Terraformation Workshop at NOAH 2023.pptx

Terraformation Workshop at NOAH 2023.pptx

@yeeguy
@yeeguy
9 Followers
1 month ago 407

Terraformation Workshop at NOAH 2023.pptx

@yeeguy1 month ago

            THIS IS NOT AN INVESTMENT SOLICITATION

                      Hi, my name is

                                25 years working on fintech and ecommerce

                                one jackson

                                Vouch

                                (kyp

                                TaskRabbit

                                Last 4 years working on global carbon forestry

                                facebook

                                          We launched 29 native, biodiverse restoration projects across 14 countries, with potential to 20x our impact

                                                    Forest Restoration Econ 101

                                                              Carbon Sequestration

                                                              Depends on plant species. Refer to latest botanical and carbon science papers.

                                                                        Carbon Credits Issuance

                                                                                  ~80% Monetizable Carbon Sequestration

                                                                                            Project Development Costs

                                                                                            Wide range

                                                                                            $1000/ha - ' just plant ' (e.g., mangrove)

                                                                                            $4000/ha -fully loaded land prep, soil enhancement, removing invasive species, seed collection & banking, nursery infra setup, outplanting, community benefits, alternative livelihoods

                                                                                                      Carbon Market

                                                                                                      Conservative 6% CAGR → $86/ton in 2050 … but won ' t be a smooth curve!

                                                                                                      Source: Monte carlo simulation of 100K+ global forestry projects

                                                                                                                Monetizable Carbon Credits Issuance

                                                                                                                Carbon Price

                                                                                                                          Forest Creator Revenue

                                                                                                                          Monetizable Sequestration x Carbon Price = Annual Revenue

                                                                                                                                    Operating Margin

                                                                                                                                    5000 hectare project

                                                                                                                                    $3000-$4000 dev cost per ha (conservative)

                                                                                                                                    • ~$15M-20M all-in development cost
                                                                                                                                    • ~$110M-120M carbon revenue

                                                                                                                                    40 years

                                                                                                                                              Forestry Investments Require Creativity

                                                                                                                                                        Forest Creator Revenue

                                                                                                                                                        Monetizable Sequestration x Carbon Price = Annual Revenue

                                                                                                                                                                  Early-stage funding gap prevents many forest restoration projects from getting started

                                                                                                                                                                  vs. Equity Investor Desired Return

                                                                                                                                                                  3x - 5x return in 10 years

                                                                                                                                                                            Early-stage funding gap prevents many forest restoration projects from getting started

                                                                                                                                                                            Source: Monte carlo simulation of 100K+ global forestry projects

                                                                                                                                                                            Year

                                                                                                                                                                                      Early-stage funding gap prevents many forest restoration projects from getting started

                                                                                                                                                                                                Theoretically: Forest Creators could handle debt financing -IF they had some catalytic features

                                                                                                                                                                                                Allow delayed payments for early years

                                                                                                                                                                                                          Theoretically: Forest Creators could handle debt financing -IF they had some catalytic features

                                                                                                                                                                                                                    Sufficient area-under-curve to do some creative financing

                                                                                                                                                                                                                              Portfolio Economics

                                                                                                                                                                                                                                        We know that portfolios will be essential for scale and diversification

                                                                                                                                                                                                                                        Portfolio of 25 forest restoration projects Mean success rate: 60%

                                                                                                                                                                                                                                        (e.g., 15 projects out of 25 survive to complete a 40 year carbon project)

                                                                                                                                                                                                                                        15 completed projects

                                                                                                                                                                                                                                                  Portfolio Originator ' s Revenue

                                                                                                                                                                                                                                                  Year

                                                                                                                                                                                                                                                            Example: Unlevered Portfolio J-Curve

                                                                                                                                                                                                                                                                      Perpetual Forestry Machine!

