{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Calculator","Base Case","Scenario","Output","Calculator Instructions","Shock Analysis - RW Multiplier","Shock Analysis Support","Shock Analysis Support 2","Shock Analysis - RW %","Shock Analysis Instructions","All_Inputs","Definitions"],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":10,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculator","index":0,"n_rows":60,"n_cols":11,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"BASEL III SSFA Calculator for the FHLB MPF Program"]
[]
[null,"Enable Macros before using the Calculator"]
[]
[]
[]
[]
[]
[null,"MPF Program",null,null,null,null,null,"Original"]
[]
[null,"Dollar Amount of Sold and Outstanding",null,null,null,null,null,12000000]
[]
[null,"Dollar Amount of CE Obligation",null,null,null,null,null,600000]
[]
[null,"Dollar Amount of First Loss Account",null,null,null,null,null,150000]
[]
[null,"Dollar Amount of Loans Greater than 90 days Past Due",null,null,null,null,null,75000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Scenario Analysis"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H27","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H29","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(H31-1%,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(H33-1%,0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Scenario!P44","v":12.5}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K39*H18","v":7500000}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(K39*K31,20%)","v":0.2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"mailto:info@wilwinn.com?subject=SSFA Calculator"]
[]
[null,"Original"]
[null,"100/125"]
[null,35]

{"sheet":"Base Case","index":1,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":true,"merged":[[12,5,13,12],[15,5,16,12],[19,5,20,12],[22,5,23,12]]}
[]
[]
[null,"MPF Product",null,null,null,null,null,null,null,null,null,null,null,null,null,"Original"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"day 1"]
[null,"KG",null,null,"weighted average capital requirement",null,null,null,null,null,null,null,null,"inpt","KG",{"$f":"Output!I13","v":4.0250000000000001E-2}]
[]
[null,"KA = (1 - W) * KG + (0.5 * W)",null,null,"W is ratio of delinquent to total balance (90 days or more past due)",null,null,null,null,null,null,null,null,"inpt","W",{"$f":"Output!I15","v":6.2500000000000003E-3}]
[null,null,null,null,null,"is 0 at start and might grow over time",null,null,null,null,null,null,null,null,"KA",{"$f":"(1-P7)*P5+(0.5*P7)","v":4.3123437500000007E-2}]
[null,null,null,null,null,"KA = KG on day 1"]
[null,"CE Obligation Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!I17","v":0.05}]
[]
[null,"A",null,null,"attachment point for the position",null,null,null,null,null,null,null,null,"inpt","A",{"$f":"Output!I19","v":1.2500000000000001E-2}]
[null,null,null,null,null,"ratio of current dollar amount of underlying exposures that are subordinated to the position to the current dollar amount of underlying exposures"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"likely at or near 0 at start of pool and might grow to be something material over time with no losses (FLA)"]
[]
[]
[null,"D",null,null,"detachment point for the position",null,null,null,null,null,null,null,null,"inpt","D",{"$f":"P10+P12","v":6.25E-2}]
[null,null,null,null,null,"represents the threshold at which credit losses of principal allocated to the position would result in total loss of principal"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"equals A plus ratio of positions pari passu to total current amount of underlying exposures"]
[]
[]
[null,"P",null,null,"callibration parmeter",null,null,null,null,null,null,null,null,null,"P",0.5]
[null,null,null,null,null,".5 for securitizations that are not re-securitizations"]
[]
[null,"alpha",null,null,-1,null,null,null,null,null,null,null,null,null,"alpha",{"$f":"-1/(P26*P8)","v":-46.378491974346886}]
[null,null,null,null,"P * KA"]
[]
[]
[null,"u",null,null,"D - KA",null,null,null,null,null,null,null,null,null,"u",{"$f":"P19-P8","v":1.9376562499999993E-2}]
[]
[null,"L",null,null,"A - KA",null,null,null,null,null,null,null,null,null,"L",{"$f":"MAX(P12-P8,0)","v":0}]
[]
[]
[null,"KSSFA",null,null,"e^(alpha*u) - e^(alpha*L)",null,null,null,null,null,null,"e=",2.71828,null,"KSSFA",{"$f":"IFERROR((EXP(P29*P33)-EXP(P29*P35))/(P29*(P33-P35)),0)","v":0.65974478202288112}]
[null,null,null,null,"alpha (u-L)"]
[]
[]
[null,"Risk Weight (RW) if D < KA",null,null,12.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P19<=P8,1250%,0)","v":0}]
[null,"Risk Weight (RW) if A >= KA",null,null,"KSSFA*1250",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=P8,P38*12.5,0)","v":0}]
[null,"Risk Weight (RW) =",null,null,"[(KA-A)/(D-A)*1250%]+[(D-KA)/(D-A)*1250%*KSSFA]",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P42>0,P42,IF(P43>0,P43,(((P8-P12)/(P19-P12))*1250%)+(((P19-P8)/(P19-P12))*1250%*P38)))","v":10.851755875728808}]
[]
[null,"Final Risk Weight (with 20% minimum)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P44*P48<(0.2*P48),(0.2*P48)/P48,P44)","v":10.851755875728808}]
[]
[null,"CE Obligation",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculator!H18","v":600000}]

{"sheet":"Scenario","index":2,"n_rows":44,"n_cols":16,"rows_kept":44,"cut":false,"hidden":true,"merged":[[12,5,13,12],[15,5,16,12],[19,5,20,12],[22,5,23,12]]}
[]
[]
[null,"MPF Product",null,null,null,null,null,null,null,null,null,null,null,null,null,"Original"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"day 1"]
[null,"KG",null,null,"weighted average capital requirement",null,null,null,null,null,null,null,null,"inpt","KG",{"$f":"Calculator!$K$27","v":0}]
[]
[null,"KA = (1 - W) * KG + (0.5 * W)",null,null,"W is ratio of delinquent to total balance (90 days or more past due)",null,null,null,null,null,null,null,null,"inpt","W",{"$f":"Calculator!$K$29","v":0}]
[null,null,null,null,null,"is 0 at start and might grow over time",null,null,null,null,null,null,null,null,"KA",{"$f":"(1-P7)*P5+(0.5*P7)","v":0}]
[null,null,null,null,null,"KA = KG on day 1"]
[null,"CE Obligation Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Calculator!$K$31","v":0}]
[]
[null,"A",null,null,"attachment point for the position",null,null,null,null,null,null,null,null,"inpt","A",{"$f":"Calculator!$K$33","v":0}]
[null,null,null,null,null,"ratio of current dollar amount of underlying exposures that are subordinated to the position to the current dollar amount of underlying exposures"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"likely at or near 0 at start of pool and might grow to be something material over time with no losses (FLA)"]
[]
[]
[null,"D",null,null,"detachment point for the position",null,null,null,null,null,null,null,null,"inpt","D",{"$f":"P10+P12","v":0}]
[null,null,null,null,null,"represents the threshold at which credit losses of principal allocated to the position would result in total loss of principal"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"equals A plus ratio of positions pari passu to total current amount of underlying exposures"]
[]
[]
[null,"P",null,null,"callibration parmeter",null,null,null,null,null,null,null,null,null,"P",0.5]
[null,null,null,null,null,".5 for securitizations that are not re-securitizations"]
[]
[null,"alpha",null,null,-1,null,null,null,null,null,null,null,null,null,"alpha",{"$f":"-1/(P26*P8)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"P * KA"]
[]
[]
[null,"u",null,null,"D - KA",null,null,null,null,null,null,null,null,null,"u",{"$f":"P19-P8","v":0}]
[]
[null,"L",null,null,"A - KA",null,null,null,null,null,null,null,null,null,"L",{"$f":"MAX(P12-P8,0)","v":0}]
[]
[]
[null,"KSSFA",null,null,"e^(alpha*u) - e^(alpha*L)",null,null,null,null,null,null,"e=",2.71828,null,"KSSFA",{"$f":"IFERROR((EXP(P29*P33)-EXP(P29*P35))/(P29*(P33-P35)),0)","v":0}]
[null,null,null,null,"alpha (u-L)"]
[]
[]
[null,"Risk Weight (RW) if D < KA",null,null,12.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P19<=P8,1250%,0)","v":12.5}]
[null,"Risk Weight (RW) if A >= KA",null,null,"KSSFA*1250",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=P8,P38*12.5,0)","v":0}]
[null,"Risk Weight (RW) =",null,null,"[(KA-A)/(D-A)*1250%]+[(D-KA)/(D-A)*1250%*KSSFA]",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P42>0,P42,IF(P43>0,P43,(((P8-P12)/(P19-P12))*1250%)+(((P19-P8)/(P19-P12))*1250%*P38)))","v":12.5}]

{"sheet":"Output","index":3,"n_rows":147,"n_cols":29,"rows_kept":147,"cut":false,"hidden":false,"merged":[[42,3,42,28],[66,3,66,28],[93,1,112,1],[117,1,136,1],[91,3,91,28],[115,3,115,28],[44,1,63,1],[68,1,87,1]]}
[]
[]
[]
[]
[]
[null,"BASEL III SSFA Calculator for the FHLB MPF Program"]
[]
[]
[]
[]
[]
[]
[null,"Weighted Average Capital Requirement (KG) (%):",null,null,null,null,null,null,{"$f":"IFERROR((((Calculator!H16-Calculator!H22)*4%)+(Calculator!H22*8%))/Calculator!H16,0)","v":4.0250000000000001E-2}]
[]
[null,"Ratio of Delinquent Loans (90+ days) to Total Balance (%):",null,null,null,null,null,null,{"$f":"IFERROR(Calculator!H22/Calculator!H16,0)","v":6.2500000000000003E-3}]
[]
[null,"Credit Enhancement Obligation (%):",null,null,null,null,null,null,{"$f":"IFERROR(Calculator!H18/Calculator!H16,0)","v":0.05}]
[]
[null,"First Loss Account (%):",null,null,null,null,null,null,{"$f":"IFERROR(Calculator!H20/Calculator!H16,0)","v":1.2500000000000001E-2}]
[]
[]
[]
[]
[null,"SSFA:"]
[null,"Risk Weight",null,null,null,null,null,null,{"$f":"'Base Case'!$P$46","v":10.851755875728808}]
[null,"Total Increase to Risk-Weighted Assets $ Amt",null,null,null,null,null,null,{"$f":"I25*Calculator!H18","v":6511053.5254372843}]
[null,"Total Increase to Risk-Weighted Assets %",null,null,null,null,null,null,{"$f":"I25*I17","v":0.5425877937864404}]
[]
[]
[null,"Gross-Up:"]
[null,"Risk Weight",null,null,null,null,null,null,{"$f":"(1-I15)*0.5+I15","v":0.50312500000000004}]
[null,"Total Increase to Risk-Weighted Assets $ Amt",null,null,null,null,null,null,{"$f":"MAX((Calculator!H16-Calculator!H20)*Output!I31,Calculator!H18*0.2)","v":5962031.2500000009}]
[null,"Total Increase to Risk-Weighted Assets %",null,null,null,null,null,null,{"$f":"I32/Calculator!H16","v":0.4968359375000001}]
[]
[]
[null,"CE times 1250%:"]
[null,"Total Increase to Risk-Weighted Assets $ Amt",null,null,null,null,null,null,{"$f":"Calculator!H18*12.5","v":7500000}]
[null,"Total Increase to Risk-Weighted Assets %",null,null,null,null,null,null,{"$f":"I37/Calculator!H16","v":0.625}]
[]
[]
[null,"Shock Analysis - Risk Weight Multiplier"]
[null,"MPF - Original"]
[null,null,null,"First Loss Account"]
[null,null,null,0,5.9999999999999995E-4,1.1999999999999999E-3,1.8E-3,2.3999999999999998E-3,2.9999999999999996E-3,3.5999999999999995E-3,4.1999999999999997E-3,4.7999999999999996E-3,5.3999999999999994E-3,5.9999999999999993E-3,6.5999999999999991E-3,7.1999999999999989E-3,7.7999999999999988E-3,8.3999999999999995E-3,8.9999999999999993E-3,9.5999999999999992E-3,1.0199999999999999E-2,1.0799999999999999E-2,1.1399999999999999E-2,1.1999999999999999E-2,1.2599999999999998E-2,1.3199999999999998E-2,1.3799999999999998E-2,1.4399999999999998E-2,1.4999999999999998E-2]
[null,"Credit Enhancement Obligation",0.02,{"$f":"'Shock Analysis - RW Multiplier'!F21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD21","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE21","v":0}]
[null,null,2.5000000000000001E-2,{"$f":"'Shock Analysis - RW Multiplier'!F22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD22","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE22","v":0}]
[null,null,3.0000000000000002E-2,{"$f":"'Shock Analysis - RW Multiplier'!F23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD23","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE23","v":0}]
[null,null,3.5000000000000003E-2,{"$f":"'Shock Analysis - RW Multiplier'!F24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD24","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE24","v":0}]
[null,null,0.04,{"$f":"'Shock Analysis - RW Multiplier'!F25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD25","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE25","v":0}]
[null,null,4.4999999999999998E-2,{"$f":"'Shock Analysis - RW Multiplier'!F26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD26","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE26","v":0}]
[null,null,4.9999999999999996E-2,{"$f":"'Shock Analysis - RW Multiplier'!F27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD27","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE27","v":0}]
[null,null,5.4999999999999993E-2,{"$f":"'Shock Analysis - RW Multiplier'!F28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD28","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE28","v":0}]
[null,null,5.9999999999999991E-2,{"$f":"'Shock Analysis - RW Multiplier'!F29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD29","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE29","v":0}]
[null,null,7.9999999999999988E-2,{"$f":"'Shock Analysis - RW Multiplier'!F30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD30","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE30","v":0}]
[null,null,9.9999999999999992E-2,{"$f":"'Shock Analysis - RW Multiplier'!F31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD31","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE31","v":0}]
[null,null,0.12,{"$f":"'Shock Analysis - RW Multiplier'!F32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD32","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE32","v":0}]
[null,null,0.13999999999999999,{"$f":"'Shock Analysis - RW Multiplier'!F33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD33","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE33","v":0}]
[null,null,0.15999999999999998,{"$f":"'Shock Analysis - RW Multiplier'!F34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD34","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE34","v":0}]
[null,null,0.19999999999999998,{"$f":"'Shock Analysis - RW Multiplier'!F35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD35","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE35","v":0}]
[null,null,0.24,{"$f":"'Shock Analysis - RW Multiplier'!F36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD36","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE36","v":0}]
[null,null,0.27999999999999997,{"$f":"'Shock Analysis - RW Multiplier'!F37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD37","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE37","v":0}]
[null,null,0.31999999999999995,{"$f":"'Shock Analysis - RW Multiplier'!F38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD38","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE38","v":0}]
[null,null,0.35999999999999993,{"$f":"'Shock Analysis - RW Multiplier'!F39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD39","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE39","v":0}]
[null,null,0.39999999999999991,{"$f":"'Shock Analysis - RW Multiplier'!F40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!H40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!I40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!J40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!K40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!L40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!M40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!N40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!O40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!P40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Q40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!R40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!S40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!T40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!U40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!V40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!W40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!X40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Y40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!Z40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AA40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AB40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AC40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AD40","v":0},{"$f":"'Shock Analysis - RW Multiplier'!AE40","v":0}]
[]
[null,"MPF - 100/125/35"]
[null,null,null,"First Loss Account"]
[null,null,null,0.01,1.0800000000000001E-2,1.1600000000000001E-2,1.2400000000000001E-2,1.3200000000000002E-2,1.4000000000000002E-2,1.4800000000000002E-2,1.5600000000000003E-2,1.6400000000000001E-2,1.72E-2,1.7999999999999999E-2,1.8799999999999997E-2,1.9599999999999996E-2,2.0399999999999995E-2,2.1199999999999993E-2,2.1999999999999992E-2,2.279999999999999E-2,2.3599999999999989E-2,2.4399999999999988E-2,2.5199999999999986E-2,2.5999999999999985E-2,2.6799999999999984E-2,2.7599999999999982E-2,2.8399999999999981E-2,2.9199999999999979E-2,2.9999999999999978E-2]
[null,"Credit Enhancement Obligation",0.02,{"$f":"'Shock Analysis - RW Multiplier'!F46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V46","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W46","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X46","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y46","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z46","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA46","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB46","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC46","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD46","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE46","v":11.882055190257713}]
[null,null,2.5000000000000001E-2,{"$f":"'Shock Analysis - RW Multiplier'!F47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V47","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W47","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X47","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y47","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z47","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA47","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB47","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC47","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD47","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE47","v":11.882055190257713}]
[null,null,3.0000000000000002E-2,{"$f":"'Shock Analysis - RW Multiplier'!F48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V48","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W48","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X48","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y48","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z48","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA48","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB48","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC48","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD48","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE48","v":11.882055190257713}]
[null,null,3.5000000000000003E-2,{"$f":"'Shock Analysis - RW Multiplier'!F49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V49","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W49","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X49","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y49","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z49","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA49","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB49","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC49","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD49","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE49","v":11.882055190257713}]
