["(v) Not more than 20% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 5.5x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",null,{"$f":"'Tests (Chubb)'!$B55","v":80000000},null,{"$f":"'Tests (Chubb)'!$B58","v":0},null,{"$f":"'Tests (Chubb)'!$B59","v":0},null,{"$f":"C12-K12","v":80000000},null,{"$f":"SUM(E12,G12)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I12>0,\"Pass\",I12<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K12/$K$2,0)","v":0},null,{"$f":"IFERROR(K12/$Q$2,0)","v":0}]
[]
["(v) Not more than 10% of the SMA Commitment Amount may consist of Commitment Amounts with respect to Eligible Assets made to borrowers having a Net Senior Leverage Ratio (as defined below) of greater than 6.5x on the purchase date of the relevant Eligible Asset.  For purposes hereof, the “Net Senior Leverage Ratio” of a borrower shall have the meaning of “Net Senior Leverage Ratio” (or comparable definition) as set forth in the underlying instruments for the relevant Eligible Asset, or in the case of any Eligible Asset with respect to which the underlying instruments do not include a definition of “Net Senior Leverage Ratio” or comparable definition, shall mean the ratio of (a) the “total indebtedness” (as defined in the underlying instruments for such Eligible Asset or comparable definition thereof, including, without limitation, such Eligible Asset) of the applicable borrower as of the date of determination, minus any junior indebtedness (including, without limitation, any unsecured indebtedness) of such borrower as of such date, minus the unrestricted cash of such borrower as of such date to (b) trailing twelve-month adjusted EBITDA of such borrower, as calculated by the Manager in good faith.",null,{"$f":"'Tests (Chubb)'!$B65","v":40000000},null,{"$f":"'Tests (Chubb)'!$B68","v":0},null,{"$f":"'Tests (Chubb)'!$B69","v":0},null,{"$f":"C14-K14","v":40000000},null,{"$f":"SUM(E14,G14)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I14>0,\"Pass\",I14<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K14/$K$2,0)","v":0},null,{"$f":"IFERROR(K14/$Q$2,0)","v":0}]
[]
["(viii) The largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% of the SMA Commitment Amount.",null,{"$f":"'Tests (Chubb)'!$B$85","v":100000000},null,{"$f":"'Tests (Chubb)'!$B$89","v":0},null,{"$f":"'Tests (Chubb)'!$B$90","v":5000000},null,{"$f":"C16-K16","v":95000000},null,{"$f":"SUM(E16,G16)","v":5000000},null,{"$f":"_xlfn.SWITCH(TRUE,I16>0,\"Pass\",I16<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K16/$K$2,0)","v":1.2500000000000001E-2},null,{"$f":"IFERROR(K16/$Q$2,0)","v":8.990982130337602E-2}]
[]
["(viii) The second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 20%, of the SMA Commitment Amount.",null,{"$f":"'Tests (Chubb)'!$B$94","v":80000000},null,{"$f":"'Tests (Chubb)'!$B$98","v":0},null,{"$f":"'Tests (Chubb)'!$B$99","v":5000000},null,{"$f":"C18-K18","v":75000000},null,{"$f":"SUM(E18,G18)","v":5000000},null,{"$f":"_xlfn.SWITCH(TRUE,I18>0,\"Pass\",I18<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K18/$K$2,0)","v":1.2500000000000001E-2},null,{"$f":"IFERROR(K18/$Q$2,0)","v":8.990982130337602E-2}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (Chubb)'!$B$103","v":60000000},null,{"$f":"'Tests (Chubb)'!$B$107","v":0},null,{"$f":"'Tests (Chubb)'!$B$108","v":3000000},null,{"$f":"C20-K20","v":57000000},null,{"$f":"SUM(E20,G20)","v":3000000},null,{"$f":"_xlfn.SWITCH(TRUE,I20>0,\"Pass\",I20<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K20/$K$2,0)","v":7.4999999999999997E-3},null,{"$f":"IFERROR(K20/$Q$2,0)","v":5.3945892782025613E-2}]
[]
["(x) The aggregate Commitment Amounts of all secondary open market purchases may not exceed 5% of the SMA Commitment Amount.",null,{"$f":"'Tests (Chubb)'!$B75","v":20000000},null,{"$f":"'Tests (Chubb)'!$B78","v":0},null,{"$f":"'Tests (Chubb)'!$B79","v":0},null,{"$f":"C22-K22","v":20000000},null,{"$f":"SUM(E22,G22)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I22>0,\"Pass\",I22<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K22/$K$2,0)","v":0},null,{"$f":"IFERROR(K22/$Q$2,0)","v":0}]

{"sheet":"Summary (VG)","index":28,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["Eligibility Summary, Viridium"]
[null,null,null,null,null,null,null,null,"SMA Commitment",null,{"$f":"VLOOKUP([0]!FundVG,tbl_Funds[],2,0)","v":606250000}]
[null,null,null,null,null,null,null,null,"Hypo and Existing Commitment",null,{"$f":"SUMIF(tbl_ExistingData[Fund],FundVG,tbl_ExistingData[Total Commitment]) + SUMIF(tbl_HypoPipeline[Fund],FundVG,tbl_HypoPipeline[Total Commitment])","v":146000000}]
[]