                                                                                                                                                                                                                                                                                Key Result #1

                                                                                                                                                                                                                                                                                ~$500M starts a perpetual forestry machine, running one (1) portfolio at a time

                                                                                                                                                                                                                                                                                                    Observation: Portfolio produces steady cashflows after Year 5 or 6 …

                                                                                                                                                                                                                                                                                                              Securitization

                                                                                                                                                                                                                                                                                                                                  Securitization: structure annuity cashflows into a sellable security, sell 80% stake to Senior buyer

                                                                                                                                                                                                                                                                                                                                            Now let ' s run that playbook, but starting with $750M initial capitalization …

                                                                                                                                                                                                                                                                                                                                                      Running two (2) portfolios…

                                                                                                                                                                                                                                                                                                                                                      Portfolio Year

                                                                                                                                                                                                                                                                                                                                                                Perpetual Forestry Machine II

                                                                                                                                                                                                                                                                                                                                                                          Layered portfolios produce larger and larger net cash. Can keep re-investing profits or harvest at any time.

                                                                                                                                                                                                                                                                                                                                                                                    With slight tweaks to portfolio efficiency and incremental revenue from higher carbon prices…

                                                                                                                                                                                                                                                                                                                                                                                    Portfolio originations go exponential

                                                                                                                                                                                                                                                                                                                                                                                    Could grow even faster with evolution of soil carbon standards, biodiversity credits, Article 6.4 trade, inclusion of other forest revenue streams, etc.

                                                                                                                                                                                                                                                                                                                                                                                              38

                                                                                                                                                                                                                                                                                                                                                                                              Portfolios started

                                                                                                                                                                                                                                                                                                                                                                                              This entity would (by far) be the largest forest restoration driver in the world

                                                                                                                                                                                                                                                                                                                                                                                              950

                                                                                                                                                                                                                                                                                                                                                                                              Forest restoration projects

                                                                                                                                                                                                                                                                                                                                                                                              4.8M

                                                                                                                                                                                                                                                                                                                                                                                              Hectares restored to native biodiversity

                                                                                                                                                                                                                                                                                                                                                                                              2.9B

                                                                                                                                                                                                                                                                                                                                                                                              Tons of CO2 sequestered out of the atmosphere

                                                                                                                                                                                                                                                                                                                                                                                              2.3B

                                                                                                                                                                                                                                                                                                                                                                                              Monetizable tons of carbon credits issued

                                                                                                                                                                                                                                                                                                                                                                                                        Key Result #2 ~$750M starts a perpetual forestry machine, running an exponentially increasing number of portfolios

                                                                                                                                                                                                                                                                                                                                                                                                                  Discussion

                                                                                                                                                                                                                                                                                                                                                                                                                            Securitization Risks

                                                                                                                                                                                                                                                                                                                                                                                                                                      Question:

                                                                                                                                                                                                                                                                                                                                                                                                                                      What would you call a financial entity that raises a large initial capitalization, makes money from loans, sells securities, and perpetually grows its balance sheet?

                                                                                                                                                                                                                                                                                                                                                                                                                                                Observations on Banks

                                                                                                                                                                                                                                                                                                                                                                                                                                                • ● Over 25,000 banks in the world
                                                                                                                                                                                                                                                                                                                                                                                                                                                • ● The 100th largest bank >$300B balance sheet
                                                                                                                                                                                                                                                                                                                                                                                                                                                • ● Median US credit union has $1.5B in loans AUM

                                                                                                                                                                                                                                                                                                                                                                                                                                                To completely solve the natural carbon sequestration challenge:

                                                                                                                                                                                                                                                                                                                                                                                                                                                • ● Start 500 to 600 small banking institutions (or a handful of large ones!)
                                                                                                                                                                                                                                                                                                                                                                                                                                                • ● Focus on building balance sheets through regeneration of natural assets

                                                                                                                                                                                                                                                                                                                                                                                                                                                          Bonus Question:

                                                                                                                                                                                                                                                                                                                                                                                                                                                          If even a handful of these new forestry-banks get started, they will deploy $billions to communities.

                                                                                                                                                                                                                                                                                                                                                                                                                                                          Local/indigenous people & businesses will receive those funds as payroll or commercial contracts.

                                                                                                                                                                                                                                                                                                                                                                                                                                                          Where will they deposit those income receipts?