[null,null,0.04,{"$f":"'Shock Analysis - RW Multiplier'!F50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V50","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W50","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X50","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y50","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z50","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA50","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB50","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC50","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD50","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE50","v":11.882055190257713}]
[null,null,4.4999999999999998E-2,{"$f":"'Shock Analysis - RW Multiplier'!F51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V51","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W51","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X51","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y51","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z51","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA51","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB51","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC51","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD51","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE51","v":11.882055190257713}]
[null,null,4.9999999999999996E-2,{"$f":"'Shock Analysis - RW Multiplier'!F52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V52","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W52","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X52","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y52","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z52","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA52","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB52","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC52","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD52","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE52","v":11.882055190257713}]
[null,null,5.4999999999999993E-2,{"$f":"'Shock Analysis - RW Multiplier'!F53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V53","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W53","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X53","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y53","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z53","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA53","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB53","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC53","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD53","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE53","v":11.882055190257713}]
[null,null,5.9999999999999991E-2,{"$f":"'Shock Analysis - RW Multiplier'!F54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V54","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W54","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X54","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y54","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z54","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA54","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB54","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC54","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD54","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE54","v":11.882055190257713}]
[null,null,7.9999999999999988E-2,{"$f":"'Shock Analysis - RW Multiplier'!F55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V55","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W55","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X55","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y55","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z55","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA55","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB55","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC55","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD55","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE55","v":11.882055190257713}]
[null,null,9.9999999999999992E-2,{"$f":"'Shock Analysis - RW Multiplier'!F56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V56","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W56","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X56","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y56","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z56","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA56","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB56","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC56","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD56","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE56","v":11.882055190257713}]
[null,null,0.12,{"$f":"'Shock Analysis - RW Multiplier'!F57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V57","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W57","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X57","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y57","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z57","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA57","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB57","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC57","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD57","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE57","v":11.882055190257713}]
[null,null,0.13999999999999999,{"$f":"'Shock Analysis - RW Multiplier'!F58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V58","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W58","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X58","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y58","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z58","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA58","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB58","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC58","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD58","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE58","v":11.882055190257713}]
[null,null,0.15999999999999998,{"$f":"'Shock Analysis - RW Multiplier'!F59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V59","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W59","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X59","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y59","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z59","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA59","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB59","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC59","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD59","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE59","v":11.882055190257713}]
[null,null,0.19999999999999998,{"$f":"'Shock Analysis - RW Multiplier'!F60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V60","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W60","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X60","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y60","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z60","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA60","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB60","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC60","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD60","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE60","v":11.882055190257713}]
[null,null,0.24,{"$f":"'Shock Analysis - RW Multiplier'!F61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V61","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W61","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X61","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y61","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z61","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA61","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB61","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC61","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD61","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE61","v":11.882055190257713}]
[null,null,0.27999999999999997,{"$f":"'Shock Analysis - RW Multiplier'!F62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V62","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W62","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X62","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y62","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z62","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA62","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB62","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC62","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD62","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE62","v":11.882055190257713}]
[null,null,0.31999999999999995,{"$f":"'Shock Analysis - RW Multiplier'!F63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V63","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W63","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X63","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y63","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z63","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA63","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB63","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC63","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD63","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE63","v":11.882055190257713}]
[null,null,0.35999999999999993,{"$f":"'Shock Analysis - RW Multiplier'!F64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V64","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W64","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X64","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y64","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z64","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA64","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB64","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC64","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD64","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE64","v":11.882055190257713}]
[null,null,0.39999999999999991,{"$f":"'Shock Analysis - RW Multiplier'!F65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!G65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!H65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!I65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!J65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!K65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!L65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!M65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!N65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!O65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!P65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!Q65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!R65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!S65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!T65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!U65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!V65","v":12.5},{"$f":"'Shock Analysis - RW Multiplier'!W65","v":12.496732522282374},{"$f":"'Shock Analysis - RW Multiplier'!X65","v":12.476840873411172},{"$f":"'Shock Analysis - RW Multiplier'!Y65","v":12.439462276821544},{"$f":"'Shock Analysis - RW Multiplier'!Z65","v":12.385233658198684},{"$f":"'Shock Analysis - RW Multiplier'!AA65","v":12.314768744534954},{"$f":"'Shock Analysis - RW Multiplier'!AB65","v":12.228658909094023},{"$f":"'Shock Analysis - RW Multiplier'!AC65","v":12.127473985598909},{"$f":"'Shock Analysis - RW Multiplier'!AD65","v":12.011763052764939},{"$f":"'Shock Analysis - RW Multiplier'!AE65","v":11.882055190257713}]
[]
[null,"Shock Analysis - Risk Weight %"]
[null,"MPF - Original"]
[null,null,null,"First Loss Account"]
[null,null,null,0,5.9999999999999995E-4,1.1999999999999999E-3,1.8E-3,2.3999999999999998E-3,2.9999999999999996E-3,3.5999999999999995E-3,4.1999999999999997E-3,4.7999999999999996E-3,5.3999999999999994E-3,5.9999999999999993E-3,6.5999999999999991E-3,7.1999999999999989E-3,7.7999999999999988E-3,8.3999999999999995E-3,8.9999999999999993E-3,9.5999999999999992E-3,1.0199999999999999E-2,1.0799999999999999E-2,1.1399999999999999E-2,1.1999999999999999E-2,1.2599999999999998E-2,1.3199999999999998E-2,1.3799999999999998E-2,1.4399999999999998E-2,1.4999999999999998E-2]
[null,"Credit Enhancement Obligation",0.02,{"$f":"'Shock Analysis - RW %'!F21","v":0.2},{"$f":"'Shock Analysis - RW %'!G21","v":0.2},{"$f":"'Shock Analysis - RW %'!H21","v":0.2},{"$f":"'Shock Analysis - RW %'!I21","v":0.2},{"$f":"'Shock Analysis - RW %'!J21","v":0.2},{"$f":"'Shock Analysis - RW %'!K21","v":0.2},{"$f":"'Shock Analysis - RW %'!L21","v":0.2},{"$f":"'Shock Analysis - RW %'!M21","v":0.2},{"$f":"'Shock Analysis - RW %'!N21","v":0.2},{"$f":"'Shock Analysis - RW %'!O21","v":0.2},{"$f":"'Shock Analysis - RW %'!P21","v":0.2},{"$f":"'Shock Analysis - RW %'!Q21","v":0.2},{"$f":"'Shock Analysis - RW %'!R21","v":0.2},{"$f":"'Shock Analysis - RW %'!S21","v":0.2},{"$f":"'Shock Analysis - RW %'!T21","v":0.2},{"$f":"'Shock Analysis - RW %'!U21","v":0.2},{"$f":"'Shock Analysis - RW %'!V21","v":0.2},{"$f":"'Shock Analysis - RW %'!W21","v":0.2},{"$f":"'Shock Analysis - RW %'!X21","v":0.2},{"$f":"'Shock Analysis - RW %'!Y21","v":0.2},{"$f":"'Shock Analysis - RW %'!Z21","v":0.2},{"$f":"'Shock Analysis - RW %'!AA21","v":0.2},{"$f":"'Shock Analysis - RW %'!AB21","v":0.2},{"$f":"'Shock Analysis - RW %'!AC21","v":0.2},{"$f":"'Shock Analysis - RW %'!AD21","v":0.2},{"$f":"'Shock Analysis - RW %'!AE21","v":0.2}]
[null,null,2.5000000000000001E-2,{"$f":"'Shock Analysis - RW %'!F22","v":0.2},{"$f":"'Shock Analysis - RW %'!G22","v":0.2},{"$f":"'Shock Analysis - RW %'!H22","v":0.2},{"$f":"'Shock Analysis - RW %'!I22","v":0.2},{"$f":"'Shock Analysis - RW %'!J22","v":0.2},{"$f":"'Shock Analysis - RW %'!K22","v":0.2},{"$f":"'Shock Analysis - RW %'!L22","v":0.2},{"$f":"'Shock Analysis - RW %'!M22","v":0.2},{"$f":"'Shock Analysis - RW %'!N22","v":0.2},{"$f":"'Shock Analysis - RW %'!O22","v":0.2},{"$f":"'Shock Analysis - RW %'!P22","v":0.2},{"$f":"'Shock Analysis - RW %'!Q22","v":0.2},{"$f":"'Shock Analysis - RW %'!R22","v":0.2},{"$f":"'Shock Analysis - RW %'!S22","v":0.2},{"$f":"'Shock Analysis - RW %'!T22","v":0.2},{"$f":"'Shock Analysis - RW %'!U22","v":0.2},{"$f":"'Shock Analysis - RW %'!V22","v":0.2},{"$f":"'Shock Analysis - RW %'!W22","v":0.2},{"$f":"'Shock Analysis - RW %'!X22","v":0.2},{"$f":"'Shock Analysis - RW %'!Y22","v":0.2},{"$f":"'Shock Analysis - RW %'!Z22","v":0.2},{"$f":"'Shock Analysis - RW %'!AA22","v":0.2},{"$f":"'Shock Analysis - RW %'!AB22","v":0.2},{"$f":"'Shock Analysis - RW %'!AC22","v":0.2},{"$f":"'Shock Analysis - RW %'!AD22","v":0.2},{"$f":"'Shock Analysis - RW %'!AE22","v":0.2}]
[null,null,3.0000000000000002E-2,{"$f":"'Shock Analysis - RW %'!F23","v":0.2},{"$f":"'Shock Analysis - RW %'!G23","v":0.2},{"$f":"'Shock Analysis - RW %'!H23","v":0.2},{"$f":"'Shock Analysis - RW %'!I23","v":0.2},{"$f":"'Shock Analysis - RW %'!J23","v":0.2},{"$f":"'Shock Analysis - RW %'!K23","v":0.2},{"$f":"'Shock Analysis - RW %'!L23","v":0.2},{"$f":"'Shock Analysis - RW %'!M23","v":0.2},{"$f":"'Shock Analysis - RW %'!N23","v":0.2},{"$f":"'Shock Analysis - RW %'!O23","v":0.2},{"$f":"'Shock Analysis - RW %'!P23","v":0.2},{"$f":"'Shock Analysis - RW %'!Q23","v":0.2},{"$f":"'Shock Analysis - RW %'!R23","v":0.2},{"$f":"'Shock Analysis - RW %'!S23","v":0.2},{"$f":"'Shock Analysis - RW %'!T23","v":0.2},{"$f":"'Shock Analysis - RW %'!U23","v":0.2},{"$f":"'Shock Analysis - RW %'!V23","v":0.2},{"$f":"'Shock Analysis - RW %'!W23","v":0.2},{"$f":"'Shock Analysis - RW %'!X23","v":0.2},{"$f":"'Shock Analysis - RW %'!Y23","v":0.2},{"$f":"'Shock Analysis - RW %'!Z23","v":0.2},{"$f":"'Shock Analysis - RW %'!AA23","v":0.2},{"$f":"'Shock Analysis - RW %'!AB23","v":0.2},{"$f":"'Shock Analysis - RW %'!AC23","v":0.2},{"$f":"'Shock Analysis - RW %'!AD23","v":0.2},{"$f":"'Shock Analysis - RW %'!AE23","v":0.2}]
[null,null,3.5000000000000003E-2,{"$f":"'Shock Analysis - RW %'!F24","v":0.2},{"$f":"'Shock Analysis - RW %'!G24","v":0.2},{"$f":"'Shock Analysis - RW %'!H24","v":0.2},{"$f":"'Shock Analysis - RW %'!I24","v":0.2},{"$f":"'Shock Analysis - RW %'!J24","v":0.2},{"$f":"'Shock Analysis - RW %'!K24","v":0.2},{"$f":"'Shock Analysis - RW %'!L24","v":0.2},{"$f":"'Shock Analysis - RW %'!M24","v":0.2},{"$f":"'Shock Analysis - RW %'!N24","v":0.2},{"$f":"'Shock Analysis - RW %'!O24","v":0.2},{"$f":"'Shock Analysis - RW %'!P24","v":0.2},{"$f":"'Shock Analysis - RW %'!Q24","v":0.2},{"$f":"'Shock Analysis - RW %'!R24","v":0.2},{"$f":"'Shock Analysis - RW %'!S24","v":0.2},{"$f":"'Shock Analysis - RW %'!T24","v":0.2},{"$f":"'Shock Analysis - RW %'!U24","v":0.2},{"$f":"'Shock Analysis - RW %'!V24","v":0.2},{"$f":"'Shock Analysis - RW %'!W24","v":0.2},{"$f":"'Shock Analysis - RW %'!X24","v":0.2},{"$f":"'Shock Analysis - RW %'!Y24","v":0.2},{"$f":"'Shock Analysis - RW %'!Z24","v":0.2},{"$f":"'Shock Analysis - RW %'!AA24","v":0.2},{"$f":"'Shock Analysis - RW %'!AB24","v":0.2},{"$f":"'Shock Analysis - RW %'!AC24","v":0.2},{"$f":"'Shock Analysis - RW %'!AD24","v":0.2},{"$f":"'Shock Analysis - RW %'!AE24","v":0.2}]
[null,null,0.04,{"$f":"'Shock Analysis - RW %'!F25","v":0.2},{"$f":"'Shock Analysis - RW %'!G25","v":0.2},{"$f":"'Shock Analysis - RW %'!H25","v":0.2},{"$f":"'Shock Analysis - RW %'!I25","v":0.2},{"$f":"'Shock Analysis - RW %'!J25","v":0.2},{"$f":"'Shock Analysis - RW %'!K25","v":0.2},{"$f":"'Shock Analysis - RW %'!L25","v":0.2},{"$f":"'Shock Analysis - RW %'!M25","v":0.2},{"$f":"'Shock Analysis - RW %'!N25","v":0.2},{"$f":"'Shock Analysis - RW %'!O25","v":0.2},{"$f":"'Shock Analysis - RW %'!P25","v":0.2},{"$f":"'Shock Analysis - RW %'!Q25","v":0.2},{"$f":"'Shock Analysis - RW %'!R25","v":0.2},{"$f":"'Shock Analysis - RW %'!S25","v":0.2},{"$f":"'Shock Analysis - RW %'!T25","v":0.2},{"$f":"'Shock Analysis - RW %'!U25","v":0.2},{"$f":"'Shock Analysis - RW %'!V25","v":0.2},{"$f":"'Shock Analysis - RW %'!W25","v":0.2},{"$f":"'Shock Analysis - RW %'!X25","v":0.2},{"$f":"'Shock Analysis - RW %'!Y25","v":0.2},{"$f":"'Shock Analysis - RW %'!Z25","v":0.2},{"$f":"'Shock Analysis - RW %'!AA25","v":0.2},{"$f":"'Shock Analysis - RW %'!AB25","v":0.2},{"$f":"'Shock Analysis - RW %'!AC25","v":0.2},{"$f":"'Shock Analysis - RW %'!AD25","v":0.2},{"$f":"'Shock Analysis - RW %'!AE25","v":0.2}]
[null,null,4.4999999999999998E-2,{"$f":"'Shock Analysis - RW %'!F26","v":0.2},{"$f":"'Shock Analysis - RW %'!G26","v":0.2},{"$f":"'Shock Analysis - RW %'!H26","v":0.2},{"$f":"'Shock Analysis - RW %'!I26","v":0.2},{"$f":"'Shock Analysis - RW %'!J26","v":0.2},{"$f":"'Shock Analysis - RW %'!K26","v":0.2},{"$f":"'Shock Analysis - RW %'!L26","v":0.2},{"$f":"'Shock Analysis - RW %'!M26","v":0.2},{"$f":"'Shock Analysis - RW %'!N26","v":0.2},{"$f":"'Shock Analysis - RW %'!O26","v":0.2},{"$f":"'Shock Analysis - RW %'!P26","v":0.2},{"$f":"'Shock Analysis - RW %'!Q26","v":0.2},{"$f":"'Shock Analysis - RW %'!R26","v":0.2},{"$f":"'Shock Analysis - RW %'!S26","v":0.2},{"$f":"'Shock Analysis - RW %'!T26","v":0.2},{"$f":"'Shock Analysis - RW %'!U26","v":0.2},{"$f":"'Shock Analysis - RW %'!V26","v":0.2},{"$f":"'Shock Analysis - RW %'!W26","v":0.2},{"$f":"'Shock Analysis - RW %'!X26","v":0.2},{"$f":"'Shock Analysis - RW %'!Y26","v":0.2},{"$f":"'Shock Analysis - RW %'!Z26","v":0.2},{"$f":"'Shock Analysis - RW %'!AA26","v":0.2},{"$f":"'Shock Analysis - RW %'!AB26","v":0.2},{"$f":"'Shock Analysis - RW %'!AC26","v":0.2},{"$f":"'Shock Analysis - RW %'!AD26","v":0.2},{"$f":"'Shock Analysis - RW %'!AE26","v":0.2}]
