{"text_format":"3","workbook":"xlsb","n_sheets":6,"sheets":["ANCHCL17","ARES_52","CGMS21-1","MAGNET27","OHACF_3","STRATA_2"],"not_rendered":{"external_links":1,"defined_names":28},"read":"whole","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":264}}

{"sheet":"ANCHCL17","index":0,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":443987683.14000005,"d":"443,987,683 "},{"v":458110000,"d":"458,110,000 "},{"v":29987683.140000045,"d":"29,987,683 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"A1","SENIOR",{"v":270000000,"d":"270,000,000"},{"v":270000000,"d":"270,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"A2","SENIOR",{"v":9000000,"d":"9,000,000"},{"v":9000000,"d":"9,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"B","MEZZANINE",{"v":51750000,"d":"51,750,000"},{"v":51750000,"d":"51,750,000"},0,0,0,0,0,0,0,0,0,{"v":30283538.858426567,"d":"30,283,539"}]
[null,"C","MEZZANINE",{"v":25312500,"d":"25,312,500"},{"v":25312500,"d":"25,312,500"},0,0,0,0,0,0,0,{"v":10096808.041893726,"d":"10,096,808"},{"v":43925264,"d":"43,925,264"},{"v":44507899,"d":"44,507,899"}]
[null,"D","MEZZANINE",{"v":31500000,"d":"31,500,000"},{"v":31500000,"d":"31,500,000"},0,0,0,0,{"v":4581755.140736286,"d":"4,581,755"},0,{"v":15232467.494747914,"d":"15,232,467"},{"v":60697534,"d":"60,697,534"},{"v":61415674,"d":"61,415,674"},{"v":61950641,"d":"61,950,641"}]
[null,"E","JUNIOR",{"v":26437500,"d":"26,437,500"},{"v":26437500,"d":"26,437,500"},0,0,0,{"v":25032151.893367857,"d":"25,032,152"},{"v":66991620,"d":"66,991,620"},{"v":26540367.24230674,"d":"26,540,367"},{"v":65260516,"d":"65,260,516"},{"v":68960584,"d":"68,960,584"},{"v":68960584,"d":"68,960,584"},{"v":69939262,"d":"69,939,262"}]
[null,"PS","EQUITY",{"v":44110000,"d":"44,110,000"},{"v":29987683.140000045,"d":"29,987,683"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"},{"v":44110000,"d":"44,110,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":65875567.26359695,"d":"65,875,567"},{"v":40676577.287358865,"d":"40,676,577"},{"v":12751362.550823083,"d":"12,751,363"},{"v":5063315.326882446,"d":"5,063,315"},{"v":2670570.906509136,"d":"2,670,571"},{"v":8646604.985652857,"d":"8,646,605"},{"v":4420313.92568679,"d":"4,420,314"},{"v":2670570.906509136,"d":"2,670,571"},{"v":2670570.906509136,"d":"2,670,571"},{"v":2670570.906509136,"d":"2,670,571"}]

{"sheet":"ARES_52","index":1,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":496185406.03,"d":"496,185,406 "},{"v":507500000,"d":"507,500,000 "},{"v":38685406.02999997,"d":"38,685,406 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"A1R","SENIOR",{"v":300000000,"d":"300,000,000"},{"v":300000000,"d":"300,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"A2R","SENIOR",{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"BR","MEZZANINE",{"v":52500000,"d":"52,500,000"},{"v":52500000,"d":"52,500,000"},0,0,0,0,0,0,0,0,0,{"v":3799788.979974441,"d":"3,799,789"}]
[null,"CR","MEZZANINE",{"v":32500000,"d":"32,500,000"},{"v":32500000,"d":"32,500,000"},0,0,0,0,0,0,0,0,{"v":27339796.76736054,"d":"27,339,797"},{"v":50907650.06230861,"d":"50,907,650"}]
[null,"DR","MEZZANINE",{"v":29750000,"d":"29,750,000"},{"v":29750000,"d":"29,750,000"},0,0,0,0,0,0,{"v":5225123.713890683,"d":"5,225,124"},{"v":49550035.77082749,"d":"49,550,036"},{"v":50361778.54628498,"d":"50,361,779"},{"v":50361778.54628498,"d":"50,361,779"}]
