Secondary_Deal_Model_Blank.xlsx
   1. The Deal!C5                           100
   1. The Deal!C6                           88
   1. The Deal!C8                           104
   1. The Deal!C10                          130
   1. The Deal!C12                          4
   1. The Deal!B20                          0.1538
   1. The Deal!D20                          2
   1. The Deal!B21                          0.2308
   1. The Deal!D21                          0
   1. The Deal!B22                          0.3077
   1. The Deal!D22                          0
   1. The Deal!B23                          0.3077
   1. The Deal!D23                          0
   1. The Deal!B24                          0
   1. The Deal!D24                          0
   1. The Deal!B25                          0
   1. The Deal!D25                          0
   1. The Deal!B26                          0
   1. The Deal!D26                          0
   1. The Deal!B27                          0
   1. The Deal!D27                          0
   1. The Deal!C38                          0
   1. The Deal!C39                          1
   1. The Deal!C40                          0
   1. The Deal!C41                          0
   1. The Deal!C42                          0
   1. The Deal!C43                          2
   2. Return!F22                            0.18
   2. Return!F24                            0.055
   2. Return!F26                            0.033
   2. Return!B34                            0.15
   2. Return!B35                            4
   2. Return!B36                            130
   3. Decomposition!C17                     0.12
   4. Stress!C5                             2
   4. Stress!C6                             0.1
   4. Stress!B27                            0.08

NAV_Bottom_Up_Blank.xlsx
   1. Companies!B6                          30
   1. Companies!C6                          36
   1. Companies!F6                          2
   1. Companies!B7                          25
   1. Companies!C7                          25
   1. Companies!F7                          3
   1. Companies!B8                          22
   1. Companies!C8                          17
   1. Companies!F8                          4
   1. Companies!B9                          15
   1. Companies!C9                          12
   1. Companies!F9                          4.5
   1. Companies!B10                         8
   1. Companies!C10                         7
   1. Companies!F10                         4
   1. Companies!B32                         100
   1. Companies!B33                         97
   1. Companies!B34                         -3
   1. Companies!A6                          Cedar Diagnostics
   1. Companies!A7                          Beacon Systems
   1. Companies!A8                          Ironwood Industrial
   1. Companies!A9                          Aspen Retail
   1. Companies!A10                         Tail (small positions)
   1. Companies!G6                          High
   1. Companies!G7                          High
   1. Companies!G8                          Medium
   1. Companies!G9                          Low
   1. Companies!G10                         Low
   1. Companies!I6                          Conservatively marked; consolidation thesis proven, likely to exit above carry
   1. Companies!I7                          Fairly marked; strong recurring revenue at a defensible multiple
   1. Companies!I8                          Aggressively marked; margins compressing, cyclical end market softening
   1. Companies!I9                          Aggressive; leverage high, growth stalling
   1. Companies!I10                         Priced conservatively as a block