[null,null,4.9999999999999996E-2,{"$f":"'Shock Analysis - RW %'!F27","v":0.2},{"$f":"'Shock Analysis - RW %'!G27","v":0.2},{"$f":"'Shock Analysis - RW %'!H27","v":0.2},{"$f":"'Shock Analysis - RW %'!I27","v":0.2},{"$f":"'Shock Analysis - RW %'!J27","v":0.2},{"$f":"'Shock Analysis - RW %'!K27","v":0.2},{"$f":"'Shock Analysis - RW %'!L27","v":0.2},{"$f":"'Shock Analysis - RW %'!M27","v":0.2},{"$f":"'Shock Analysis - RW %'!N27","v":0.2},{"$f":"'Shock Analysis - RW %'!O27","v":0.2},{"$f":"'Shock Analysis - RW %'!P27","v":0.2},{"$f":"'Shock Analysis - RW %'!Q27","v":0.2},{"$f":"'Shock Analysis - RW %'!R27","v":0.2},{"$f":"'Shock Analysis - RW %'!S27","v":0.2},{"$f":"'Shock Analysis - RW %'!T27","v":0.2},{"$f":"'Shock Analysis - RW %'!U27","v":0.2},{"$f":"'Shock Analysis - RW %'!V27","v":0.2},{"$f":"'Shock Analysis - RW %'!W27","v":0.2},{"$f":"'Shock Analysis - RW %'!X27","v":0.2},{"$f":"'Shock Analysis - RW %'!Y27","v":0.2},{"$f":"'Shock Analysis - RW %'!Z27","v":0.2},{"$f":"'Shock Analysis - RW %'!AA27","v":0.2},{"$f":"'Shock Analysis - RW %'!AB27","v":0.2},{"$f":"'Shock Analysis - RW %'!AC27","v":0.2},{"$f":"'Shock Analysis - RW %'!AD27","v":0.2},{"$f":"'Shock Analysis - RW %'!AE27","v":0.2}]
[null,null,5.4999999999999993E-2,{"$f":"'Shock Analysis - RW %'!F28","v":0.2},{"$f":"'Shock Analysis - RW %'!G28","v":0.2},{"$f":"'Shock Analysis - RW %'!H28","v":0.2},{"$f":"'Shock Analysis - RW %'!I28","v":0.2},{"$f":"'Shock Analysis - RW %'!J28","v":0.2},{"$f":"'Shock Analysis - RW %'!K28","v":0.2},{"$f":"'Shock Analysis - RW %'!L28","v":0.2},{"$f":"'Shock Analysis - RW %'!M28","v":0.2},{"$f":"'Shock Analysis - RW %'!N28","v":0.2},{"$f":"'Shock Analysis - RW %'!O28","v":0.2},{"$f":"'Shock Analysis - RW %'!P28","v":0.2},{"$f":"'Shock Analysis - RW %'!Q28","v":0.2},{"$f":"'Shock Analysis - RW %'!R28","v":0.2},{"$f":"'Shock Analysis - RW %'!S28","v":0.2},{"$f":"'Shock Analysis - RW %'!T28","v":0.2},{"$f":"'Shock Analysis - RW %'!U28","v":0.2},{"$f":"'Shock Analysis - RW %'!V28","v":0.2},{"$f":"'Shock Analysis - RW %'!W28","v":0.2},{"$f":"'Shock Analysis - RW %'!X28","v":0.2},{"$f":"'Shock Analysis - RW %'!Y28","v":0.2},{"$f":"'Shock Analysis - RW %'!Z28","v":0.2},{"$f":"'Shock Analysis - RW %'!AA28","v":0.2},{"$f":"'Shock Analysis - RW %'!AB28","v":0.2},{"$f":"'Shock Analysis - RW %'!AC28","v":0.2},{"$f":"'Shock Analysis - RW %'!AD28","v":0.2},{"$f":"'Shock Analysis - RW %'!AE28","v":0.2}]
[null,null,5.9999999999999991E-2,{"$f":"'Shock Analysis - RW %'!F29","v":0.2},{"$f":"'Shock Analysis - RW %'!G29","v":0.2},{"$f":"'Shock Analysis - RW %'!H29","v":0.2},{"$f":"'Shock Analysis - RW %'!I29","v":0.2},{"$f":"'Shock Analysis - RW %'!J29","v":0.2},{"$f":"'Shock Analysis - RW %'!K29","v":0.2},{"$f":"'Shock Analysis - RW %'!L29","v":0.2},{"$f":"'Shock Analysis - RW %'!M29","v":0.2},{"$f":"'Shock Analysis - RW %'!N29","v":0.2},{"$f":"'Shock Analysis - RW %'!O29","v":0.2},{"$f":"'Shock Analysis - RW %'!P29","v":0.2},{"$f":"'Shock Analysis - RW %'!Q29","v":0.2},{"$f":"'Shock Analysis - RW %'!R29","v":0.2},{"$f":"'Shock Analysis - RW %'!S29","v":0.2},{"$f":"'Shock Analysis - RW %'!T29","v":0.2},{"$f":"'Shock Analysis - RW %'!U29","v":0.2},{"$f":"'Shock Analysis - RW %'!V29","v":0.2},{"$f":"'Shock Analysis - RW %'!W29","v":0.2},{"$f":"'Shock Analysis - RW %'!X29","v":0.2},{"$f":"'Shock Analysis - RW %'!Y29","v":0.2},{"$f":"'Shock Analysis - RW %'!Z29","v":0.2},{"$f":"'Shock Analysis - RW %'!AA29","v":0.2},{"$f":"'Shock Analysis - RW %'!AB29","v":0.2},{"$f":"'Shock Analysis - RW %'!AC29","v":0.2},{"$f":"'Shock Analysis - RW %'!AD29","v":0.2},{"$f":"'Shock Analysis - RW %'!AE29","v":0.2}]
[null,null,7.9999999999999988E-2,{"$f":"'Shock Analysis - RW %'!F30","v":0.2},{"$f":"'Shock Analysis - RW %'!G30","v":0.2},{"$f":"'Shock Analysis - RW %'!H30","v":0.2},{"$f":"'Shock Analysis - RW %'!I30","v":0.2},{"$f":"'Shock Analysis - RW %'!J30","v":0.2},{"$f":"'Shock Analysis - RW %'!K30","v":0.2},{"$f":"'Shock Analysis - RW %'!L30","v":0.2},{"$f":"'Shock Analysis - RW %'!M30","v":0.2},{"$f":"'Shock Analysis - RW %'!N30","v":0.2},{"$f":"'Shock Analysis - RW %'!O30","v":0.2},{"$f":"'Shock Analysis - RW %'!P30","v":0.2},{"$f":"'Shock Analysis - RW %'!Q30","v":0.2},{"$f":"'Shock Analysis - RW %'!R30","v":0.2},{"$f":"'Shock Analysis - RW %'!S30","v":0.2},{"$f":"'Shock Analysis - RW %'!T30","v":0.2},{"$f":"'Shock Analysis - RW %'!U30","v":0.2},{"$f":"'Shock Analysis - RW %'!V30","v":0.2},{"$f":"'Shock Analysis - RW %'!W30","v":0.2},{"$f":"'Shock Analysis - RW %'!X30","v":0.2},{"$f":"'Shock Analysis - RW %'!Y30","v":0.2},{"$f":"'Shock Analysis - RW %'!Z30","v":0.2},{"$f":"'Shock Analysis - RW %'!AA30","v":0.2},{"$f":"'Shock Analysis - RW %'!AB30","v":0.2},{"$f":"'Shock Analysis - RW %'!AC30","v":0.2},{"$f":"'Shock Analysis - RW %'!AD30","v":0.2},{"$f":"'Shock Analysis - RW %'!AE30","v":0.2}]
[null,null,9.9999999999999992E-2,{"$f":"'Shock Analysis - RW %'!F31","v":0.2},{"$f":"'Shock Analysis - RW %'!G31","v":0.2},{"$f":"'Shock Analysis - RW %'!H31","v":0.2},{"$f":"'Shock Analysis - RW %'!I31","v":0.2},{"$f":"'Shock Analysis - RW %'!J31","v":0.2},{"$f":"'Shock Analysis - RW %'!K31","v":0.2},{"$f":"'Shock Analysis - RW %'!L31","v":0.2},{"$f":"'Shock Analysis - RW %'!M31","v":0.2},{"$f":"'Shock Analysis - RW %'!N31","v":0.2},{"$f":"'Shock Analysis - RW %'!O31","v":0.2},{"$f":"'Shock Analysis - RW %'!P31","v":0.2},{"$f":"'Shock Analysis - RW %'!Q31","v":0.2},{"$f":"'Shock Analysis - RW %'!R31","v":0.2},{"$f":"'Shock Analysis - RW %'!S31","v":0.2},{"$f":"'Shock Analysis - RW %'!T31","v":0.2},{"$f":"'Shock Analysis - RW %'!U31","v":0.2},{"$f":"'Shock Analysis - RW %'!V31","v":0.2},{"$f":"'Shock Analysis - RW %'!W31","v":0.2},{"$f":"'Shock Analysis - RW %'!X31","v":0.2},{"$f":"'Shock Analysis - RW %'!Y31","v":0.2},{"$f":"'Shock Analysis - RW %'!Z31","v":0.2},{"$f":"'Shock Analysis - RW %'!AA31","v":0.2},{"$f":"'Shock Analysis - RW %'!AB31","v":0.2},{"$f":"'Shock Analysis - RW %'!AC31","v":0.2},{"$f":"'Shock Analysis - RW %'!AD31","v":0.2},{"$f":"'Shock Analysis - RW %'!AE31","v":0.2}]
[null,null,0.12,{"$f":"'Shock Analysis - RW %'!F32","v":0.2},{"$f":"'Shock Analysis - RW %'!G32","v":0.2},{"$f":"'Shock Analysis - RW %'!H32","v":0.2},{"$f":"'Shock Analysis - RW %'!I32","v":0.2},{"$f":"'Shock Analysis - RW %'!J32","v":0.2},{"$f":"'Shock Analysis - RW %'!K32","v":0.2},{"$f":"'Shock Analysis - RW %'!L32","v":0.2},{"$f":"'Shock Analysis - RW %'!M32","v":0.2},{"$f":"'Shock Analysis - RW %'!N32","v":0.2},{"$f":"'Shock Analysis - RW %'!O32","v":0.2},{"$f":"'Shock Analysis - RW %'!P32","v":0.2},{"$f":"'Shock Analysis - RW %'!Q32","v":0.2},{"$f":"'Shock Analysis - RW %'!R32","v":0.2},{"$f":"'Shock Analysis - RW %'!S32","v":0.2},{"$f":"'Shock Analysis - RW %'!T32","v":0.2},{"$f":"'Shock Analysis - RW %'!U32","v":0.2},{"$f":"'Shock Analysis - RW %'!V32","v":0.2},{"$f":"'Shock Analysis - RW %'!W32","v":0.2},{"$f":"'Shock Analysis - RW %'!X32","v":0.2},{"$f":"'Shock Analysis - RW %'!Y32","v":0.2},{"$f":"'Shock Analysis - RW %'!Z32","v":0.2},{"$f":"'Shock Analysis - RW %'!AA32","v":0.2},{"$f":"'Shock Analysis - RW %'!AB32","v":0.2},{"$f":"'Shock Analysis - RW %'!AC32","v":0.2},{"$f":"'Shock Analysis - RW %'!AD32","v":0.2},{"$f":"'Shock Analysis - RW %'!AE32","v":0.2}]
[null,null,0.13999999999999999,{"$f":"'Shock Analysis - RW %'!F33","v":0.2},{"$f":"'Shock Analysis - RW %'!G33","v":0.2},{"$f":"'Shock Analysis - RW %'!H33","v":0.2},{"$f":"'Shock Analysis - RW %'!I33","v":0.2},{"$f":"'Shock Analysis - RW %'!J33","v":0.2},{"$f":"'Shock Analysis - RW %'!K33","v":0.2},{"$f":"'Shock Analysis - RW %'!L33","v":0.2},{"$f":"'Shock Analysis - RW %'!M33","v":0.2},{"$f":"'Shock Analysis - RW %'!N33","v":0.2},{"$f":"'Shock Analysis - RW %'!O33","v":0.2},{"$f":"'Shock Analysis - RW %'!P33","v":0.2},{"$f":"'Shock Analysis - RW %'!Q33","v":0.2},{"$f":"'Shock Analysis - RW %'!R33","v":0.2},{"$f":"'Shock Analysis - RW %'!S33","v":0.2},{"$f":"'Shock Analysis - RW %'!T33","v":0.2},{"$f":"'Shock Analysis - RW %'!U33","v":0.2},{"$f":"'Shock Analysis - RW %'!V33","v":0.2},{"$f":"'Shock Analysis - RW %'!W33","v":0.2},{"$f":"'Shock Analysis - RW %'!X33","v":0.2},{"$f":"'Shock Analysis - RW %'!Y33","v":0.2},{"$f":"'Shock Analysis - RW %'!Z33","v":0.2},{"$f":"'Shock Analysis - RW %'!AA33","v":0.2},{"$f":"'Shock Analysis - RW %'!AB33","v":0.2},{"$f":"'Shock Analysis - RW %'!AC33","v":0.2},{"$f":"'Shock Analysis - RW %'!AD33","v":0.2},{"$f":"'Shock Analysis - RW %'!AE33","v":0.2}]
[null,null,0.15999999999999998,{"$f":"'Shock Analysis - RW %'!F34","v":0.2},{"$f":"'Shock Analysis - RW %'!G34","v":0.2},{"$f":"'Shock Analysis - RW %'!H34","v":0.2},{"$f":"'Shock Analysis - RW %'!I34","v":0.2},{"$f":"'Shock Analysis - RW %'!J34","v":0.2},{"$f":"'Shock Analysis - RW %'!K34","v":0.2},{"$f":"'Shock Analysis - RW %'!L34","v":0.2},{"$f":"'Shock Analysis - RW %'!M34","v":0.2},{"$f":"'Shock Analysis - RW %'!N34","v":0.2},{"$f":"'Shock Analysis - RW %'!O34","v":0.2},{"$f":"'Shock Analysis - RW %'!P34","v":0.2},{"$f":"'Shock Analysis - RW %'!Q34","v":0.2},{"$f":"'Shock Analysis - RW %'!R34","v":0.2},{"$f":"'Shock Analysis - RW %'!S34","v":0.2},{"$f":"'Shock Analysis - RW %'!T34","v":0.2},{"$f":"'Shock Analysis - RW %'!U34","v":0.2},{"$f":"'Shock Analysis - RW %'!V34","v":0.2},{"$f":"'Shock Analysis - RW %'!W34","v":0.2},{"$f":"'Shock Analysis - RW %'!X34","v":0.2},{"$f":"'Shock Analysis - RW %'!Y34","v":0.2},{"$f":"'Shock Analysis - RW %'!Z34","v":0.2},{"$f":"'Shock Analysis - RW %'!AA34","v":0.2},{"$f":"'Shock Analysis - RW %'!AB34","v":0.2},{"$f":"'Shock Analysis - RW %'!AC34","v":0.2},{"$f":"'Shock Analysis - RW %'!AD34","v":0.2},{"$f":"'Shock Analysis - RW %'!AE34","v":0.2}]
[null,null,0.19999999999999998,{"$f":"'Shock Analysis - RW %'!F35","v":0.2},{"$f":"'Shock Analysis - RW %'!G35","v":0.2},{"$f":"'Shock Analysis - RW %'!H35","v":0.2},{"$f":"'Shock Analysis - RW %'!I35","v":0.2},{"$f":"'Shock Analysis - RW %'!J35","v":0.2},{"$f":"'Shock Analysis - RW %'!K35","v":0.2},{"$f":"'Shock Analysis - RW %'!L35","v":0.2},{"$f":"'Shock Analysis - RW %'!M35","v":0.2},{"$f":"'Shock Analysis - RW %'!N35","v":0.2},{"$f":"'Shock Analysis - RW %'!O35","v":0.2},{"$f":"'Shock Analysis - RW %'!P35","v":0.2},{"$f":"'Shock Analysis - RW %'!Q35","v":0.2},{"$f":"'Shock Analysis - RW %'!R35","v":0.2},{"$f":"'Shock Analysis - RW %'!S35","v":0.2},{"$f":"'Shock Analysis - RW %'!T35","v":0.2},{"$f":"'Shock Analysis - RW %'!U35","v":0.2},{"$f":"'Shock Analysis - RW %'!V35","v":0.2},{"$f":"'Shock Analysis - RW %'!W35","v":0.2},{"$f":"'Shock Analysis - RW %'!X35","v":0.2},{"$f":"'Shock Analysis - RW %'!Y35","v":0.2},{"$f":"'Shock Analysis - RW %'!Z35","v":0.2},{"$f":"'Shock Analysis - RW %'!AA35","v":0.2},{"$f":"'Shock Analysis - RW %'!AB35","v":0.2},{"$f":"'Shock Analysis - RW %'!AC35","v":0.2},{"$f":"'Shock Analysis - RW %'!AD35","v":0.2},{"$f":"'Shock Analysis - RW %'!AE35","v":0.2}]
[null,null,0.24,{"$f":"'Shock Analysis - RW %'!F36","v":0.2},{"$f":"'Shock Analysis - RW %'!G36","v":0.2},{"$f":"'Shock Analysis - RW %'!H36","v":0.2},{"$f":"'Shock Analysis - RW %'!I36","v":0.2},{"$f":"'Shock Analysis - RW %'!J36","v":0.2},{"$f":"'Shock Analysis - RW %'!K36","v":0.2},{"$f":"'Shock Analysis - RW %'!L36","v":0.2},{"$f":"'Shock Analysis - RW %'!M36","v":0.2},{"$f":"'Shock Analysis - RW %'!N36","v":0.2},{"$f":"'Shock Analysis - RW %'!O36","v":0.2},{"$f":"'Shock Analysis - RW %'!P36","v":0.2},{"$f":"'Shock Analysis - RW %'!Q36","v":0.2},{"$f":"'Shock Analysis - RW %'!R36","v":0.2},{"$f":"'Shock Analysis - RW %'!S36","v":0.2},{"$f":"'Shock Analysis - RW %'!T36","v":0.2},{"$f":"'Shock Analysis - RW %'!U36","v":0.2},{"$f":"'Shock Analysis - RW %'!V36","v":0.2},{"$f":"'Shock Analysis - RW %'!W36","v":0.2},{"$f":"'Shock Analysis - RW %'!X36","v":0.2},{"$f":"'Shock Analysis - RW %'!Y36","v":0.2},{"$f":"'Shock Analysis - RW %'!Z36","v":0.2},{"$f":"'Shock Analysis - RW %'!AA36","v":0.2},{"$f":"'Shock Analysis - RW %'!AB36","v":0.2},{"$f":"'Shock Analysis - RW %'!AC36","v":0.2},{"$f":"'Shock Analysis - RW %'!AD36","v":0.2},{"$f":"'Shock Analysis - RW %'!AE36","v":0.2}]
[null,null,0.27999999999999997,{"$f":"'Shock Analysis - RW %'!F37","v":0.2},{"$f":"'Shock Analysis - RW %'!G37","v":0.2},{"$f":"'Shock Analysis - RW %'!H37","v":0.2},{"$f":"'Shock Analysis - RW %'!I37","v":0.2},{"$f":"'Shock Analysis - RW %'!J37","v":0.2},{"$f":"'Shock Analysis - RW %'!K37","v":0.2},{"$f":"'Shock Analysis - RW %'!L37","v":0.2},{"$f":"'Shock Analysis - RW %'!M37","v":0.2},{"$f":"'Shock Analysis - RW %'!N37","v":0.2},{"$f":"'Shock Analysis - RW %'!O37","v":0.2},{"$f":"'Shock Analysis - RW %'!P37","v":0.2},{"$f":"'Shock Analysis - RW %'!Q37","v":0.2},{"$f":"'Shock Analysis - RW %'!R37","v":0.2},{"$f":"'Shock Analysis - RW %'!S37","v":0.2},{"$f":"'Shock Analysis - RW %'!T37","v":0.2},{"$f":"'Shock Analysis - RW %'!U37","v":0.2},{"$f":"'Shock Analysis - RW %'!V37","v":0.2},{"$f":"'Shock Analysis - RW %'!W37","v":0.2},{"$f":"'Shock Analysis - RW %'!X37","v":0.2},{"$f":"'Shock Analysis - RW %'!Y37","v":0.2},{"$f":"'Shock Analysis - RW %'!Z37","v":0.2},{"$f":"'Shock Analysis - RW %'!AA37","v":0.2},{"$f":"'Shock Analysis - RW %'!AB37","v":0.2},{"$f":"'Shock Analysis - RW %'!AC37","v":0.2},{"$f":"'Shock Analysis - RW %'!AD37","v":0.2},{"$f":"'Shock Analysis - RW %'!AE37","v":0.2}]
[null,null,0.31999999999999995,{"$f":"'Shock Analysis - RW %'!F38","v":0.2},{"$f":"'Shock Analysis - RW %'!G38","v":0.2},{"$f":"'Shock Analysis - RW %'!H38","v":0.2},{"$f":"'Shock Analysis - RW %'!I38","v":0.2},{"$f":"'Shock Analysis - RW %'!J38","v":0.2},{"$f":"'Shock Analysis - RW %'!K38","v":0.2},{"$f":"'Shock Analysis - RW %'!L38","v":0.2},{"$f":"'Shock Analysis - RW %'!M38","v":0.2},{"$f":"'Shock Analysis - RW %'!N38","v":0.2},{"$f":"'Shock Analysis - RW %'!O38","v":0.2},{"$f":"'Shock Analysis - RW %'!P38","v":0.2},{"$f":"'Shock Analysis - RW %'!Q38","v":0.2},{"$f":"'Shock Analysis - RW %'!R38","v":0.2},{"$f":"'Shock Analysis - RW %'!S38","v":0.2},{"$f":"'Shock Analysis - RW %'!T38","v":0.2},{"$f":"'Shock Analysis - RW %'!U38","v":0.2},{"$f":"'Shock Analysis - RW %'!V38","v":0.2},{"$f":"'Shock Analysis - RW %'!W38","v":0.2},{"$f":"'Shock Analysis - RW %'!X38","v":0.2},{"$f":"'Shock Analysis - RW %'!Y38","v":0.2},{"$f":"'Shock Analysis - RW %'!Z38","v":0.2},{"$f":"'Shock Analysis - RW %'!AA38","v":0.2},{"$f":"'Shock Analysis - RW %'!AB38","v":0.2},{"$f":"'Shock Analysis - RW %'!AC38","v":0.2},{"$f":"'Shock Analysis - RW %'!AD38","v":0.2},{"$f":"'Shock Analysis - RW %'!AE38","v":0.2}]
[null,null,0.35999999999999993,{"$f":"'Shock Analysis - RW %'!F39","v":0.2},{"$f":"'Shock Analysis - RW %'!G39","v":0.2},{"$f":"'Shock Analysis - RW %'!H39","v":0.2},{"$f":"'Shock Analysis - RW %'!I39","v":0.2},{"$f":"'Shock Analysis - RW %'!J39","v":0.2},{"$f":"'Shock Analysis - RW %'!K39","v":0.2},{"$f":"'Shock Analysis - RW %'!L39","v":0.2},{"$f":"'Shock Analysis - RW %'!M39","v":0.2},{"$f":"'Shock Analysis - RW %'!N39","v":0.2},{"$f":"'Shock Analysis - RW %'!O39","v":0.2},{"$f":"'Shock Analysis - RW %'!P39","v":0.2},{"$f":"'Shock Analysis - RW %'!Q39","v":0.2},{"$f":"'Shock Analysis - RW %'!R39","v":0.2},{"$f":"'Shock Analysis - RW %'!S39","v":0.2},{"$f":"'Shock Analysis - RW %'!T39","v":0.2},{"$f":"'Shock Analysis - RW %'!U39","v":0.2},{"$f":"'Shock Analysis - RW %'!V39","v":0.2},{"$f":"'Shock Analysis - RW %'!W39","v":0.2},{"$f":"'Shock Analysis - RW %'!X39","v":0.2},{"$f":"'Shock Analysis - RW %'!Y39","v":0.2},{"$f":"'Shock Analysis - RW %'!Z39","v":0.2},{"$f":"'Shock Analysis - RW %'!AA39","v":0.2},{"$f":"'Shock Analysis - RW %'!AB39","v":0.2},{"$f":"'Shock Analysis - RW %'!AC39","v":0.2},{"$f":"'Shock Analysis - RW %'!AD39","v":0.2},{"$f":"'Shock Analysis - RW %'!AE39","v":0.2}]
[null,null,0.39999999999999991,{"$f":"'Shock Analysis - RW %'!F40","v":0.2},{"$f":"'Shock Analysis - RW %'!G40","v":0.2},{"$f":"'Shock Analysis - RW %'!H40","v":0.2},{"$f":"'Shock Analysis - RW %'!I40","v":0.2},{"$f":"'Shock Analysis - RW %'!J40","v":0.2},{"$f":"'Shock Analysis - RW %'!K40","v":0.2},{"$f":"'Shock Analysis - RW %'!L40","v":0.2},{"$f":"'Shock Analysis - RW %'!M40","v":0.2},{"$f":"'Shock Analysis - RW %'!N40","v":0.2},{"$f":"'Shock Analysis - RW %'!O40","v":0.2},{"$f":"'Shock Analysis - RW %'!P40","v":0.2},{"$f":"'Shock Analysis - RW %'!Q40","v":0.2},{"$f":"'Shock Analysis - RW %'!R40","v":0.2},{"$f":"'Shock Analysis - RW %'!S40","v":0.2},{"$f":"'Shock Analysis - RW %'!T40","v":0.2},{"$f":"'Shock Analysis - RW %'!U40","v":0.2},{"$f":"'Shock Analysis - RW %'!V40","v":0.2},{"$f":"'Shock Analysis - RW %'!W40","v":0.2},{"$f":"'Shock Analysis - RW %'!X40","v":0.2},{"$f":"'Shock Analysis - RW %'!Y40","v":0.2},{"$f":"'Shock Analysis - RW %'!Z40","v":0.2},{"$f":"'Shock Analysis - RW %'!AA40","v":0.2},{"$f":"'Shock Analysis - RW %'!AB40","v":0.2},{"$f":"'Shock Analysis - RW %'!AC40","v":0.2},{"$f":"'Shock Analysis - RW %'!AD40","v":0.2},{"$f":"'Shock Analysis - RW %'!AE40","v":0.2}]
[]
[null,"MPF - 100/125/35"]
[null,null,null,"First Loss Account"]
[null,null,null,0.01,1.0800000000000001E-2,1.1600000000000001E-2,1.2400000000000001E-2,1.3200000000000002E-2,1.4000000000000002E-2,1.4800000000000002E-2,1.5600000000000003E-2,1.6400000000000001E-2,1.72E-2,1.7999999999999999E-2,1.8799999999999997E-2,1.9599999999999996E-2,2.0399999999999995E-2,2.1199999999999993E-2,2.1999999999999992E-2,2.279999999999999E-2,2.3599999999999989E-2,2.4399999999999988E-2,2.5199999999999986E-2,2.5999999999999985E-2,2.6799999999999984E-2,2.7599999999999982E-2,2.8399999999999981E-2,2.9199999999999979E-2,2.9999999999999978E-2]
[null,"Credit Enhancement Obligation",0.02,{"$f":"'Shock Analysis - RW %'!F46","v":0.25},{"$f":"'Shock Analysis - RW %'!G46","v":0.25},{"$f":"'Shock Analysis - RW %'!H46","v":0.25},{"$f":"'Shock Analysis - RW %'!I46","v":0.25},{"$f":"'Shock Analysis - RW %'!J46","v":0.25},{"$f":"'Shock Analysis - RW %'!K46","v":0.25},{"$f":"'Shock Analysis - RW %'!L46","v":0.25},{"$f":"'Shock Analysis - RW %'!M46","v":0.25},{"$f":"'Shock Analysis - RW %'!N46","v":0.25},{"$f":"'Shock Analysis - RW %'!O46","v":0.25},{"$f":"'Shock Analysis - RW %'!P46","v":0.25},{"$f":"'Shock Analysis - RW %'!Q46","v":0.25},{"$f":"'Shock Analysis - RW %'!R46","v":0.25},{"$f":"'Shock Analysis - RW %'!S46","v":0.25},{"$f":"'Shock Analysis - RW %'!T46","v":0.25},{"$f":"'Shock Analysis - RW %'!U46","v":0.25},{"$f":"'Shock Analysis - RW %'!V46","v":0.25},{"$f":"'Shock Analysis - RW %'!W46","v":0.24993465044564747},{"$f":"'Shock Analysis - RW %'!X46","v":0.24953681746822345},{"$f":"'Shock Analysis - RW %'!Y46","v":0.24878924553643089},{"$f":"'Shock Analysis - RW %'!Z46","v":0.24770467316397368},{"$f":"'Shock Analysis - RW %'!AA46","v":0.24629537489069908},{"$f":"'Shock Analysis - RW %'!AB46","v":0.24457317818188046},{"$f":"'Shock Analysis - RW %'!AC46","v":0.24254947971197818},{"$f":"'Shock Analysis - RW %'!AD46","v":0.2402352610552988},{"$f":"'Shock Analysis - RW %'!AE46","v":0.23764110380515427}]
[null,null,2.5000000000000001E-2,{"$f":"'Shock Analysis - RW %'!F47","v":0.3125},{"$f":"'Shock Analysis - RW %'!G47","v":0.3125},{"$f":"'Shock Analysis - RW %'!H47","v":0.3125},{"$f":"'Shock Analysis - RW %'!I47","v":0.3125},{"$f":"'Shock Analysis - RW %'!J47","v":0.3125},{"$f":"'Shock Analysis - RW %'!K47","v":0.3125},{"$f":"'Shock Analysis - RW %'!L47","v":0.3125},{"$f":"'Shock Analysis - RW %'!M47","v":0.3125},{"$f":"'Shock Analysis - RW %'!N47","v":0.3125},{"$f":"'Shock Analysis - RW %'!O47","v":0.3125},{"$f":"'Shock Analysis - RW %'!P47","v":0.3125},{"$f":"'Shock Analysis - RW %'!Q47","v":0.3125},{"$f":"'Shock Analysis - RW %'!R47","v":0.3125},{"$f":"'Shock Analysis - RW %'!S47","v":0.3125},{"$f":"'Shock Analysis - RW %'!T47","v":0.3125},{"$f":"'Shock Analysis - RW %'!U47","v":0.3125},{"$f":"'Shock Analysis - RW %'!V47","v":0.3125},{"$f":"'Shock Analysis - RW %'!W47","v":0.31241831305705936},{"$f":"'Shock Analysis - RW %'!X47","v":0.31192102183527931},{"$f":"'Shock Analysis - RW %'!Y47","v":0.31098655692053861},{"$f":"'Shock Analysis - RW %'!Z47","v":0.30963084145496711},{"$f":"'Shock Analysis - RW %'!AA47","v":0.30786921861337385},{"$f":"'Shock Analysis - RW %'!AB47","v":0.30571647272735059},{"$f":"'Shock Analysis - RW %'!AC47","v":0.30318684963997278},{"$f":"'Shock Analysis - RW %'!AD47","v":0.30029407631912353},{"$f":"'Shock Analysis - RW %'!AE47","v":0.29705137975644286}]