["Eligibility Requirement",null,"Bucket Size",null,"Existing Portfolio",null,"Hypo Amounts",null,"Availability",null,"Total",null,"Pass/Fail",null,"% of SMA Commitment",null,"% of Hypo and Existing Commitment"]
[]
["(i) The aggregate outstanding commitments in revolving credit facilities and the unfunded portion of delayed draw term loans (it being agreed that a delayed draw term loan, or portion thereof, once funded, shall no longer be deemed unfunded to the extent of the amount so funded) shall not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (VG)'!B24","v":90937500},null,{"$f":"'Tests (VG)'!B31","v":0},null,{"$f":"'Tests (VG)'!B37","v":18581050.302521009},null,{"$f":"C7-K7","v":72356449.697478995},null,{"$f":"SUM(E7,G7)","v":18581050.302521009},null,{"$f":"_xlfn.SWITCH(TRUE,I7>0,\"Pass\",I7<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K7/$K$2,0)","v":3.0649155138178983E-2},null,{"$f":"IFERROR(K7/$K$3,0)","v":0.12726746782548637}]
[]
["DIP Loans may not exceed 10% of the SMA Commitment Amount.",null,{"$f":"'Tests (VG)'!B44","v":60625000},null,{"$f":"'Tests (VG)'!B47","v":0},null,{"$f":"'Tests (VG)'!B48","v":0},null,{"$f":"C9-K9","v":60625000},null,{"$f":"SUM(E9,G9)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,I9>0,\"Pass\",I9<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K9/$K$2,0)","v":0},null,{"$f":"IFERROR(K9/$K$3,0)","v":0}]
[]
["The weighted average opening senior leverage across all allocations within a calendar year is not expected to exceed 4.50x.",null,{"$f":"4.5","v":4.5},null,{"$f":"'Tests (VG)'!B57","v":0},null,{"$f":"'Tests (VG)'!B58","v":3.6160958904109588},null,0,null,{"$f":"AVERAGE(E11,G11)","v":1.8080479452054794},null,{"$f":"_xlfn.SWITCH(TRUE,K11<=C11,\"Pass\",K11>C11,\"Fail\")","v":"Pass"}]
[]
["The weighted average opening LTV defined as the relevant facility over the enterprise value (“EV”) per the definition of the Investment Advisor, across all allocations within a calendar year is not expected to exceed 50%.",null,0.5,null,{"$f":"'Tests (VG)'!B67","v":0},null,{"$f":"'Tests (VG)'!B68","v":0.3853923844903645},null,0,null,{"$f":"AVERAGE(E13,G13)","v":0.19269619224518225},null,{"$f":"_xlfn.SWITCH(TRUE,K13<=C13,\"Pass\",K13>C13,\"Fail\")","v":"Pass"}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (VG)'!B84","v":151562500},null,{"$f":"'Tests (VG)'!B88","v":0},null,{"$f":"'Tests (VG)'!B89","v":28000000},null,{"$f":"C15-K15","v":123562500},null,{"$f":"SUM(E15,G15)","v":28000000},null,{"$f":"_xlfn.SWITCH(TRUE,I15>0,\"Pass\",I15<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K15/$K$2,0)","v":4.6185567010309278E-2},null,{"$f":"IFERROR(K15/$K$3,0)","v":0.19178082191780821}]
[]
["(viii) The largest and second largest aggregate exposure to any one industry, based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 25% and 20%, respectively, of the SMA Commitment Amount.",null,{"$f":"'Tests (VG)'!B93","v":121250000},null,{"$f":"'Tests (VG)'!B97","v":0},null,{"$f":"'Tests (VG)'!B98","v":22000000},null,{"$f":"C17-K17","v":99250000},null,{"$f":"SUM(E17,G17)","v":22000000},null,{"$f":"_xlfn.SWITCH(TRUE,I17>0,\"Pass\",I17<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K17/$K$2,0)","v":3.6288659793814432E-2},null,{"$f":"IFERROR(K17/$K$3,0)","v":0.15068493150684931}]
[]
["(ix) Aggregate exposure to any other single industry (other than the industries referenced in clause (vii) above), based on Moody’s Industry Code classifications, as determined by the Manager, may not exceed 15% of the SMA Commitment Amount.",null,{"$f":"'Tests (VG)'!B102","v":90937500},null,{"$f":"'Tests (VG)'!B106","v":0},null,{"$f":"'Tests (VG)'!B107","v":20000000},null,{"$f":"C19-K19","v":70937500},null,{"$f":"SUM(E19,G19)","v":20000000},null,{"$f":"_xlfn.SWITCH(TRUE,I19>0,\"Pass\",I19<=0,\"Fail\")","v":"Pass"},null,{"$f":"IFERROR(K19/$K$2,0)","v":3.2989690721649485E-2},null,{"$f":"IFERROR(K19/$K$3,0)","v":0.13698630136986301}]
[]
["Transactions where any majority owner of the borrower receives a cash distribution and this cash distribution together with any prior cash distribution to the same majority owner amounts to more than 50% of that majority owner's cumulative cash contribution to such transaction cannot exceed 10% of total capital deployed in the calendar year.",null,{"$f":"'Tests (VG)'!B74","v":0},null,{"$f":"'Tests (VG)'!B77","v":0},null,{"$f":"'Tests (VG)'!B78","v":0},null,{"$f":"C21-K21","v":0},null,{"$f":"SUM(E21,G21)","v":0},null,{"$f":"_xlfn.SWITCH(TRUE,K21<=C21,\"Pass\",K21>C21,\"Fail\")","v":"Pass"},null,{"$f":"E21/'Tests (VG)'!B64","v":{"$error":"#DIV/0!"}},null,{"$f":"K21/SUM('Tests (VG)'!B64,'Tests (VG)'!B65)","v":{"$error":"#DIV/0!"}}]