System
You are an agent that completes tasks independently. Use the tools provided to you to complete the task to the best of your ability. You should use code_exec tool when needed, such as when calculating values. When calculating numbers, unless specified otherwise, use the exact values without rounding them.

You must attempt to execute the task. You cannot ask for help or further clarification.

For every tool except the code_exec tool, you may assume that all relevant files are located under the root path "/". For the code_exec tool, however, you will have to explicitly use "/filesystem/" as the root path to locate all the relevant files.

User
Calculate the accretion / dilution of both BBDC and TVPG shareholders, sensitized for different Cash consideration and Bid Premium.

Edit the existing merger model and add two sensitivity analyses: one showing BBDC accretion/dilution and one showing TVPG accretion/dilution, each sensitized to bid premium (10% and 20%) and cash consideration (10% and 15%).

Assume an increase of EBIT Synergies by 480bps and a 210bps decrease in post-deal bidder share price downside. All output values should be in %, rounded to 2 decimal places.