                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Sensitivity &

                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Risks

                                                                                                                                                                                                                                                                                                                                                                                                                                                                              Risk assessment through Monte Carlo simulation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                              100,000+ simulated portfolios

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Project Success and Failure Simulation Method

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Project success rate modeled as beta distribution, peaking at 60%.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        E.g., 15 forestry teams out of 25 portfolio successfully complete a

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        project.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        For projects that fail, year of failure is a critical factor.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        • ● Early failure indicates return of some unutilized loan principal.
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        • ● Late failure indicates possibility of some carbon revenues.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Fail-year modeled as beta distribution, with mean of 4.1 and failures in some simulated portfolios out to Year 18.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Source: histogram charts from a 10K simulation run

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Carbon Market Simulation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Each portfolio of simulated projects had an independent carbon market simulation with carbon prices that grow at an average CAGR of 6.0% with +/-8% jitter (i.e., prices allowed to fall year-over-year).

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Simulated prices ended in a wide range between $43.75 and $173.28 per ton with a mean ending price of $86.28 in 2053

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Forestry Project Simulation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Forest Creators net profit is determined by carbon credits issuance (tons) ✕ carbon credits prices ($/ton). Forest Creators can earn net profit, even in a -2.5 s.d. down carbon market, as long as their project issuance are within 2.5 s.d. of plan. All other (more positive) cases are significantly profitable.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Credits issuance model results align with latest published and peer-reviewed botanical and carbon science research. Carbon sequestration by forests increases as new forests grow and then peaks as forests reach maturity. Carbon credits issuance modeled as 80% of carbon sequestration (ex-20% buffer per credits verification standards) with +/- 5% jitter per project per year.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      At least 40% of underlying projects need to survive in order to assure minimal variance and full returns

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      40% project success rate is a critical threshold. Above that threshold, hundreds of thousands of simulated Senior securities show strong convergence on full payment of interest and principal obligations.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Catalytic Loan Features boost financial performance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Issuing 7% catalytic loans coupled with 40% Profit Sharing enables portfolio operator to offer Senior securities holders a 7% return while maintaining a positive margin.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Optimal Portfolio Size = 25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Larger portfolios reduce volatility of financial outcomes, but require more initial capitalization.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          At 25 portfolio size, Senior securities returns are stable and insensitive to APR or project dev cost variances. Requires $500M to start.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Portfolio Simulation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Tens of thousands of simulations show portfolio operator will realize sufficient returns to perpetually create continuous stream of future forestry portfolios, even if first portfolio performs at -2.5 s.d. vs. mean expectations.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Portfolio Operator Net Cash Balance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Operator generates sufficient cash to remain solvent and meet all obligations, even in -2.5 s.d. catastrophic scenario

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              Case Study Simulated Portfolios

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Case Inspection Tool

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        10,000 simulated portfolios and securitizations are available for inspection at this URL:

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        https://bit.ly/tgv-case-inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Use the case inspection tool to generate your own charts, graphs and insights.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.72

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.78

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.21

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.89

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  29.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.87

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  35.11

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  39.26

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  43.71

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  43.80

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.71

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18.59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  19,51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  19.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  28.48

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  28.43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  34.62

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  37.84

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27,44

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  29.63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  34.56

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  39.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  43.27

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  21.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.62

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.88

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.83

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27,43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  34,33

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  38.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  32.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  36.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  38.94

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  40.57

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  28,66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  32.20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  33,43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  36.18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  37.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.87

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  29.08

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.17

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.98

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.21

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  32.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  8

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Filte

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  avg_sequestration

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  senior_securities_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  0.00042

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  dev_cost_per_ha

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  4000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  senior_securities_principal_return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  0.99500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  surviving_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  close to mean #1

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  fail_year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  close to mean #2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  count

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Case Inspector highlight: 9874

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.28

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  19.10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  19.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  21.52

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.31

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  23.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  23.56

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  28.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.87

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18,96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  20.11

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  21.30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.58

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  23.94

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.38

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  28.50

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  32.06

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  std dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  0.69

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1.04

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1.35

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1.65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2.27

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  3.33

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  3.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  4.15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  4.61

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  5.10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  13.74

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  13.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.26

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14,49

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.04

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.37

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  20.01

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  21.93

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  23.91

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  35.38

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  38.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  40.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  44.06

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  47.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.98

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  21.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24,59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30.19

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  33.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.75

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Log

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  close to mean #3

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  15.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  25.12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.97

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.01

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  26.49

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  17

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24.17

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  27.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  29.80

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.69

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  31.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  34.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  16.66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Case Inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Distributions

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Std Dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Sim

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  18 74

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10 61

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  22 15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  24 29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Einfügen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Format

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Daten

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Tools

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  1009

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  123

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Stand ..