[null,null,3.0000000000000002E-2,{"$f":"'Shock Analysis - RW %'!F48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!G48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!H48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!I48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!J48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!K48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!L48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!M48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!N48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!O48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!P48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!Q48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!R48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!S48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!T48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!U48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!V48","v":0.37500000000000006},{"$f":"'Shock Analysis - RW %'!W48","v":0.37490197566847122},{"$f":"'Shock Analysis - RW %'!X48","v":0.3743052262023352},{"$f":"'Shock Analysis - RW %'!Y48","v":0.37318386830464634},{"$f":"'Shock Analysis - RW %'!Z48","v":0.37155700974596056},{"$f":"'Shock Analysis - RW %'!AA48","v":0.36944306233604862},{"$f":"'Shock Analysis - RW %'!AB48","v":0.36685976727282071},{"$f":"'Shock Analysis - RW %'!AC48","v":0.36382421956796729},{"$f":"'Shock Analysis - RW %'!AD48","v":0.3603528915829482},{"$f":"'Shock Analysis - RW %'!AE48","v":0.35646165570773142}]
[null,null,3.5000000000000003E-2,{"$f":"'Shock Analysis - RW %'!F49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!G49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!H49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!I49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!J49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!K49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!L49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!M49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!N49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!O49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!P49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!Q49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!R49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!S49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!T49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!U49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!V49","v":0.43750000000000006},{"$f":"'Shock Analysis - RW %'!W49","v":0.43738563827988314},{"$f":"'Shock Analysis - RW %'!X49","v":0.43668943056939108},{"$f":"'Shock Analysis - RW %'!Y49","v":0.43538117968875406},{"$f":"'Shock Analysis - RW %'!Z49","v":0.43348317803695402},{"$f":"'Shock Analysis - RW %'!AA49","v":0.43101690605872339},{"$f":"'Shock Analysis - RW %'!AB49","v":0.42800306181829084},{"$f":"'Shock Analysis - RW %'!AC49","v":0.42446158949596186},{"$f":"'Shock Analysis - RW %'!AD49","v":0.42041170684677293},{"$f":"'Shock Analysis - RW %'!AE49","v":0.41587193165901998}]
[null,null,0.04,{"$f":"'Shock Analysis - RW %'!F50","v":0.5},{"$f":"'Shock Analysis - RW %'!G50","v":0.5},{"$f":"'Shock Analysis - RW %'!H50","v":0.5},{"$f":"'Shock Analysis - RW %'!I50","v":0.5},{"$f":"'Shock Analysis - RW %'!J50","v":0.5},{"$f":"'Shock Analysis - RW %'!K50","v":0.5},{"$f":"'Shock Analysis - RW %'!L50","v":0.5},{"$f":"'Shock Analysis - RW %'!M50","v":0.5},{"$f":"'Shock Analysis - RW %'!N50","v":0.5},{"$f":"'Shock Analysis - RW %'!O50","v":0.5},{"$f":"'Shock Analysis - RW %'!P50","v":0.5},{"$f":"'Shock Analysis - RW %'!Q50","v":0.5},{"$f":"'Shock Analysis - RW %'!R50","v":0.5},{"$f":"'Shock Analysis - RW %'!S50","v":0.5},{"$f":"'Shock Analysis - RW %'!T50","v":0.5},{"$f":"'Shock Analysis - RW %'!U50","v":0.5},{"$f":"'Shock Analysis - RW %'!V50","v":0.5},{"$f":"'Shock Analysis - RW %'!W50","v":0.49986930089129494},{"$f":"'Shock Analysis - RW %'!X50","v":0.49907363493644691},{"$f":"'Shock Analysis - RW %'!Y50","v":0.49757849107286178},{"$f":"'Shock Analysis - RW %'!Z50","v":0.49540934632794736},{"$f":"'Shock Analysis - RW %'!AA50","v":0.49259074978139816},{"$f":"'Shock Analysis - RW %'!AB50","v":0.48914635636376091},{"$f":"'Shock Analysis - RW %'!AC50","v":0.48509895942395637},{"$f":"'Shock Analysis - RW %'!AD50","v":0.4804705221105976},{"$f":"'Shock Analysis - RW %'!AE50","v":0.47528220761030854}]
[null,null,4.4999999999999998E-2,{"$f":"'Shock Analysis - RW %'!F51","v":0.5625},{"$f":"'Shock Analysis - RW %'!G51","v":0.5625},{"$f":"'Shock Analysis - RW %'!H51","v":0.5625},{"$f":"'Shock Analysis - RW %'!I51","v":0.5625},{"$f":"'Shock Analysis - RW %'!J51","v":0.5625},{"$f":"'Shock Analysis - RW %'!K51","v":0.5625},{"$f":"'Shock Analysis - RW %'!L51","v":0.5625},{"$f":"'Shock Analysis - RW %'!M51","v":0.5625},{"$f":"'Shock Analysis - RW %'!N51","v":0.5625},{"$f":"'Shock Analysis - RW %'!O51","v":0.5625},{"$f":"'Shock Analysis - RW %'!P51","v":0.5625},{"$f":"'Shock Analysis - RW %'!Q51","v":0.5625},{"$f":"'Shock Analysis - RW %'!R51","v":0.5625},{"$f":"'Shock Analysis - RW %'!S51","v":0.5625},{"$f":"'Shock Analysis - RW %'!T51","v":0.5625},{"$f":"'Shock Analysis - RW %'!U51","v":0.5625},{"$f":"'Shock Analysis - RW %'!V51","v":0.5625},{"$f":"'Shock Analysis - RW %'!W51","v":0.5623529635027068},{"$f":"'Shock Analysis - RW %'!X51","v":0.56145783930350268},{"$f":"'Shock Analysis - RW %'!Y51","v":0.55977580245696945},{"$f":"'Shock Analysis - RW %'!Z51","v":0.55733551461894082},{"$f":"'Shock Analysis - RW %'!AA51","v":0.55416459350407288},{"$f":"'Shock Analysis - RW %'!AB51","v":0.55028965090923099},{"$f":"'Shock Analysis - RW %'!AC51","v":0.54573632935195093},{"$f":"'Shock Analysis - RW %'!AD51","v":0.54052933737442221},{"$f":"'Shock Analysis - RW %'!AE51","v":0.53469248356159704}]
[null,null,4.9999999999999996E-2,{"$f":"'Shock Analysis - RW %'!F52","v":0.625},{"$f":"'Shock Analysis - RW %'!G52","v":0.625},{"$f":"'Shock Analysis - RW %'!H52","v":0.625},{"$f":"'Shock Analysis - RW %'!I52","v":0.625},{"$f":"'Shock Analysis - RW %'!J52","v":0.625},{"$f":"'Shock Analysis - RW %'!K52","v":0.625},{"$f":"'Shock Analysis - RW %'!L52","v":0.625},{"$f":"'Shock Analysis - RW %'!M52","v":0.625},{"$f":"'Shock Analysis - RW %'!N52","v":0.625},{"$f":"'Shock Analysis - RW %'!O52","v":0.625},{"$f":"'Shock Analysis - RW %'!P52","v":0.625},{"$f":"'Shock Analysis - RW %'!Q52","v":0.625},{"$f":"'Shock Analysis - RW %'!R52","v":0.625},{"$f":"'Shock Analysis - RW %'!S52","v":0.625},{"$f":"'Shock Analysis - RW %'!T52","v":0.625},{"$f":"'Shock Analysis - RW %'!U52","v":0.625},{"$f":"'Shock Analysis - RW %'!V52","v":0.625},{"$f":"'Shock Analysis - RW %'!W52","v":0.62483662611411861},{"$f":"'Shock Analysis - RW %'!X52","v":0.62384204367055851},{"$f":"'Shock Analysis - RW %'!Y52","v":0.62197311384107712},{"$f":"'Shock Analysis - RW %'!Z52","v":0.61926168290993422},{"$f":"'Shock Analysis - RW %'!AA52","v":0.61573843722674759},{"$f":"'Shock Analysis - RW %'!AB52","v":0.61143294545470106},{"$f":"'Shock Analysis - RW %'!AC52","v":0.60637369927994544},{"$f":"'Shock Analysis - RW %'!AD52","v":0.60058815263824694},{"$f":"'Shock Analysis - RW %'!AE52","v":0.5941027595128856}]
[null,null,5.4999999999999993E-2,{"$f":"'Shock Analysis - RW %'!F53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!G53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!H53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!I53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!J53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!K53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!L53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!M53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!N53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!O53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!P53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!Q53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!R53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!S53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!T53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!U53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!V53","v":0.68749999999999989},{"$f":"'Shock Analysis - RW %'!W53","v":0.68732028872553041},{"$f":"'Shock Analysis - RW %'!X53","v":0.68622624803761434},{"$f":"'Shock Analysis - RW %'!Y53","v":0.6841704252251849},{"$f":"'Shock Analysis - RW %'!Z53","v":0.68118785120092751},{"$f":"'Shock Analysis - RW %'!AA53","v":0.67731228094942242},{"$f":"'Shock Analysis - RW %'!AB53","v":0.67257624000017113},{"$f":"'Shock Analysis - RW %'!AC53","v":0.66701106920793996},{"$f":"'Shock Analysis - RW %'!AD53","v":0.66064696790207156},{"$f":"'Shock Analysis - RW %'!AE53","v":0.65351303546417416}]
[null,null,5.9999999999999991E-2,{"$f":"'Shock Analysis - RW %'!F54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!G54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!H54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!I54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!J54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!K54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!L54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!M54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!N54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!O54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!P54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!Q54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!R54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!S54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!T54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!U54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!V54","v":0.74999999999999989},{"$f":"'Shock Analysis - RW %'!W54","v":0.74980395133694233},{"$f":"'Shock Analysis - RW %'!X54","v":0.74861045240467017},{"$f":"'Shock Analysis - RW %'!Y54","v":0.74636773660929256},{"$f":"'Shock Analysis - RW %'!Z54","v":0.74311401949192091},{"$f":"'Shock Analysis - RW %'!AA54","v":0.73888612467209713},{"$f":"'Shock Analysis - RW %'!AB54","v":0.73371953454564121},{"$f":"'Shock Analysis - RW %'!AC54","v":0.72764843913593447},{"$f":"'Shock Analysis - RW %'!AD54","v":0.72070578316589629},{"$f":"'Shock Analysis - RW %'!AE54","v":0.71292331141546261}]
[null,null,7.9999999999999988E-2,{"$f":"'Shock Analysis - RW %'!F55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!G55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!H55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!I55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!J55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!K55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!L55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!M55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!N55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!O55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!P55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!Q55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!R55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!S55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!T55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!U55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!V55","v":0.99999999999999989},{"$f":"'Shock Analysis - RW %'!W55","v":0.99973860178258978},{"$f":"'Shock Analysis - RW %'!X55","v":0.99814726987289359},{"$f":"'Shock Analysis - RW %'!Y55","v":0.99515698214572335},{"$f":"'Shock Analysis - RW %'!Z55","v":0.99081869265589462},{"$f":"'Shock Analysis - RW %'!AA55","v":0.9851814995627961},{"$f":"'Shock Analysis - RW %'!AB55","v":0.97829271272752161},{"$f":"'Shock Analysis - RW %'!AC55","v":0.97019791884791262},{"$f":"'Shock Analysis - RW %'!AD55","v":0.96094104422119497},{"$f":"'Shock Analysis - RW %'!AE55","v":0.95056441522061685}]
[null,null,9.9999999999999992E-2,{"$f":"'Shock Analysis - RW %'!F56","v":1.25},{"$f":"'Shock Analysis - RW %'!G56","v":1.25},{"$f":"'Shock Analysis - RW %'!H56","v":1.25},{"$f":"'Shock Analysis - RW %'!I56","v":1.25},{"$f":"'Shock Analysis - RW %'!J56","v":1.25},{"$f":"'Shock Analysis - RW %'!K56","v":1.25},{"$f":"'Shock Analysis - RW %'!L56","v":1.25},{"$f":"'Shock Analysis - RW %'!M56","v":1.25},{"$f":"'Shock Analysis - RW %'!N56","v":1.25},{"$f":"'Shock Analysis - RW %'!O56","v":1.25},{"$f":"'Shock Analysis - RW %'!P56","v":1.25},{"$f":"'Shock Analysis - RW %'!Q56","v":1.25},{"$f":"'Shock Analysis - RW %'!R56","v":1.25},{"$f":"'Shock Analysis - RW %'!S56","v":1.25},{"$f":"'Shock Analysis - RW %'!T56","v":1.25},{"$f":"'Shock Analysis - RW %'!U56","v":1.25},{"$f":"'Shock Analysis - RW %'!V56","v":1.25},{"$f":"'Shock Analysis - RW %'!W56","v":1.2496732522282372},{"$f":"'Shock Analysis - RW %'!X56","v":1.247684087341117},{"$f":"'Shock Analysis - RW %'!Y56","v":1.2439462276821542},{"$f":"'Shock Analysis - RW %'!Z56","v":1.2385233658198684},{"$f":"'Shock Analysis - RW %'!AA56","v":1.2314768744534952},{"$f":"'Shock Analysis - RW %'!AB56","v":1.2228658909094021},{"$f":"'Shock Analysis - RW %'!AC56","v":1.2127473985598909},{"$f":"'Shock Analysis - RW %'!AD56","v":1.2011763052764939},{"$f":"'Shock Analysis - RW %'!AE56","v":1.1882055190257712}]
[null,null,0.12,{"$f":"'Shock Analysis - RW %'!F57","v":1.5},{"$f":"'Shock Analysis - RW %'!G57","v":1.5},{"$f":"'Shock Analysis - RW %'!H57","v":1.5},{"$f":"'Shock Analysis - RW %'!I57","v":1.5},{"$f":"'Shock Analysis - RW %'!J57","v":1.5},{"$f":"'Shock Analysis - RW %'!K57","v":1.5},{"$f":"'Shock Analysis - RW %'!L57","v":1.5},{"$f":"'Shock Analysis - RW %'!M57","v":1.5},{"$f":"'Shock Analysis - RW %'!N57","v":1.5},{"$f":"'Shock Analysis - RW %'!O57","v":1.5},{"$f":"'Shock Analysis - RW %'!P57","v":1.5},{"$f":"'Shock Analysis - RW %'!Q57","v":1.5},{"$f":"'Shock Analysis - RW %'!R57","v":1.5},{"$f":"'Shock Analysis - RW %'!S57","v":1.5},{"$f":"'Shock Analysis - RW %'!T57","v":1.5},{"$f":"'Shock Analysis - RW %'!U57","v":1.5},{"$f":"'Shock Analysis - RW %'!V57","v":1.5},{"$f":"'Shock Analysis - RW %'!W57","v":1.4996079026738847},{"$f":"'Shock Analysis - RW %'!X57","v":1.4972209048093406},{"$f":"'Shock Analysis - RW %'!Y57","v":1.4927354732185854},{"$f":"'Shock Analysis - RW %'!Z57","v":1.486228038983842},{"$f":"'Shock Analysis - RW %'!AA57","v":1.4777722493441945},{"$f":"'Shock Analysis - RW %'!AB57","v":1.4674390690912826},{"$f":"'Shock Analysis - RW %'!AC57","v":1.4552968782718692},{"$f":"'Shock Analysis - RW %'!AD57","v":1.4414115663317926},{"$f":"'Shock Analysis - RW %'!AE57","v":1.4258466228309254}]
[null,null,0.13999999999999999,{"$f":"'Shock Analysis - RW %'!F58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!G58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!H58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!I58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!J58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!K58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!L58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!M58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!N58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!O58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!P58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!Q58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!R58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!S58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!T58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!U58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!V58","v":1.7499999999999998},{"$f":"'Shock Analysis - RW %'!W58","v":1.7495425531195321},{"$f":"'Shock Analysis - RW %'!X58","v":1.7467577222775639},{"$f":"'Shock Analysis - RW %'!Y58","v":1.741524718755016},{"$f":"'Shock Analysis - RW %'!Z58","v":1.7339327121478156},{"$f":"'Shock Analysis - RW %'!AA58","v":1.7240676242348933},{"$f":"'Shock Analysis - RW %'!AB58","v":1.7120122472731629},{"$f":"'Shock Analysis - RW %'!AC58","v":1.6978463579838472},{"$f":"'Shock Analysis - RW %'!AD58","v":1.6816468273870913},{"$f":"'Shock Analysis - RW %'!AE58","v":1.6634877266360797}]
[null,null,0.15999999999999998,{"$f":"'Shock Analysis - RW %'!F59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!G59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!H59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!I59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!J59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!K59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!L59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!M59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!N59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!O59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!P59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!Q59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!R59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!S59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!T59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!U59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!V59","v":1.9999999999999998},{"$f":"'Shock Analysis - RW %'!W59","v":1.9994772035651796},{"$f":"'Shock Analysis - RW %'!X59","v":1.9962945397457872},{"$f":"'Shock Analysis - RW %'!Y59","v":1.9903139642914467},{"$f":"'Shock Analysis - RW %'!Z59","v":1.9816373853117892},{"$f":"'Shock Analysis - RW %'!AA59","v":1.9703629991255922},{"$f":"'Shock Analysis - RW %'!AB59","v":1.9565854254550432},{"$f":"'Shock Analysis - RW %'!AC59","v":1.9403958376958252},{"$f":"'Shock Analysis - RW %'!AD59","v":1.9218820884423899},{"$f":"'Shock Analysis - RW %'!AE59","v":1.9011288304412337}]
[null,null,0.19999999999999998,{"$f":"'Shock Analysis - RW %'!F60","v":2.5},{"$f":"'Shock Analysis - RW %'!G60","v":2.5},{"$f":"'Shock Analysis - RW %'!H60","v":2.5},{"$f":"'Shock Analysis - RW %'!I60","v":2.5},{"$f":"'Shock Analysis - RW %'!J60","v":2.5},{"$f":"'Shock Analysis - RW %'!K60","v":2.5},{"$f":"'Shock Analysis - RW %'!L60","v":2.5},{"$f":"'Shock Analysis - RW %'!M60","v":2.5},{"$f":"'Shock Analysis - RW %'!N60","v":2.5},{"$f":"'Shock Analysis - RW %'!O60","v":2.5},{"$f":"'Shock Analysis - RW %'!P60","v":2.5},{"$f":"'Shock Analysis - RW %'!Q60","v":2.5},{"$f":"'Shock Analysis - RW %'!R60","v":2.5},{"$f":"'Shock Analysis - RW %'!S60","v":2.5},{"$f":"'Shock Analysis - RW %'!T60","v":2.5},{"$f":"'Shock Analysis - RW %'!U60","v":2.5},{"$f":"'Shock Analysis - RW %'!V60","v":2.5},{"$f":"'Shock Analysis - RW %'!W60","v":2.4993465044564744},{"$f":"'Shock Analysis - RW %'!X60","v":2.495368174682234},{"$f":"'Shock Analysis - RW %'!Y60","v":2.4878924553643085},{"$f":"'Shock Analysis - RW %'!Z60","v":2.4770467316397369},{"$f":"'Shock Analysis - RW %'!AA60","v":2.4629537489069904},{"$f":"'Shock Analysis - RW %'!AB60","v":2.4457317818188042},{"$f":"'Shock Analysis - RW %'!AC60","v":2.4254947971197818},{"$f":"'Shock Analysis - RW %'!AD60","v":2.4023526105529878},{"$f":"'Shock Analysis - RW %'!AE60","v":2.3764110380515424}]
[null,null,0.24,{"$f":"'Shock Analysis - RW %'!F61","v":3},{"$f":"'Shock Analysis - RW %'!G61","v":3},{"$f":"'Shock Analysis - RW %'!H61","v":3},{"$f":"'Shock Analysis - RW %'!I61","v":3},{"$f":"'Shock Analysis - RW %'!J61","v":3},{"$f":"'Shock Analysis - RW %'!K61","v":3},{"$f":"'Shock Analysis - RW %'!L61","v":3},{"$f":"'Shock Analysis - RW %'!M61","v":3},{"$f":"'Shock Analysis - RW %'!N61","v":3},{"$f":"'Shock Analysis - RW %'!O61","v":3},{"$f":"'Shock Analysis - RW %'!P61","v":3},{"$f":"'Shock Analysis - RW %'!Q61","v":3},{"$f":"'Shock Analysis - RW %'!R61","v":3},{"$f":"'Shock Analysis - RW %'!S61","v":3},{"$f":"'Shock Analysis - RW %'!T61","v":3},{"$f":"'Shock Analysis - RW %'!U61","v":3},{"$f":"'Shock Analysis - RW %'!V61","v":3},{"$f":"'Shock Analysis - RW %'!W61","v":2.9992158053477693},{"$f":"'Shock Analysis - RW %'!X61","v":2.9944418096186811},{"$f":"'Shock Analysis - RW %'!Y61","v":2.9854709464371707},{"$f":"'Shock Analysis - RW %'!Z61","v":2.9724560779676841},{"$f":"'Shock Analysis - RW %'!AA61","v":2.955544498688389},{"$f":"'Shock Analysis - RW %'!AB61","v":2.9348781381825653},{"$f":"'Shock Analysis - RW %'!AC61","v":2.9105937565437383},{"$f":"'Shock Analysis - RW %'!AD61","v":2.8828231326635851},{"$f":"'Shock Analysis - RW %'!AE61","v":2.8516932456618509}]