[null,"ER","JUNIOR",{"v":17750000,"d":"17,750,000"},{"v":17750000,"d":"17,750,000"},0,0,0,{"v":16201.630658146227,"d":"16,202"},{"v":34951173.01273072,"d":"34,951,173"},0,{"v":35784399.90768711,"d":"35,784,400"},{"v":37842490.586145036,"d":"37,842,491"},{"v":37842490.586145036,"d":"37,842,491"},{"v":37842490.586145036,"d":"37,842,491"}]
[null,"PS","EQUITY",{"v":50000000,"d":"50,000,000"},{"v":38685406.02999997,"d":"38,685,406"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":71442519.75471373,"d":"71,442,520"},{"v":53663169.635812774,"d":"53,663,170"},{"v":27728451.985900283,"d":"27,728,452"},{"v":4562048.412535373,"d":"4,562,048"},{"v":3159667.5320700286,"d":"3,159,668"},{"v":8442006.27386548,"d":"8,442,006"},{"v":4187206.5750828963,"d":"4,187,207"},{"v":3023053.3374783555,"d":"3,023,053"},{"v":2944692.2705560597,"d":"2,944,692"},{"v":2866333.221032894,"d":"2,866,333"}]

{"sheet":"CGMS21-1","index":2,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":617009300.8104,"d":"617,009,301 "},{"v":626600000,"d":"626,600,000 "},{"v":65009300.81040001,"d":"65,009,301 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"A1","SENIOR",{"v":360000000,"d":"360,000,000"},{"v":360000000,"d":"360,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"A2","MEZZANINE",{"v":96000000,"d":"96,000,000"},{"v":96000000,"d":"96,000,000"},0,0,0,0,0,0,0,0,0,{"v":29309849.433000993,"d":"29,309,849"}]
[null,"B","MEZZANINE",{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},0,0,0,0,0,0,0,{"v":20912018.24477825,"d":"20,912,018"},{"v":55441841.34428889,"d":"55,441,841"},{"v":59068952.62086868,"d":"59,068,953"}]
[null,"C","MEZZANINE",{"v":36000000,"d":"36,000,000"},{"v":36000000,"d":"36,000,000"},0,0,0,0,{"v":18475752.16560663,"d":"18,475,752"},0,{"v":24443468.008818537,"d":"24,443,468"},{"v":63649748.21870392,"d":"63,649,748"},{"v":63649748.21870392,"d":"63,649,748"},{"v":64880647.14909859,"d":"64,880,647"}]
[null,"D","MEZZANINE",{"v":24000000,"d":"24,000,000"},{"v":24000000,"d":"24,000,000"},0,0,0,{"v":26356636.17282063,"d":"26,356,636"},{"v":53634244.076272875,"d":"53,634,244"},{"v":24666445.872337304,"d":"24,666,446"},{"v":52411894.55727008,"d":"52,411,895"},{"v":55303737.90653781,"d":"55,303,738"},{"v":55303737.90653781,"d":"55,303,738"},{"v":55303737.90653781,"d":"55,303,738"}]
[null,"PS","EQUITY",{"v":74600000,"d":"74,600,000"},{"v":65009300.81040001,"d":"65,009,301"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"},{"v":74600000,"d":"74,600,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":88217241.80325645,"d":"88,217,242"},{"v":58267983.48512037,"d":"58,267,983"},{"v":23809173.224018387,"d":"23,809,173"},{"v":13041981.534722937,"d":"13,041,982"},{"v":8174412.3289538175,"d":"8,174,412"},{"v":18864335.483601525,"d":"18,864,335"},{"v":10612797.6116576,"d":"10,612,798"},{"v":6690953.124933535,"d":"6,690,953"},{"v":6239525.437488234,"d":"6,239,525"},{"v":6239002.665225939,"d":"6,239,003"}]