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  7 @ -

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2.21402

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  0.83704

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  value

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  7616

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  40.89

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  2651

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  414.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  300

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  200

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  100

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Erweiterungen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Hilfe

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  stdev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Freigeben

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  57

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            39.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            portfolio_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.62

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.88

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.83

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27,43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.11

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            38.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.31

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.07

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            33

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Case Inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Distributions

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Std Dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Sim Log

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization_servicing

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization_Interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.84

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.83

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24,41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.19

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.89

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            equity_tranche_cashflows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            33,43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            36.18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            37.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization |curve

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.82

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.01

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.49

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25,43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.75

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            18 32

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            18 74

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22 15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24 29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.80

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.69

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            34.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.82

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.81

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.87

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.32

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.08

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            36.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            40.57

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Menüs

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            1500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            4000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            0.99500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ontime_interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ontime_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            delayed_payments

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            0.69

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            1.04

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            1.35

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            1.65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            1.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            2.27

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            2.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            3.33

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            3.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            4.61

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            5.10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            profit_share

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            fc_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            portfolio_revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            portfolio revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            equity cash flows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization_purchases

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            securitization_expenses

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.64

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            28.43

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            34.62

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            18.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            20.01

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.91

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            28.12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.83

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            35.38

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            38.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            40.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            44.06

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            47.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.98

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            17.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24,59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27,55

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.19

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            33.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.72

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.78

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.21

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.89

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.44

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            29.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            35.11

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            39.26

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            43.71

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            43.80

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            18.59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            19.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            19.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.03

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            2229

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.17

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            24.98

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            27.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            37.84

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22.51

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.21

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.34

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            13.74

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            13.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14,49

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            14.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.04

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.37

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.05

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.41

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.77

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            10000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            close to mean #3

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.28

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            18.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            19.10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            19.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            21.52

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22.31

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.39

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            23.56

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            28.02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            31.68

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15.92

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            16.87

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            17.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            20.11

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            22.58

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            25.38

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            26.88

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            30.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            32.06

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            close to mean #1

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            close to mean #2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            8

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Filtered by:

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Einfügen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Format

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Daten

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Tools

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            123

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            + B

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            I &

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            senior_securities_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            0.00042

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            221402

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            0.83704

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            value

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            7616

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            40.89

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            2651

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            414.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            300

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            200

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            100

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Erweiterungen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Hilfe

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            A

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            stdev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            7

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            @ -

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            Freigeben

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            58

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      16

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      32,754.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      50,788.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      56,273.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      !

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      19

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Case Inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Distributions

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Std Dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Sim

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      35,047.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,518.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      47,003.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,067.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      61

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      32,348.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      39,975.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,904.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,727.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      59,489.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      61,232.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      71

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      25,372.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33,517.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,957.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,564.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      47,206.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      56

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      29,877,.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      34,849.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,697.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      46,996.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      55,575.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      57,381.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      75000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      26,288.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      31,398.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      38,234.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,287.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      47,590.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,474.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      55

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,339.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,054.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,446.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      61,995.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      66,744.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      74

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      30,927.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,025.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      41,612.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49,948.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      56,630.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      59,068.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,411.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      42,815.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      50,574.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58,417.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      67,600.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      75,403.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      79

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      32,028,.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      37,650.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,762.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      53,187.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      60,808.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      66,893.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33,180.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      38,001.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,935.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      52,715.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      60,986.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      63,961.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      72

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      37,445.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,232.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      51,406.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      59,617.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      69,290.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      75,

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33,461.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,718.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49,877.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      59,572.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      62,179.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      68,644.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      37,392.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,223.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      52,435.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58,788.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      63,912.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      72,109.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      75,

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      50000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      25000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Menüs

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Filtered by:

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      avg_sequestration

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      dev_cost_per_ha

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      1500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      senior_securties_principal_return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.99500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      surviving_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      fail_year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      close to mean #2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      senior securities return ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00042

