A little bit of progress. This is not a big deal, just another calculations that were added to the spreadsheet in order to visualize the flow of inputs and outputs to obtain the SBD Debt Ratio.
I hope to add more calculations to the spreadsheet to see an overall calculation and possible scenarios.