[null,null,0.27999999999999997,{"$f":"'Shock Analysis - RW %'!F62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!G62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!H62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!I62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!J62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!K62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!L62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!M62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!N62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!O62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!P62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!Q62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!R62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!S62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!T62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!U62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!V62","v":3.4999999999999996},{"$f":"'Shock Analysis - RW %'!W62","v":3.4990851062390642},{"$f":"'Shock Analysis - RW %'!X62","v":3.4935154445551277},{"$f":"'Shock Analysis - RW %'!Y62","v":3.483049437510032},{"$f":"'Shock Analysis - RW %'!Z62","v":3.4678654242956313},{"$f":"'Shock Analysis - RW %'!AA62","v":3.4481352484697867},{"$f":"'Shock Analysis - RW %'!AB62","v":3.4240244945463258},{"$f":"'Shock Analysis - RW %'!AC62","v":3.3956927159676944},{"$f":"'Shock Analysis - RW %'!AD62","v":3.3632936547741825},{"$f":"'Shock Analysis - RW %'!AE62","v":3.3269754532721594}]
[null,null,0.31999999999999995,{"$f":"'Shock Analysis - RW %'!F63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!G63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!H63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!I63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!J63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!K63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!L63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!M63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!N63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!O63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!P63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!Q63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!R63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!S63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!T63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!U63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!V63","v":3.9999999999999996},{"$f":"'Shock Analysis - RW %'!W63","v":3.9989544071303591},{"$f":"'Shock Analysis - RW %'!X63","v":3.9925890794915744},{"$f":"'Shock Analysis - RW %'!Y63","v":3.9806279285828934},{"$f":"'Shock Analysis - RW %'!Z63","v":3.9632747706235785},{"$f":"'Shock Analysis - RW %'!AA63","v":3.9407259982511844},{"$f":"'Shock Analysis - RW %'!AB63","v":3.9131708509100864},{"$f":"'Shock Analysis - RW %'!AC63","v":3.8807916753916505},{"$f":"'Shock Analysis - RW %'!AD63","v":3.8437641768847799},{"$f":"'Shock Analysis - RW %'!AE63","v":3.8022576608824674}]
[null,null,0.35999999999999993,{"$f":"'Shock Analysis - RW %'!F64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!G64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!H64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!I64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!J64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!K64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!L64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!M64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!N64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!O64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!P64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!Q64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!R64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!S64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!T64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!U64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!V64","v":4.4999999999999991},{"$f":"'Shock Analysis - RW %'!W64","v":4.4988237080216535},{"$f":"'Shock Analysis - RW %'!X64","v":4.4916627144280215},{"$f":"'Shock Analysis - RW %'!Y64","v":4.4782064196557547},{"$f":"'Shock Analysis - RW %'!Z64","v":4.4586841169515257},{"$f":"'Shock Analysis - RW %'!AA64","v":4.4333167480325821},{"$f":"'Shock Analysis - RW %'!AB64","v":4.402317207273847},{"$f":"'Shock Analysis - RW %'!AC64","v":4.3658906348156066},{"$f":"'Shock Analysis - RW %'!AD64","v":4.3242346989953777},{"$f":"'Shock Analysis - RW %'!AE64","v":4.2775398684927755}]
[null,null,0.39999999999999991,{"$f":"'Shock Analysis - RW %'!F65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!G65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!H65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!I65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!J65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!K65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!L65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!M65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!N65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!O65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!P65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!Q65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!R65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!S65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!T65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!U65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!V65","v":4.9999999999999991},{"$f":"'Shock Analysis - RW %'!W65","v":4.998693008912948},{"$f":"'Shock Analysis - RW %'!X65","v":4.9907363493644681},{"$f":"'Shock Analysis - RW %'!Y65","v":4.9757849107286169},{"$f":"'Shock Analysis - RW %'!Z65","v":4.9540934632794729},{"$f":"'Shock Analysis - RW %'!AA65","v":4.9259074978139807},{"$f":"'Shock Analysis - RW %'!AB65","v":4.8914635636376076},{"$f":"'Shock Analysis - RW %'!AC65","v":4.8509895942395627},{"$f":"'Shock Analysis - RW %'!AD65","v":4.8047052211059746},{"$f":"'Shock Analysis - RW %'!AE65","v":4.7528220761030839}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"mailto:info@wilwinn.com?subject=SSFA Calculator"]
[null,"mailto:info@wilwinn.com?subject=SSFA Calculator"]

{"sheet":"Calculator Instructions","index":4,"n_rows":65,"n_cols":2,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"SSFA Calculator Instructions"]
[]
[null,"1) Enable Macros before using the Calculator"]
[]
[null,"2) Input the following information for each master commitment in the base case inputs section on the Calculator tab:"]
[]
[null,"MPF Program (select MPF Original or MPF 125)"]
[]
[null,"Dollar Amount of Sold and Outstanding"]
[]
[null,"Dollar Amount of CE Obligation"]
[]
[null,"Dollar Amount of First Loss Account"]
[]
[null,"Dollar Amount of Loans Greater than 90 days Past Due"]
[]
[null,"See Definitions Tab for more information. For a complete description of the MPF Program and required reporting, see Wilary Winn's "]
[null,"Accounting and Regulatory Guidance for the Mortgage Partnership Finance Program, December 2013, Version 4"]
[]
[]
[null,"3) The following information is calculated based on your inputs in the section above:"]
[]
[null,"Base Case"]
[]
[null,"Weighted Average Capital Requirement (KG) (%):"]
[]
[null,"Ratio of Delinquent Loans (90+ days) to Total Balance (%):"]
[]
[null,"Credit Enhancement Obligation (%):"]
[]
[null,"First Loss Account (%):"]
[]
[null,"Risk Weight"]
[null,"Total Increase to Risk-Weighted Assets $ Amt"]
[null,"Total Increase to Risk-Weighted Assets %"]
[]
[null,"4) You may click the View All Inputs button to show all BASEL III SSFA calculations based on your inputs (for informational purposes):"]
[]
[]
[]
[null,"5) The shock analysis section illustrates the Risk Weight Multipliers and Percentages under different levels of the "]
[null,"     Credit Enhancement Obligation and First Loss Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The table above shows the risk weight multipliers under different credit enhancement obligation levels (left axis) and first loss account"]
[null,"levels (right axis). "]

{"sheet":"Shock Analysis - RW Multiplier","index":5,"n_rows":74,"n_cols":31,"rows_kept":74,"cut":false,"hidden":false,"merged":[[42,5,42,30],[45,2,64,2],[17,5,17,30],[20,2,39,2]]}
[]
[]
[]
[]
[]
[null,null,"BASEL III Risk Weight Multiplier Shock Analysis"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!I13","v":4.0250000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Output!I15","v":6.2500000000000003E-3}]
[]
[]
[]
[]
[]
[1]
[null,null,"MPF - Original"]
[null,null,null,null,null,"First Loss Account"]
[null,null,null,null,null,0,5.9999999999999995E-4,1.1999999999999999E-3,1.8E-3,2.3999999999999998E-3,2.9999999999999996E-3,3.5999999999999995E-3,4.1999999999999997E-3,4.7999999999999996E-3,5.3999999999999994E-3,5.9999999999999993E-3,6.5999999999999991E-3,7.1999999999999989E-3,7.7999999999999988E-3,8.3999999999999995E-3,8.9999999999999993E-3,9.5999999999999992E-3,1.0199999999999999E-2,1.0799999999999999E-2,1.1399999999999999E-2,1.1999999999999999E-2,1.2599999999999998E-2,1.3199999999999998E-2,1.3799999999999998E-2,1.4399999999999998E-2,1.4999999999999998E-2]
[null,null,null,null,{"$f":"A16","v":1},{"$f":"'Shock Analysis Support 2'!P46","v":12.5},{"$f":"'Shock Analysis Support 2'!Q46","v":12.5},{"$f":"'Shock Analysis Support 2'!R46","v":12.5},{"$f":"'Shock Analysis Support 2'!S46","v":12.5},{"$f":"'Shock Analysis Support 2'!T46","v":12.5},{"$f":"'Shock Analysis Support 2'!U46","v":12.5},{"$f":"'Shock Analysis Support 2'!V46","v":12.5},{"$f":"'Shock Analysis Support 2'!W46","v":12.5},{"$f":"'Shock Analysis Support 2'!X46","v":12.5},{"$f":"'Shock Analysis Support 2'!Y46","v":12.5},{"$f":"'Shock Analysis Support 2'!Z46","v":12.5},{"$f":"'Shock Analysis Support 2'!AA46","v":12.5},{"$f":"'Shock Analysis Support 2'!AB46","v":12.5},{"$f":"'Shock Analysis Support 2'!AC46","v":12.5},{"$f":"'Shock Analysis Support 2'!AD46","v":12.5},{"$f":"'Shock Analysis Support 2'!AE46","v":12.5},{"$f":"'Shock Analysis Support 2'!AF46","v":12.5},{"$f":"'Shock Analysis Support 2'!AG46","v":12.5},{"$f":"'Shock Analysis Support 2'!AH46","v":12.5},{"$f":"'Shock Analysis Support 2'!AI46","v":12.5},{"$f":"'Shock Analysis Support 2'!AJ46","v":12.5},{"$f":"'Shock Analysis Support 2'!AK46","v":12.5},{"$f":"'Shock Analysis Support 2'!AL46","v":12.5},{"$f":"'Shock Analysis Support 2'!AM46","v":12.5},{"$f":"'Shock Analysis Support 2'!AN46","v":12.5},{"$f":"'Shock Analysis Support 2'!AO46","v":12.5}]
[1,null,"Credit Enhancement Obligation",0.02,{"$f":"A21","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,null,null,2.5000000000000001E-2,{"$f":"A22","v":2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,null,null,3.0000000000000002E-2,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,null,3.5000000000000003E-2,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,null,0.04,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,null,4.4999999999999998E-2,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,null,null,4.9999999999999996E-2,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,null,null,5.4999999999999993E-2,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,null,null,5.9999999999999991E-2,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,null,null,7.9999999999999988E-2,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,null,null,9.9999999999999992E-2,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,null,null,0.12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,null,null,0.13999999999999999,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,null,null,0.15999999999999998,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,null,null,0.19999999999999998,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,null,null,0.24,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,null,null,0.27999999999999997,17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,null,null,0.31999999999999995,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,null,null,0.35999999999999993,19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,null,null,0.39999999999999991,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MPF - 125"]
[null,null,null,null,null,"First Loss Account"]
[null,null,null,null,null,0.01,1.0800000000000001E-2,1.1600000000000001E-2,1.2400000000000001E-2,1.3200000000000002E-2,1.4000000000000002E-2,1.4800000000000002E-2,1.5600000000000003E-2,1.6400000000000001E-2,1.72E-2,1.7999999999999999E-2,1.8799999999999997E-2,1.9599999999999996E-2,2.0399999999999995E-2,2.1199999999999993E-2,2.1999999999999992E-2,2.279999999999999E-2,2.3599999999999989E-2,2.4399999999999988E-2,2.5199999999999986E-2,2.5999999999999985E-2,2.6799999999999984E-2,2.7599999999999982E-2,2.8399999999999981E-2,2.9199999999999979E-2,2.9999999999999978E-2]
[null,null,null,null,{"$f":"A16","v":1},{"$f":"'Shock Analysis Support'!P46","v":12.5},{"$f":"'Shock Analysis Support'!Q46","v":12.5},{"$f":"'Shock Analysis Support'!R46","v":12.5},{"$f":"'Shock Analysis Support'!S46","v":12.5},{"$f":"'Shock Analysis Support'!T46","v":12.5},{"$f":"'Shock Analysis Support'!U46","v":12.5},{"$f":"'Shock Analysis Support'!V46","v":12.5},{"$f":"'Shock Analysis Support'!W46","v":12.5},{"$f":"'Shock Analysis Support'!X46","v":12.5},{"$f":"'Shock Analysis Support'!Y46","v":12.5},{"$f":"'Shock Analysis Support'!Z46","v":12.5},{"$f":"'Shock Analysis Support'!AA46","v":12.5},{"$f":"'Shock Analysis Support'!AB46","v":12.5},{"$f":"'Shock Analysis Support'!AC46","v":12.5},{"$f":"'Shock Analysis Support'!AD46","v":12.5},{"$f":"'Shock Analysis Support'!AE46","v":12.5},{"$f":"'Shock Analysis Support'!AF46","v":12.5},{"$f":"'Shock Analysis Support'!AG46","v":12.496732522282374},{"$f":"'Shock Analysis Support'!AH46","v":12.476840873411172},{"$f":"'Shock Analysis Support'!AI46","v":12.439462276821544},{"$f":"'Shock Analysis Support'!AJ46","v":12.385233658198684},{"$f":"'Shock Analysis Support'!AK46","v":12.314768744534954},{"$f":"'Shock Analysis Support'!AL46","v":12.228658909094023},{"$f":"'Shock Analysis Support'!AM46","v":12.127473985598909},{"$f":"'Shock Analysis Support'!AN46","v":12.011763052764939},{"$f":"'Shock Analysis Support'!AO46","v":11.882055190257713}]
[1,null,"Credit Enhancement Obligation",0.02,{"$f":"A46","v":1},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[2,null,null,2.5000000000000001E-2,{"$f":"A47","v":2},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[3,null,null,3.0000000000000002E-2,3,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[4,null,null,3.5000000000000003E-2,4,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[5,null,null,0.04,5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[6,null,null,4.4999999999999998E-2,6,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[7,null,null,4.9999999999999996E-2,7,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[8,null,null,5.4999999999999993E-2,8,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[9,null,null,5.9999999999999991E-2,9,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[10,null,null,7.9999999999999988E-2,10,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[11,null,null,9.9999999999999992E-2,11,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[12,null,null,0.12,12,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[13,null,null,0.13999999999999999,13,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[14,null,null,0.15999999999999998,14,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[15,null,null,0.19999999999999998,15,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[16,null,null,0.24,16,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[17,null,null,0.27999999999999997,17,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[18,null,null,0.31999999999999995,18,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[19,null,null,0.35999999999999993,19,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[20,null,null,0.39999999999999991,20,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"mailto:info@wilwinn.com?subject=SSFA Calculator"]

{"sheet":"Shock Analysis Support","index":6,"n_rows":46,"n_cols":41,"rows_kept":46,"cut":false,"hidden":true,"merged":[[12,5,13,12],[15,5,16,12],[19,5,20,12],[22,5,23,12]]}
[{"$f":"'Shock Analysis - RW Multiplier'!$A$16","v":1}]
[]
[null,"MPF Product",null,null,null,null,null,null,null,null,null,null,null,null,null,"Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1"]
[null,"KG",null,null,"weighted average capital requirement",null,null,null,null,null,null,null,null,"inpt","KG",{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2}]
[]
[null,"KA = (1 - W) * KG + (0.5 * W)",null,null,"W is ratio of delinquent to total balance (90 days or more past due)",null,null,null,null,null,null,null,null,"inpt","W",{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3}]
[null,null,null,null,null,"is 0 at start and might grow over time",null,null,null,null,null,null,null,null,"KA",{"$f":"(1-P7)*P5+(0.5*P7)","v":4.3123437500000007E-2},{"$f":"(1-Q7)*Q5+(0.5*Q7)","v":4.3123437500000007E-2},{"$f":"(1-R7)*R5+(0.5*R7)","v":4.3123437500000007E-2},4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,{"$f":"(1-AK7)*AK5+(0.5*AK7)","v":4.3123437500000007E-2},{"$f":"(1-AL7)*AL5+(0.5*AL7)","v":4.3123437500000007E-2},{"$f":"(1-AM7)*AM5+(0.5*AM7)","v":4.3123437500000007E-2},{"$f":"(1-AN7)*AN5+(0.5*AN7)","v":4.3123437500000007E-2},{"$f":"(1-AO7)*AO5+(0.5*AO7)","v":4.3123437500000007E-2}]
[null,null,null,null,null,"KA = KG on day 1"]
[null,"CE Obligation Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02}]
[]
[null,"A",null,null,"attachment point for the position",null,null,null,null,null,null,null,null,"inpt","A",{"$f":"'Shock Analysis - RW Multiplier'!F44","v":0.01},{"$f":"'Shock Analysis - RW Multiplier'!G44","v":1.0800000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!H44","v":1.1600000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!I44","v":1.2400000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!J44","v":1.3200000000000002E-2},{"$f":"'Shock Analysis - RW Multiplier'!K44","v":1.4000000000000002E-2},{"$f":"'Shock Analysis - RW Multiplier'!L44","v":1.4800000000000002E-2},{"$f":"'Shock Analysis - RW Multiplier'!M44","v":1.5600000000000003E-2},{"$f":"'Shock Analysis - RW Multiplier'!N44","v":1.6400000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!O44","v":1.72E-2},{"$f":"'Shock Analysis - RW Multiplier'!P44","v":1.7999999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!Q44","v":1.8799999999999997E-2},{"$f":"'Shock Analysis - RW Multiplier'!R44","v":1.9599999999999996E-2},{"$f":"'Shock Analysis - RW Multiplier'!S44","v":2.0399999999999995E-2},{"$f":"'Shock Analysis - RW Multiplier'!T44","v":2.1199999999999993E-2},{"$f":"'Shock Analysis - RW Multiplier'!U44","v":2.1999999999999992E-2},{"$f":"'Shock Analysis - RW Multiplier'!V44","v":2.279999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!W44","v":2.3599999999999989E-2},{"$f":"'Shock Analysis - RW Multiplier'!X44","v":2.4399999999999988E-2},{"$f":"'Shock Analysis - RW Multiplier'!Y44","v":2.5199999999999986E-2},{"$f":"'Shock Analysis - RW Multiplier'!Z44","v":2.5999999999999985E-2},{"$f":"'Shock Analysis - RW Multiplier'!AA44","v":2.6799999999999984E-2},{"$f":"'Shock Analysis - RW Multiplier'!AB44","v":2.7599999999999982E-2},{"$f":"'Shock Analysis - RW Multiplier'!AC44","v":2.8399999999999981E-2},{"$f":"'Shock Analysis - RW Multiplier'!AD44","v":2.9199999999999979E-2},{"$f":"'Shock Analysis - RW Multiplier'!AE44","v":2.9999999999999978E-2}]