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      999

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      close to mean #1

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      8

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      count

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      10000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      close to mean #3

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Case Inspector highlight: 9874

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      15835.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      18223.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      23089.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      26233.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33044.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      45169.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49615.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      53603.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      18486.63

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      21746.66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      26089.95

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      31510.73

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      38575.52

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      45669.15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      52170.54

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58144.06

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      63573.07

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      67

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      std dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      1726.56

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2036.54

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2445.08

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2948.96

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      3599.16

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      4272.25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      4875.30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      13,306.94

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      15,637.04

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      18,754.72

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      22,663.86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      27,778.03

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      37,544.65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      41,870.35

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      45,768.29

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      23,666.32

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      27,856.27

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      33,425.18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49,373.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58,485.90

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      66,796,44

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      74,417.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      81,377.85

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      86

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      21,270.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      24,351.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      29,839.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      38,012.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      44,811.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,911.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      57,808.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      67,943.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      76,384.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      75,

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      26,950.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      32,444.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      40,409.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      47,321.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      52,812.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      56,781.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      57

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      17

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      28,103.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,360.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      41,793.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49,825.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      52,660.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      60,964.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      65

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      18

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Log

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      36,038.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      43,627.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      49,533.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      54,281.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      58,736.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      66

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      1009

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      09

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Format

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Daten

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Tools

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Erweiterungen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Hilfe

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      123

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Stand.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      7

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      @ -

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      125000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      100000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      2.21402

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      0.83704

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      value

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      min ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      3685

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      24,853.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      5176

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      37,394.00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      stdev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Freigeben

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      59

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      min ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                02

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                32

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Menüs

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                8465

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Suggestions:

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                PARAMS

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio_size

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                25 projects

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                TOP LEVEL STATISTICS

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                min ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                3685

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                avg_sequestration

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                13.18 tonshhalyr

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                30 year carbon price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                max ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5176

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                dev_cost

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                per_ha

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                53,420

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40 year carbon price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5182.23

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                underpaid sr. securities

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                1986

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                project_investment

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                517,100,000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                FC ending cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                financing_APR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                7.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                total portfolio investment

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5427,500,000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                max_rev_to_payments

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                90,00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio ending cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5946,422,330

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                profit_share_rate

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2.37663

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                close to mean #1

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                8465

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                surviving_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                44,009

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                senior_securities_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                vS. expected

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                close to mean #2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                4728

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                fail_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                senior_securities_principal_return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                0.99500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                vS. expected

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                0.99500 (ex-fees)

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                close to mean #3

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                fail_year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                securitization_principal_guarantee

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                WAHR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                securitization_purchase

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5150,480,000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                securitizationterm

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                24

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ontime_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ontime_interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                securitization_APR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                7.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                securitization_SA_fee

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                0.50%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Case Inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Distributions

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Std Dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Sim

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                0.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Carbon Credits Price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Credits Issuance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Forest Creator Cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Forest Creator Cash Balance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Net Cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                carbon_prices

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Flows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                profit_share

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                delayed_payments

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                {c_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                150 OM

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                100 OM

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                577

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                1986

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                6679

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                8

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Einfügen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Format

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Daten

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Tools

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                100%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                00

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                123

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Projects

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Portfolio Revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Securties Waterfall Flows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Portfolio Operator Net Cash Balance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                surviving_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio_revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                equity_tranche_cashflows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                secuntization_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                portfolio_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                secuntization_interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Erweiterungen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Hilfe

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                + | B

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                5116.76

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                50.OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                25 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                0 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                100 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                75.OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Log

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Freigeben

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                208

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                60

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                2 04031

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                001794

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                6 29520

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                finé

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Menüs

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          3685

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          PARAMS

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio_size

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          25 projects

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          TOP LEVEL STATISTICS

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          avg_sequestration

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          11tonshhalyr

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          30 year carbon price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          dev_cost_per_ha

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          40 year carbon price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          5136.08

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          underpaid sr. securities

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          1986

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          project_investment

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          S17,700,000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          FC

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          560,169,642

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          financing_APR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          max_rev_to_payments

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          profit_share_rate

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          surviving_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          fail_teams

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          12

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          fail_year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_principal_guarantee

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          WAHR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_purchase

