Kid

Bad
Design (2015)
Perf (2016)
Total
Exp coupon - 2015
Exp Principal - 2015 - required
Total debpt paymt in 2015
design in 2015
perf in 2015
Total
Exp Principal - 2015 possible
Exp value

Adult
Good

Bad

20
37
57

20
203
223

20
79
99

20
121
141

7
70
77
7
33.63636
40.6364
40.6364
10.15909

7
70
77
7
184.5455
191.545
114.545
28.63636

7
70
77
7
71.81818
78.8182
1.81818
0.454545

7
70
77
7
110
117
40
10

Kid
Bad
Design (2015)
Design (2016)
Perf (2016)
Total (2016)
Debt pymt - 2016
Debt Value today (2014)
DCF Payment 2016
ECF 2016

Exp coupon - 2015

Exp Principal - 2015 - required
Total debpt paymt in 2015
design in 2015
perf in 2015
Total
Exp Principal - 2015 possible
Exp value

Good

Adult
Good

Bad

Good

20
22
37
59

20
22
203
225

20
22
79
101

20
22
121
143

84.7
70

84.7
70

84.7
70

84.7
70

59
0

84.7
140.3

84.7
16.3

84.7
58.3

7
70
77
7
33.63636
40.6364
40.6364
10.15909

7
70
77
7
184.5455
191.545
114.545
28.63636

7
70
77
7
71.81818
78.8182
1.81818
0.454545

7
70
77
7
110
117
40
10

Kid
Bad
Design (2015)
Perf (2016)
Total
Exp coupon - 2015
Exp Principal - 2015 - required
Total debpt paymt in 2015
design in 2015
perf in 2015
Total
Exp Principal - 2015 possible
Exp value

Adult
Good

Bad

20
37
57

20
203
223

20
79
99

7
70
77
7
33.63636
40.6364
40.6364
10.15909

7
70
77
7
184.5455
191.545
114.545
28.63636

7
70
77
7
71.81818
78.8182
1.81818
0.454545

Adult
Good
20
121
141
7
70
77
7
110
117
40
10

20
21
22
23
24
25
26
27
28
29
30
31
1
2
3
4
5
6
7
8
9
10

OMG
Benison's

Kellogg (Lunch)
Home Made (Paneer)

NY

The Cellar
House Party
Recovery
Movie

MMM Lounge

Walk by the lake

OMG
Chipotle
Benison's

Lyfe Kitchen
Farmhouse
Lao Tse Schuan Cellar / Stained Glass
Flat Top
Found
Lou Malnatis
Golden Gate
Dixie Kitchen