[null,null,null,null,null,"ratio of current dollar amount of underlying exposures that are subordinated to the position to the current dollar amount of underlying exposures"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"likely at or near 0 at start of pool and might grow to be something material over time with no losses (FLA)"]
[]
[]
[null,"D",null,null,"detachment point for the position",null,null,null,null,null,null,null,null,"inpt","D",{"$f":"P10+P12","v":0.03},{"$f":"Q10+Q12","v":3.0800000000000001E-2},{"$f":"R10+R12","v":3.1600000000000003E-2},3.2399999999999998E-2,3.32E-2,3.4000000000000002E-2,3.4800000000000005E-2,3.5600000000000007E-2,3.6400000000000002E-2,3.7199999999999997E-2,3.7999999999999999E-2,3.8800000000000001E-2,3.9599999999999996E-2,4.0399999999999991E-2,4.1199999999999994E-2,4.1999999999999996E-2,4.2799999999999991E-2,4.3599999999999986E-2,4.4399999999999988E-2,4.519999999999999E-2,4.5999999999999985E-2,{"$f":"AK10+AK12","v":4.6799999999999981E-2},4.7599999999999983E-2,4.8399999999999985E-2,4.919999999999998E-2,4.9999999999999975E-2]
[null,null,null,null,null,"represents the threshold at which credit losses of principal allocated to the position would result in total loss of principal"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"equals A plus ratio of positions pari passu to total current amount of underlying exposures"]
[]
[]
[null,"P",null,null,"callibration parmeter",null,null,null,null,null,null,null,null,null,"P",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,".5 for securitizations that are not re-securitizations"]
[]
[null,"alpha",null,null,-1,null,null,null,null,null,null,null,null,null,"alpha",{"$f":"-1/(P26*P8)","v":-46.378491974346886},{"$f":"-1/(Q26*Q8)","v":-46.378491974346886},{"$f":"-1/(R26*R8)","v":-46.378491974346886},-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,{"$f":"-1/(AK26*AK8)","v":-46.378491974346886},-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886]
[null,null,null,null,"P * KA"]
[]
[]
[null,"u",null,null,"D - KA",null,null,null,null,null,null,null,null,null,"u",{"$f":"P19-P8","v":-1.3123437500000008E-2},{"$f":"Q19-Q8","v":-1.2323437500000006E-2},{"$f":"R19-R8","v":-1.1523437500000004E-2},-1.0723437500000009E-2,-9.9234375000000069E-3,-9.1234375000000048E-3,-8.3234375000000027E-3,-7.5234375000000006E-3,-6.7234375000000055E-3,-5.9234375000000103E-3,-5.1234375000000082E-3,-4.3234375000000061E-3,-3.5234375000000109E-3,-2.7234375000000158E-3,-1.9234375000000137E-3,-1.1234375000000116E-3,-3.2343750000001642E-4,4.7656249999997874E-4,1.2765624999999808E-3,2.0765624999999829E-3,2.8765624999999781E-3,{"$f":"AK19-AK8","v":3.6765624999999733E-3},4.4765624999999754E-3,5.2765624999999775E-3,6.0765624999999726E-3,6.8765624999999678E-3]
[]
[null,"L",null,null,"A - KA",null,null,null,null,null,null,null,null,null,"L",{"$f":"MAX(P12-P8,0)","v":0},{"$f":"MAX(Q12-Q8,0)","v":0},{"$f":"MAX(R12-R8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK12-AK8,0)","v":0},0,0,0,0]
[]
[]
[null,"KSSFA",null,null,"e^(alpha*u) - e^(alpha*L)",null,null,null,null,null,null,"e=",2.71828,null,"KSSFA",{"$f":"IFERROR((EXP(P29*P33)-EXP(P29*P35))/(P29*(P33-P35)),0)","v":1.3767293152130753},{"$f":"IFERROR((EXP(Q29*Q33)-EXP(Q29*Q35))/(Q29*(Q33-Q35)),0)","v":1.3489752481751123},{"$f":"IFERROR((EXP(R29*R33)-EXP(R29*R35))/(R29*(R33-R35)),0)","v":1.3219298811994289},1.2955732591074973,1.2698860201160465,1.2448493775611833,1.2204451021994016,1.1966555050669221,1.1734634208794399,1.1508521919549091,1.1288056526425874,1.1073081142420933,1.0863443503967534,1.0658995829460536,1.0459594682224649,1.0265100837784416,1.0075379155297908,0.98902984530213389,0.97097313876749014,0.95335543375866172,0.93616472894918579,{"$f":"IFERROR((EXP(AK29*AK33)-EXP(AK29*AK35))/(AK29*(AK33-AK35)),0)","v":0.91938937288728917},0.90301805337252239,0.88703978716413434,0.87144391001061905,0.85622006699020581]
[null,null,null,null,"alpha (u-L)"]
[]
[]
[null,"Risk Weight (RW) if D < KA",null,null,12.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P19<=P8,1250%,0)","v":12.5},{"$f":"IF(Q19<=Q8,1250%,0)","v":12.5},{"$f":"IF(R19<=R8,1250%,0)","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,0,0,0,0,{"$f":"IF(AK19<=AK8,1250%,0)","v":0},0,0,0,0]
[null,"Risk Weight (RW) if A >= KA",null,null,"KSSFA*1250",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=P8,P38*12.5,0)","v":0},{"$f":"IF(Q12>=Q8,Q38*12.5,0)","v":0},{"$f":"IF(R12>=R8,R38*12.5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK12>=AK8,AK38*12.5,0)","v":0},0,0,0,0]
[null,"Risk Weight (RW) =",null,null,"[(KA-A)/(D-A)*1250%]+[(D-KA)/(D-A)*1250%*KSSFA]",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P42>0,P42,IF(P43>0,P43,(((P8-P12)/(P19-P12))*1250%)+(((P19-P8)/(P19-P12))*1250%*P38)))","v":12.5},{"$f":"IF(Q42>0,Q42,IF(Q43>0,Q43,(((Q8-Q12)/(Q19-Q12))*1250%)+(((Q19-Q8)/(Q19-Q12))*1250%*Q38)))","v":12.5},{"$f":"IF(R42>0,R42,IF(R43>0,R43,(((R8-R12)/(R19-R12))*1250%)+(((R19-R8)/(R19-R12))*1250%*R38)))","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,{"$f":"IF(AK42>0,AK42,IF(AK43>0,AK43,(((AK8-AK12)/(AK19-AK12))*1250%)+(((AK19-AK8)/(AK19-AK12))*1250%*AK38)))","v":12.314768744534954},{"$f":"IF(AL42>0,AL42,IF(AL43>0,AL43,(((AL8-AL12)/(AL19-AL12))*1250%)+(((AL19-AL8)/(AL19-AL12))*1250%*AL38)))","v":12.228658909094023},{"$f":"IF(AM42>0,AM42,IF(AM43>0,AM43,(((AM8-AM12)/(AM19-AM12))*1250%)+(((AM19-AM8)/(AM19-AM12))*1250%*AM38)))","v":12.127473985598909},{"$f":"IF(AN42>0,AN42,IF(AN43>0,AN43,(((AN8-AN12)/(AN19-AN12))*1250%)+(((AN19-AN8)/(AN19-AN12))*1250%*AN38)))","v":12.011763052764939},{"$f":"IF(AO42>0,AO42,IF(AO43>0,AO43,(((AO8-AO12)/(AO19-AO12))*1250%)+(((AO19-AO8)/(AO19-AO12))*1250%*AO38)))","v":11.882055190257713}]
[]
[null,"Final Risk Weight (with 20% minimum)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P44*P10<0.2,0.2/P10,P44)","v":12.5},{"$f":"IF(Q44*Q10<0.2,0.2/Q10,Q44)","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.496732522282374,12.476840873411172,12.439462276821544,12.385233658198684,12.314768744534954,12.228658909094023,12.127473985598909,12.011763052764939,11.882055190257713]

{"sheet":"Shock Analysis Support 2","index":7,"n_rows":46,"n_cols":41,"rows_kept":46,"cut":false,"hidden":true,"merged":[[12,5,13,12],[15,5,16,12],[19,5,20,12],[22,5,23,12]]}
[{"$f":"'Shock Analysis - RW Multiplier'!$A$16","v":1}]
[]
[null,"MPF Product",null,null,null,null,null,null,null,null,null,null,null,null,null,"Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original","Original"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1","day 1"]
[null,"KG",null,null,"weighted average capital requirement",null,null,null,null,null,null,null,null,"inpt","KG",{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2},{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2}]
[]
[null,"KA = (1 - W) * KG + (0.5 * W)",null,null,"W is ratio of delinquent to total balance (90 days or more past due)",null,null,null,null,null,null,null,null,"inpt","W",{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3},{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3}]
[null,null,null,null,null,"is 0 at start and might grow over time",null,null,null,null,null,null,null,null,"KA",{"$f":"(1-P7)*P5+(0.5*P7)","v":4.3123437500000007E-2},{"$f":"(1-Q7)*Q5+(0.5*Q7)","v":4.3123437500000007E-2},{"$f":"(1-R7)*R5+(0.5*R7)","v":4.3123437500000007E-2},4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2,4.3123437500000007E-2]
[null,null,null,null,null,"KA = KG on day 1"]
[null,"CE Obligation Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02},{"$f":"VLOOKUP($A$1,'Shock Analysis - RW Multiplier'!$A$46:$D$65,4,FALSE)","v":0.02}]
[]
[null,"A",null,null,"attachment point for the position",null,null,null,null,null,null,null,null,"inpt","A",{"$f":"'Shock Analysis - RW Multiplier'!F19","v":0},{"$f":"'Shock Analysis - RW Multiplier'!G19","v":5.9999999999999995E-4},{"$f":"'Shock Analysis - RW Multiplier'!H19","v":1.1999999999999999E-3},{"$f":"'Shock Analysis - RW Multiplier'!I19","v":1.8E-3},{"$f":"'Shock Analysis - RW Multiplier'!J19","v":2.3999999999999998E-3},{"$f":"'Shock Analysis - RW Multiplier'!K19","v":2.9999999999999996E-3},{"$f":"'Shock Analysis - RW Multiplier'!L19","v":3.5999999999999995E-3},{"$f":"'Shock Analysis - RW Multiplier'!M19","v":4.1999999999999997E-3},{"$f":"'Shock Analysis - RW Multiplier'!N19","v":4.7999999999999996E-3},{"$f":"'Shock Analysis - RW Multiplier'!O19","v":5.3999999999999994E-3},{"$f":"'Shock Analysis - RW Multiplier'!P19","v":5.9999999999999993E-3},{"$f":"'Shock Analysis - RW Multiplier'!Q19","v":6.5999999999999991E-3},{"$f":"'Shock Analysis - RW Multiplier'!R19","v":7.1999999999999989E-3},{"$f":"'Shock Analysis - RW Multiplier'!S19","v":7.7999999999999988E-3},{"$f":"'Shock Analysis - RW Multiplier'!T19","v":8.3999999999999995E-3},{"$f":"'Shock Analysis - RW Multiplier'!U19","v":8.9999999999999993E-3},{"$f":"'Shock Analysis - RW Multiplier'!V19","v":9.5999999999999992E-3},{"$f":"'Shock Analysis - RW Multiplier'!W19","v":1.0199999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!X19","v":1.0799999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!Y19","v":1.1399999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!Z19","v":1.1999999999999999E-2},{"$f":"'Shock Analysis - RW Multiplier'!AA19","v":1.2599999999999998E-2},{"$f":"'Shock Analysis - RW Multiplier'!AB19","v":1.3199999999999998E-2},{"$f":"'Shock Analysis - RW Multiplier'!AC19","v":1.3799999999999998E-2},{"$f":"'Shock Analysis - RW Multiplier'!AD19","v":1.4399999999999998E-2},{"$f":"'Shock Analysis - RW Multiplier'!AE19","v":1.4999999999999998E-2}]
[null,null,null,null,null,"ratio of current dollar amount of underlying exposures that are subordinated to the position to the current dollar amount of underlying exposures"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"likely at or near 0 at start of pool and might grow to be something material over time with no losses (FLA)"]
[]
[]
[null,"D",null,null,"detachment point for the position",null,null,null,null,null,null,null,null,"inpt","D",{"$f":"P10+P12","v":0.02},{"$f":"Q10+Q12","v":2.06E-2},{"$f":"R10+R12","v":2.12E-2},2.18E-2,2.24E-2,2.3E-2,2.3599999999999999E-2,2.4199999999999999E-2,2.4799999999999999E-2,2.5399999999999999E-2,2.5999999999999999E-2,2.6599999999999999E-2,2.7199999999999998E-2,2.7799999999999998E-2,2.8400000000000002E-2,2.8999999999999998E-2,2.9600000000000001E-2,3.0199999999999998E-2,3.0800000000000001E-2,3.1399999999999997E-2,3.2000000000000001E-2,3.2599999999999997E-2,3.32E-2,3.3799999999999997E-2,3.44E-2,3.4999999999999996E-2]
[null,null,null,null,null,"represents the threshold at which credit losses of principal allocated to the position would result in total loss of principal"]
[]
[null,null,null,null,null,"decimal between 0 and 1"]
[null,null,null,null,null,"equals A plus ratio of positions pari passu to total current amount of underlying exposures"]
[]
[]
[null,"P",null,null,"callibration parmeter",null,null,null,null,null,null,null,null,null,"P",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,null,null,".5 for securitizations that are not re-securitizations"]
[]
[null,"alpha",null,null,-1,null,null,null,null,null,null,null,null,null,"alpha",{"$f":"-1/(P26*P8)","v":-46.378491974346886},{"$f":"-1/(Q26*Q8)","v":-46.378491974346886},{"$f":"-1/(R26*R8)","v":-46.378491974346886},-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886,-46.378491974346886]
[null,null,null,null,"P * KA"]
[]
[]
[null,"u",null,null,"D - KA",null,null,null,null,null,null,null,null,null,"u",{"$f":"P19-P8","v":-2.3123437500000007E-2},{"$f":"Q19-Q8","v":-2.2523437500000007E-2},{"$f":"R19-R8","v":-2.1923437500000007E-2},-2.1323437500000007E-2,-2.0723437500000007E-2,-2.0123437500000008E-2,-1.9523437500000008E-2,-1.8923437500000008E-2,-1.8323437500000008E-2,-1.7723437500000008E-2,-1.7123437500000008E-2,-1.6523437500000009E-2,-1.5923437500000009E-2,-1.5323437500000009E-2,-1.4723437500000006E-2,-1.4123437500000009E-2,-1.3523437500000006E-2,-1.292343750000001E-2,-1.2323437500000006E-2,-1.172343750000001E-2,-1.1123437500000007E-2,-1.052343750000001E-2,-9.9234375000000069E-3,-9.3234375000000105E-3,-8.7234375000000072E-3,-8.1234375000000109E-3]
[]
[null,"L",null,null,"A - KA",null,null,null,null,null,null,null,null,null,"L",{"$f":"MAX(P12-P8,0)","v":0},{"$f":"MAX(Q12-Q8,0)","v":0},{"$f":"MAX(R12-R8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"KSSFA",null,null,"e^(alpha*u) - e^(alpha*L)",null,null,null,null,null,null,"e=",2.71828,null,"KSSFA",{"$f":"IFERROR((EXP(P29*P33)-EXP(P29*P35))/(P29*(P33-P35)),0)","v":1.7926323098054064},{"$f":"IFERROR((EXP(Q29*Q33)-EXP(Q29*Q35))/(Q29*(Q33-Q35)),0)","v":1.7636077906612981},{"$f":"IFERROR((EXP(R29*R33)-EXP(R29*R35))/(R29*(R33-R35)),0)","v":1.7351593176678752},1.7072744379000115,1.6799409810106487,1.653147052612709,1.6268810278195127,1.6011315449398433,1.5758874993238896,1.5511380373563941,1.5268725505934322,1.5030806700393176,1.4797522605602393,1.4568774154312951,1.4344464510136896,1.4124499015589309,1.3908785141369404,1.3697232436850739,1.3489752481751123,1.3286258838953695,1.3086667008451165,1.289089438238608,1.2698860201160465,1.2510485510589049,1.2325693120070702,1.214440756175347]
[null,null,null,null,"alpha (u-L)"]
[]
[]
[null,"Risk Weight (RW) if D < KA",null,null,12.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P19<=P8,1250%,0)","v":12.5},{"$f":"IF(Q19<=Q8,1250%,0)","v":12.5},{"$f":"IF(R19<=R8,1250%,0)","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5]
[null,"Risk Weight (RW) if A >= KA",null,null,"KSSFA*1250",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P12>=P8,P38*12.5,0)","v":0},{"$f":"IF(Q12>=Q8,Q38*12.5,0)","v":0},{"$f":"IF(R12>=R8,R38*12.5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Risk Weight (RW) =",null,null,"[(KA-A)/(D-A)*1250%]+[(D-KA)/(D-A)*1250%*KSSFA]",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P42>0,P42,IF(P43>0,P43,(((P8-P12)/(P19-P12))*1250%)+(((P19-P8)/(P19-P12))*1250%*P38)))","v":12.5},{"$f":"IF(Q42>0,Q42,IF(Q43>0,Q43,(((Q8-Q12)/(Q19-Q12))*1250%)+(((Q19-Q8)/(Q19-Q12))*1250%*Q38)))","v":12.5},{"$f":"IF(R42>0,R42,IF(R43>0,R43,(((R8-R12)/(R19-R12))*1250%)+(((R19-R8)/(R19-R12))*1250%*R38)))","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5]
[]
[null,"Final Risk Weight (with 20% minimum)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P44*P10<0.2,0.2/P10,P44)","v":12.5},{"$f":"IF(Q44*Q10<0.2,0.2/Q10,Q44)","v":12.5},12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5,12.5]

{"sheet":"Shock Analysis - RW %","index":8,"n_rows":74,"n_cols":31,"rows_kept":74,"cut":false,"hidden":false,"merged":[[17,5,17,30],[20,2,39,2],[42,5,42,30],[45,2,64,2]]}
[]
[]
[]
[]
[]
[null,null,"BASEL III Risk Weight % Shock Analysis"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Shock Analysis - RW Multiplier'!$M$9","v":4.0250000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Shock Analysis - RW Multiplier'!$M$10","v":6.2500000000000003E-3}]
[]
[]
[]
[]
[]
[1]
[null,null,"MPF - Original"]
[null,null,null,null,null,"First Loss Account"]
[null,null,null,null,null,0,5.9999999999999995E-4,1.1999999999999999E-3,1.8E-3,2.3999999999999998E-3,2.9999999999999996E-3,3.5999999999999995E-3,4.1999999999999997E-3,4.7999999999999996E-3,5.3999999999999994E-3,5.9999999999999993E-3,6.5999999999999991E-3,7.1999999999999989E-3,7.7999999999999988E-3,8.3999999999999995E-3,8.9999999999999993E-3,9.5999999999999992E-3,1.0199999999999999E-2,1.0799999999999999E-2,1.1399999999999999E-2,1.1999999999999999E-2,1.2599999999999998E-2,1.3199999999999998E-2,1.3799999999999998E-2,1.4399999999999998E-2,1.4999999999999998E-2]
[null,null,null,null,{"$f":"A16","v":1}]
[1,null,"Credit Enhancement Obligation",0.02,{"$f":"A21","v":1},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!F21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!G21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!H21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!I21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!J21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!K21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!L21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!M21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!N21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!O21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!P21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!Q21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!R21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!S21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!T21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!U21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!V21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!W21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!X21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!Y21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!Z21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!AA21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!AB21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!AC21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!AD21,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D21*'Shock Analysis - RW Multiplier'!AE21,20%)","v":0.2}]
[2,null,null,2.5000000000000001E-2,{"$f":"A22","v":2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!F22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!G22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!H22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!I22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!J22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!K22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!L22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!M22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!N22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!O22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!P22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!Q22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!R22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!S22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!T22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!U22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!V22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!W22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!X22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!Y22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!Z22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!AA22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!AB22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!AC22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!AD22,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D22*'Shock Analysis - RW Multiplier'!AE22,20%)","v":0.2}]
[3,null,null,3.0000000000000002E-2,3,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!F23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!G23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!H23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!I23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!J23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!K23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!L23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!M23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!N23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!O23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!P23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!Q23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!R23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!S23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!T23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!U23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!V23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!W23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!X23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!Y23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!Z23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!AA23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!AB23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!AC23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!AD23,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D23*'Shock Analysis - RW Multiplier'!AE23,20%)","v":0.2}]