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_term

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          24

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          ontime_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          ontime_interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_APR

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_UG_fee

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_SA_fee

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Case Inspector

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Distributions

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Std Dev

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Sim

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Sim25 2023111-156596

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          75.OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          25 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          7.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          90.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          13

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          52.00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          senior_securities_return_ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          2.08207

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          close to mean #2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          4728

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          48,00%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          senior_securities_principal_return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0.99500

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          expected

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0.99500 (ex-fees)

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          close to mean #3

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          577

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Carbon Credits Price

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Credits Issuance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          carbon_pnces

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          mcan

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          3s

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Forest Creator Cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Forest Creator Cash Balance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Net Cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Flows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          profit_share

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          delayed

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          fc_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          150 OM

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          finë

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          ending

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          total portfolio investment

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio ending cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          5350,281,378

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          return ratio

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          96856

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          close to mean #1

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          8465

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          5442,500,000

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          min portfolio return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio return

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          6679

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          1986

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          2

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          3685

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          8

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          5

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Einfügen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Format

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Daten

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Tools

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Erweiterungen

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Hilfe

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          100%

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          123

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Arial

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Projects

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Portfolio Revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Securities Waterfall Flows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Portfolio Operator Net Cash Balance

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          25

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          15

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio_revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          30

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          40

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Year

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          mean

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          +3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          equity_tranche_cashflows

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_principal

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          portfolio_net_cash

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          securitization_interest

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          secuntization_servicing

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          10

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          20

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0 OK

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Log

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          @

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Suggestions:

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          payments

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          revenues

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          Freigeben

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          issuances

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          trial ID

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          min

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          3685

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          max

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          5176

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          ~3sd

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          208

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          61

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          204031

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0.01794

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Thank You.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    This presentation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    https://bit.ly/noah-2023-terraformation-workshop

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Engage with us growth@terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Our Website

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    terraformation.com

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    'With your help, we can restore our native forests in THIS generation.'

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    • -Yishan Wong, CEO and founder of Terraformation