{"sheet":"MAGNET27","index":3,"n_rows":16,"n_cols":15,"rows_kept":16,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":501020983.72029984,"d":"501,020,984 "},{"v":509500000,"d":"509,500,000 "},{"v":41020983.72029984,"d":"41,020,984 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"AR","SENIOR",{"v":320000000,"d":"320,000,000"},{"v":320000000,"d":"320,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"BR","MEZZANINE",{"v":60000000,"d":"60,000,000"},{"v":60000000,"d":"60,000,000"},0,0,0,0,0,0,0,0,{"v":7613953.691878967,"d":"7,613,954"},{"v":37777016.15624134,"d":"37,777,016"}]
[null,"CR","MEZZANINE",{"v":27500000,"d":"27,500,000"},{"v":27500000,"d":"27,500,000"},0,0,0,0,0,0,0,{"v":21362978.225184694,"d":"21,362,978"},{"v":46048722.31634796,"d":"46,048,722"},{"v":46048722.31634796,"d":"46,048,722"}]
[null,"DR","MEZZANINE",{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0,0,0,0,{"v":14028723.537085826,"d":"14,028,724"},0,{"v":22316656.11052343,"d":"22,316,656"},{"v":54264763.288602725,"d":"54,264,763"},{"v":54829905.630806,"d":"54,829,906"},{"v":55344067.21200721,"d":"55,344,067"}]
[null,"ER","JUNIOR",{"v":22500000,"d":"22,500,000"},{"v":22500000,"d":"22,500,000"},0,0,0,{"v":23067000.778501254,"d":"23,067,001"},{"v":51832149.294046946,"d":"51,832,149"},{"v":24493412.029760294,"d":"24,493,412"},{"v":50458796.271327764,"d":"50,458,796"},{"v":53289388.94906353,"d":"53,289,389"},{"v":54039482.28613594,"d":"54,039,482"},{"v":54755721.505614564,"d":"54,755,722"}]
[null,"PS","EQUITY",{"v":49500000,"d":"49,500,000"},{"v":41020983.72029984,"d":"41,020,984"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"},{"v":49500000,"d":"49,500,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":71390823.49619521,"d":"71,390,823"},{"v":46098783.46379082,"d":"46,098,783"},{"v":16328152.387249056,"d":"16,328,152"},{"v":7735509.709732414,"d":"7,735,510"},{"v":4614806.001442939,"d":"4,614,806"},{"v":12165188.55732348,"d":"12,165,189"},{"v":6433479.222884401,"d":"6,433,479"},{"v":4159479.3023508685,"d":"4,159,479"},{"v":4158443.4664372904,"d":"4,158,443"},{"v":4133843.9967354843,"d":"4,133,844"}]

{"sheet":"OHACF_3","index":4,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":674488905.2300001,"d":"674,488,905 "},{"v":707562500,"d":"707,562,500 "},{"v":31426405.23000014,"d":"31,426,405 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"XR","SENIOR",{"v":562500,"d":"562,500"},{"v":562500,"d":"562,500"},0,0,0,0,0,0,0,0,0,0]
[null,"AR","SENIOR",{"v":434000000,"d":"434,000,000"},{"v":434000000,"d":"434,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"BR","MEZZANINE",{"v":98000000,"d":"98,000,000"},{"v":98000000,"d":"98,000,000"},0,0,0,0,0,0,0,{"v":84309.17812278867,"d":"84,309"},{"v":45025995.68882966,"d":"45,025,996"},{"v":85014756.20101653,"d":"85,014,756"}]
[null,"CR","MEZZANINE",{"v":42000000,"d":"42,000,000"},{"v":42000000,"d":"42,000,000"},0,0,0,0,0,0,0,{"v":69691013.58729333,"d":"69,691,014"},{"v":70508877.2913585,"d":"70,508,877"},{"v":70913365.43101613,"d":"70,913,365"}]
[null,"DR","MEZZANINE",{"v":42000000,"d":"42,000,000"},{"v":42000000,"d":"42,000,000"},0,0,0,{"v":3371758.251982409,"d":"3,371,758"},{"v":57788441.76976141,"d":"57,788,442"},{"v":7843004.6036262065,"d":"7,843,005"},{"v":68793600.98765674,"d":"68,793,601"},{"v":76311761.12655793,"d":"76,311,761"},{"v":76311761.12655793,"d":"76,311,761"},{"v":77807027.93414296,"d":"77,807,028"}]
