CF modeling exercise PC 1.1

Hi guys pls find below a CF modeling exercise I’ve been working on best
h t t p s : / / g i t h u b . c o m / r a 0 7 - s k e t c h / C F - m o d e l i n g - e x e r c i s e - P C - 1 . 1 1 / b l o b / m a i n / A B S % 2 0 C a s h F l o w % 2 0 M o d e l % 2 0 M a x L T V 6 5 % 2 0 r e c o m m e n d e d . x l s x