[4,null,null,3.5000000000000003E-2,4,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!F24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!G24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!H24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!I24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!J24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!K24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!L24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!M24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!N24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!O24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!P24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!Q24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!R24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!S24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!T24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!U24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!V24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!W24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!X24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!Y24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!Z24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!AA24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!AB24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!AC24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!AD24,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D24*'Shock Analysis - RW Multiplier'!AE24,20%)","v":0.2}]
[5,null,null,0.04,5,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!F25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!G25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!H25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!I25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!J25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!K25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!L25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!M25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!N25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!O25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!P25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!Q25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!R25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!S25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!T25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!U25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!V25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!W25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!X25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!Y25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!Z25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!AA25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!AB25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!AC25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!AD25,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D25*'Shock Analysis - RW Multiplier'!AE25,20%)","v":0.2}]
[6,null,null,4.4999999999999998E-2,6,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!F26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!G26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!H26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!I26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!J26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!K26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!L26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!M26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!N26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!O26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!P26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!Q26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!R26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!S26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!T26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!U26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!V26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!W26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!X26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!Y26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!Z26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!AA26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!AB26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!AC26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!AD26,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D26*'Shock Analysis - RW Multiplier'!AE26,20%)","v":0.2}]
[7,null,null,4.9999999999999996E-2,7,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!F27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!G27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!H27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!I27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!J27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!K27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!L27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!M27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!N27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!O27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!P27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!Q27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!R27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!S27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!T27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!U27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!V27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!W27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!X27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!Y27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!Z27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!AA27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!AB27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!AC27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!AD27,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D27*'Shock Analysis - RW Multiplier'!AE27,20%)","v":0.2}]
[8,null,null,5.4999999999999993E-2,8,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!F28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!G28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!H28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!I28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!J28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!K28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!L28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!M28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!N28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!O28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!P28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!Q28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!R28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!S28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!T28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!U28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!V28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!W28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!X28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!Y28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!Z28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!AA28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!AB28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!AC28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!AD28,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D28*'Shock Analysis - RW Multiplier'!AE28,20%)","v":0.2}]
[9,null,null,5.9999999999999991E-2,9,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!F29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!G29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!H29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!I29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!J29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!K29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!L29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!M29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!N29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!O29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!P29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!Q29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!R29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!S29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!T29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!U29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!V29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!W29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!X29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!Y29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!Z29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!AA29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!AB29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!AC29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!AD29,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D29*'Shock Analysis - RW Multiplier'!AE29,20%)","v":0.2}]
[10,null,null,7.9999999999999988E-2,10,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!F30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!G30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!H30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!I30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!J30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!K30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!L30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!M30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!N30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!O30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!P30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!Q30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!R30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!S30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!T30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!U30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!V30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!W30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!X30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!Y30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!Z30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!AA30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!AB30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!AC30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!AD30,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D30*'Shock Analysis - RW Multiplier'!AE30,20%)","v":0.2}]
[11,null,null,9.9999999999999992E-2,11,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!F31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!G31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!H31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!I31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!J31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!K31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!L31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!M31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!N31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!O31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!P31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!Q31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!R31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!S31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!T31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!U31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!V31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!W31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!X31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!Y31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!Z31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!AA31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!AB31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!AC31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!AD31,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D31*'Shock Analysis - RW Multiplier'!AE31,20%)","v":0.2}]
[12,null,null,0.12,12,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!F32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!G32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!H32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!I32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!J32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!K32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!L32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!M32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!N32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!O32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!P32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!Q32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!R32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!S32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!T32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!U32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!V32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!W32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!X32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!Y32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!Z32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!AA32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!AB32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!AC32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!AD32,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D32*'Shock Analysis - RW Multiplier'!AE32,20%)","v":0.2}]
[13,null,null,0.13999999999999999,13,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!F33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!G33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!H33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!I33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!J33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!K33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!L33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!M33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!N33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!O33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!P33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!Q33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!R33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!S33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!T33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!U33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!V33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!W33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!X33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!Y33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!Z33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!AA33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!AB33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!AC33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!AD33,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D33*'Shock Analysis - RW Multiplier'!AE33,20%)","v":0.2}]
[14,null,null,0.15999999999999998,14,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!F34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!G34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!H34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!I34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!J34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!K34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!L34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!M34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!N34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!O34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!P34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!Q34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!R34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!S34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!T34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!U34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!V34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!W34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!X34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!Y34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!Z34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!AA34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!AB34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!AC34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!AD34,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D34*'Shock Analysis - RW Multiplier'!AE34,20%)","v":0.2}]
[15,null,null,0.19999999999999998,15,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!F35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!G35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!H35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!I35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!J35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!K35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!L35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!M35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!N35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!O35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!P35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!Q35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!R35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!S35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!T35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!U35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!V35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!W35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!X35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!Y35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!Z35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!AA35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!AB35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!AC35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!AD35,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D35*'Shock Analysis - RW Multiplier'!AE35,20%)","v":0.2}]
[16,null,null,0.24,16,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!F36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!G36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!H36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!I36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!J36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!K36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!L36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!M36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!N36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!O36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!P36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!Q36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!R36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!S36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!T36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!U36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!V36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!W36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!X36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!Y36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!Z36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!AA36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!AB36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!AC36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!AD36,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D36*'Shock Analysis - RW Multiplier'!AE36,20%)","v":0.2}]