[null,"ER","JUNIOR",{"v":26500000,"d":"26,500,000"},{"v":26500000,"d":"26,500,000"},0,0,{"v":15372057.721772982,"d":"15,372,058"},{"v":57119263.33769519,"d":"57,119,263"},{"v":62280237.753226854,"d":"62,280,238"},{"v":52769864.677482374,"d":"52,769,865"},{"v":60538698.70904311,"d":"60,538,699"},{"v":64033756.32363947,"d":"64,033,756"},{"v":64033756.32363947,"d":"64,033,756"},{"v":64033756.32363947,"d":"64,033,756"}]
[null,"PS","EQUITY",{"v":64500000,"d":"64,500,000"},{"v":31426405.23000014,"d":"31,426,405"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"},{"v":64500000,"d":"64,500,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":84141190.04742557,"d":"84,141,190"},{"v":41259488.270621136,"d":"41,259,488"},{"v":17740359.146264486,"d":"17,740,359"},{"v":7432747.784614508,"d":"7,432,748"},{"v":3101894.161879328,"d":"3,101,894"},{"v":13457828.435767626,"d":"13,457,828"},{"v":6390971.5397092,"d":"6,390,972"},{"v":3100495.4049624023,"d":"3,100,495"},{"v":2786642.7235228955,"d":"2,786,643"},{"v":2497879.1989263007,"d":"2,497,879"}]

{"sheet":"STRATA_2","index":5,"n_rows":17,"n_cols":15,"rows_kept":17,"merged":[[6,5,6,14]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"TOTAL Collaterals","TOTAL Liabilities","Implied PS Balance"]
[null,{"v":399026877.6201,"d":"399,026,878 "},{"v":408600000,"d":"408,600,000 "},{"v":46026877.62010002,"d":"46,026,878 "}]
[]
[{"$nulls":5},"P + I Losses"]
[null,"TR_LABEL","SUB_TR","TR_FACE","ADJ_TR_FACE","SCEN_1","SCEN_2","SCEN_3","SCEN_4","SCEN_5","SCEN_6","SCEN_7","SCEN_8","SCEN_9","SCEN_10"]
[null,"A1","SENIOR",{"v":200000000,"d":"200,000,000"},{"v":200000000,"d":"200,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"A2","SENIOR",{"v":20000000,"d":"20,000,000"},{"v":20000000,"d":"20,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"B","MEZZANINE",{"v":52000000,"d":"52,000,000"},{"v":52000000,"d":"52,000,000"},0,0,0,0,0,0,0,0,0,0]
[null,"C","MEZZANINE",{"v":39000000,"d":"39,000,000"},{"v":39000000,"d":"39,000,000"},0,0,0,0,0,0,0,0,{"v":29229804.837261256,"d":"29,229,805"},{"v":56368845.548991285,"d":"56,368,846"}]
[null,"D","MEZZANINE",{"v":26000000,"d":"26,000,000"},{"v":26000000,"d":"26,000,000"},0,0,0,0,0,0,{"v":3951530.890301125,"d":"3,951,531"},{"v":52351209.23988123,"d":"52,351,209"},{"v":54011297.59118427,"d":"54,011,298"},{"v":55297104.434545994,"d":"55,297,104"}]
[null,"E","JUNIOR",{"v":16000000,"d":"16,000,000"},{"v":16000000,"d":"16,000,000"},0,0,0,0,{"v":36553856.182593346,"d":"36,553,856"},{"v":849550.3683473922,"d":"849,550"},{"v":41574595.2660347,"d":"41,574,595"},{"v":45774827.45756129,"d":"45,774,827"},{"v":45774827.45756129,"d":"45,774,827"},{"v":45774827.45756129,"d":"45,774,827"}]
[null,"PS","EQUITY",{"v":55600000,"d":"55,600,000"},{"v":46026877.62010002,"d":"46,026,878"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"},{"v":55600000,"d":"55,600,000"}]
[]
[null,"PS: INTEREST PAID",{"$nulls":3},{"v":78019479.41162238,"d":"78,019,479"},{"v":55940954.77664362,"d":"55,940,955"},{"v":30752770.95075509,"d":"30,752,771"},{"v":7349922.900731371,"d":"7,349,923"},{"v":3457962.7662730925,"d":"3,457,963"},{"v":11862319.903472647,"d":"11,862,320"},{"v":5525375.143778883,"d":"5,525,375"},{"v":3452286.3860653946,"d":"3,452,286"},{"v":3163961.196050469,"d":"3,163,961"},{"v":2844563.683083875,"d":"2,844,564"}]