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    in

Carbon Forestry as a 
Securitizable Asset Class
Yee Lee yee@terraformation.com @yeeguy
NOAH 2023
1/62
THIS IS NOT AN 
INVESTMENT 
SOLICITATION
2/62
Hi, my name is
Yee Lee
3/62
25 years working on fintech and ecommerce
Last 4 years working on global carbon forestry
4/62
We launched 29 native, biodiverse restoration projects across 
14 countries, with potential to 20x…
5/62
Forest 
Restoration 
Econ 101
6/62
terraformation.com
Carbon Sequestration
7
Depends on plant species. Refer to latest botanical an…
7/62
terraformation.com
Carbon Credits Issuance
8
Illustrated for 5000 hectare project. First issuanc…
8/62
terraformation.com
~80% Monetizable Carbon Sequestration
9
Carbon Credits (tons/year)
9/62
terraformation.com
Wide range
$1000/ha – “just plant” (e.g., mangrove)
$4000/ha – fully loaded l…
10/62
terraformation.com
Carbon Market
11
Conservative 6% CAGR → $86/ton in 2050… but won’t be a smoot…
11/62
terraformation.com 12
x
Monetizable 
Carbon Credits 
Issuance
Carbon Price
12/62
terraformation.com
Forest Creator Revenue
13
Monetizable Sequestration x Carbon Price = Annual R…
13/62
terraformation.com
Operating Margin
14
5000 hectare project
$3000-$4000 dev cost per ha (conser…
14/62
Forestry 
Investments 
Require 
Creativity
15/62
terraformation.com
Forest Creator Revenue
16
Monetizable Sequestration x Carbon Price = Annual R…
16/62
terraformation.com 17
Early-stage funding gap prevents many forest 
restoration projects from get…
17/62
terraformation.com 18
Early-stage funding gap prevents many forest 
restoration projects from get…
18/62
terraformation.com 19
Early-stage funding gap prevents many forest 
restoration projects from get…
19/62
terraformation.com 20
Theoretically: Forest Creators could handle debt 
financing – IF they had s…
20/62
terraformation.com 21
Theoretically: Forest Creators could handle debt 
financing – IF they had s…
21/62
terraformation.com 22
Sufficient area-under-curve to do some creative financing
22/62
Portfolio 
Economics
23/62
terraformation.com 24
24/62
terraformation.com 25
Portfolio Originator’s Revenue
x 15
out of 25 originated projects
25/62
terraformation.com 26
Example: Unlevered Portfolio J-Curve
Project financing revenues
(interest,…
26/62
terraformation.com 27
Perpetual Forestry Machine!
Ending Cash more than enough 
to self-fund ano…
27/62
Key Result #1
~$500M starts a perpetual 
forestry machine, running 
one (1) portfolio at a time
28/62
29
29/62
terraformation.com 30
Observation:
Portfolio produces steady cashflows after Year 5 or 6…
Annuit…
30/62
Securitization
31/62
terraformation.com 32
Portfolio Originator J-Curve
32/62
terraformation.com 33
Securitization: structure annuity cashflows into a 
sellable security, sell…
33/62
terraformation.com 34
Now let’s run that playbook, but 
starting with $750M initial capitalizatio…
34/62
terraformation.com 35
Running two (2) portfolios…
Re-capture enough capital to run the 
playbook…
35/62
terraformation.com 36
Perpetual Forestry Machine II
Portfolio 1 launch
Portfolio 2 launch
Portf…
36/62
terraformation.com 37
Layered portfolios produce larger and larger net cash.
Can keep re-investin…
37/62
terraformation.com 38
With slight tweaks to portfolio efficiency and 
incremental revenue from hi…
38/62
terraformation.com 39
38
Portfolios 
started
950
Forest restoration 
projects
4.8M
Hectares…
39/62
Key Result #2
~$750M starts a perpetual 
forestry machine, running an 
exponentially increasing
…
40/62
Discussion
41/62
terraformation.com 42
Securitization Risks
Risk Mitigation
Non-operation 5-6 years seasoning
No…
42/62
terraformation.com 43
Question:
What would you call a financial entity that 
raises a large init…
43/62
terraformation.com 44
Observations on Banks
● Over 25,000 banks in the world
● The 100th largest…
44/62
terraformation.com 45
Bonus Question:
If even a handful of these new forestry-banks get 
started…
45/62
Sensitivity & 
Risks
46/62
terraformation.com
Risk assessment through Monte Carlo simulation 
100,000+ simulated portfolios
…
47/62
terraformation.com 48
Project Success and Failure Simulation Method
Project success rate modeled …
48/62
terraformation.com 49
Carbon Market Simulation 
+3 std dev
-3 std dev
Mean case
Modeled at por…
49/62
terraformation.com 50
Forestry Project Simulation 
+3 std dev
-3 std dev
Mean case
+3 std dev
…
50/62
terraformation.com
At least 40% of underlying projects need to survive in 
order to assure minima…
51/62
terraformation.com
Catalytic Loan Features boost financial performance
52
Issuing 7% catalytic l…
52/62
terraformation.com
Optimal Portfolio Size = 25
53
Larger portfolios reduce volatility of financi…
53/62
terraformation.com 54
Portfolio Simulation 
+2.5 std dev
-2.5 std dev
Mean case
Tens of thousa…
54/62
Case Study 
Simulated 
Portfolios
55/62
terraformation.com
10,000 simulated portfolios and securitizations are available for inspection at…
56/62
terraformation.com 57
57/62
terraformation.com 58
58/62
terraformation.com 59
59/62
terraformation.com 60
60/62
terraformation.com 61
61/62
Thank You.
“With your help, we can restore our native forests in 
THIS generation.”
—Yishan Wong…
62/62


  • Previous
  • Next
  • f Fullscreen
  • esc Exit Fullscreen
@yeeguy

Share

Terraformation Workshop at NOAH 2023.pptx

Embed code


Swipe LEFT
to view Related

Scroll DOWN
to read doc

We, and our third-party partners, use cookies, pixels, and other technologies ("cookies") to collect, record, and share information you provide, as well as information about your interactions with, our site for ad targeting, analytics, personalization, and site functionality purposes. By clicking Agree, you agree to the use of tracking technologies and acknowledge our privacy practices as described in our Privacy Notice.

Login

OR

Forgot password?

Don't have an account? Sign Up