[17,null,null,0.27999999999999997,17,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!F37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!G37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!H37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!I37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!J37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!K37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!L37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!M37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!N37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!O37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!P37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!Q37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!R37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!S37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!T37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!U37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!V37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!W37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!X37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!Y37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!Z37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!AA37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!AB37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!AC37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!AD37,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D37*'Shock Analysis - RW Multiplier'!AE37,20%)","v":0.2}]
[18,null,null,0.31999999999999995,18,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!F38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!G38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!H38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!I38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!J38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!K38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!L38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!M38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!N38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!O38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!P38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!Q38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!R38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!S38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!T38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!U38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!V38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!W38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!X38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!Y38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!Z38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!AA38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!AB38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!AC38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!AD38,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D38*'Shock Analysis - RW Multiplier'!AE38,20%)","v":0.2}]
[19,null,null,0.35999999999999993,19,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!F39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!G39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!H39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!I39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!J39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!K39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!L39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!M39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!N39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!O39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!P39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!Q39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!R39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!S39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!T39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!U39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!V39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!W39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!X39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!Y39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!Z39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!AA39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!AB39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!AC39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!AD39,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D39*'Shock Analysis - RW Multiplier'!AE39,20%)","v":0.2}]
[20,null,null,0.39999999999999991,20,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!F40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!G40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!H40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!I40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!J40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!K40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!L40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!M40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!N40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!O40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!P40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!Q40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!R40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!S40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!T40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!U40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!V40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!W40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!X40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!Y40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!Z40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!AA40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!AB40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!AC40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!AD40,20%)","v":0.2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D40*'Shock Analysis - RW Multiplier'!AE40,20%)","v":0.2}]
[]
[null,null,"MPF - 125"]
[null,null,null,null,null,"First Loss Account"]
[null,null,null,null,null,0.01,1.0800000000000001E-2,1.1600000000000001E-2,1.2400000000000001E-2,1.3200000000000002E-2,1.4000000000000002E-2,1.4800000000000002E-2,1.5600000000000003E-2,1.6400000000000001E-2,1.72E-2,1.7999999999999999E-2,1.8799999999999997E-2,1.9599999999999996E-2,2.0399999999999995E-2,2.1199999999999993E-2,2.1999999999999992E-2,2.279999999999999E-2,2.3599999999999989E-2,2.4399999999999988E-2,2.5199999999999986E-2,2.5999999999999985E-2,2.6799999999999984E-2,2.7599999999999982E-2,2.8399999999999981E-2,2.9199999999999979E-2,2.9999999999999978E-2]
[null,null,null,null,{"$f":"A16","v":1}]
[1,null,"Credit Enhancement Obligation",0.02,{"$f":"A46","v":1},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!F46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!G46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!H46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!I46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!J46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!K46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!L46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!M46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!N46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!O46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!P46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!Q46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!R46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!S46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!T46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!U46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!V46,20%)","v":0.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!W46,20%)","v":0.24993465044564747},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!X46,20%)","v":0.24953681746822345},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!Y46,20%)","v":0.24878924553643089},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!Z46,20%)","v":0.24770467316397368},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!AA46,20%)","v":0.24629537489069908},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!AB46,20%)","v":0.24457317818188046},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!AC46,20%)","v":0.24254947971197818},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!AD46,20%)","v":0.2402352610552988},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D46*'Shock Analysis - RW Multiplier'!AE46,20%)","v":0.23764110380515427}]
[2,null,null,2.5000000000000001E-2,{"$f":"A47","v":2},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!F47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!G47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!H47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!I47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!J47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!K47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!L47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!M47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!N47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!O47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!P47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!Q47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!R47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!S47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!T47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!U47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!V47,20%)","v":0.3125},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!W47,20%)","v":0.31241831305705936},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!X47,20%)","v":0.31192102183527931},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!Y47,20%)","v":0.31098655692053861},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!Z47,20%)","v":0.30963084145496711},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!AA47,20%)","v":0.30786921861337385},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!AB47,20%)","v":0.30571647272735059},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!AC47,20%)","v":0.30318684963997278},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!AD47,20%)","v":0.30029407631912353},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D47*'Shock Analysis - RW Multiplier'!AE47,20%)","v":0.29705137975644286}]
[3,null,null,3.0000000000000002E-2,3,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!F48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!G48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!H48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!I48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!J48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!K48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!L48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!M48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!N48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!O48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!P48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!Q48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!R48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!S48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!T48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!U48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!V48,20%)","v":0.37500000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!W48,20%)","v":0.37490197566847122},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!X48,20%)","v":0.3743052262023352},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!Y48,20%)","v":0.37318386830464634},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!Z48,20%)","v":0.37155700974596056},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!AA48,20%)","v":0.36944306233604862},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!AB48,20%)","v":0.36685976727282071},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!AC48,20%)","v":0.36382421956796729},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!AD48,20%)","v":0.3603528915829482},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D48*'Shock Analysis - RW Multiplier'!AE48,20%)","v":0.35646165570773142}]
[4,null,null,3.5000000000000003E-2,4,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!F49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!G49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!H49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!I49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!J49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!K49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!L49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!M49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!N49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!O49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!P49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!Q49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!R49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!S49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!T49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!U49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!V49,20%)","v":0.43750000000000006},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!W49,20%)","v":0.43738563827988314},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!X49,20%)","v":0.43668943056939108},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!Y49,20%)","v":0.43538117968875406},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!Z49,20%)","v":0.43348317803695402},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!AA49,20%)","v":0.43101690605872339},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!AB49,20%)","v":0.42800306181829084},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!AC49,20%)","v":0.42446158949596186},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!AD49,20%)","v":0.42041170684677293},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D49*'Shock Analysis - RW Multiplier'!AE49,20%)","v":0.41587193165901998}]
[5,null,null,0.04,5,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!F50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!G50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!H50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!I50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!J50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!K50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!L50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!M50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!N50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!O50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!P50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!Q50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!R50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!S50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!T50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!U50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!V50,20%)","v":0.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!W50,20%)","v":0.49986930089129494},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!X50,20%)","v":0.49907363493644691},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!Y50,20%)","v":0.49757849107286178},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!Z50,20%)","v":0.49540934632794736},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!AA50,20%)","v":0.49259074978139816},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!AB50,20%)","v":0.48914635636376091},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!AC50,20%)","v":0.48509895942395637},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!AD50,20%)","v":0.4804705221105976},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D50*'Shock Analysis - RW Multiplier'!AE50,20%)","v":0.47528220761030854}]
[6,null,null,4.4999999999999998E-2,6,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!F51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!G51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!H51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!I51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!J51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!K51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!L51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!M51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!N51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!O51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!P51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!Q51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!R51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!S51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!T51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!U51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!V51,20%)","v":0.5625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!W51,20%)","v":0.5623529635027068},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!X51,20%)","v":0.56145783930350268},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!Y51,20%)","v":0.55977580245696945},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!Z51,20%)","v":0.55733551461894082},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!AA51,20%)","v":0.55416459350407288},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!AB51,20%)","v":0.55028965090923099},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!AC51,20%)","v":0.54573632935195093},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!AD51,20%)","v":0.54052933737442221},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D51*'Shock Analysis - RW Multiplier'!AE51,20%)","v":0.53469248356159704}]
[7,null,null,4.9999999999999996E-2,7,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!F52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!G52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!H52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!I52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!J52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!K52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!L52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!M52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!N52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!O52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!P52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!Q52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!R52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!S52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!T52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!U52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!V52,20%)","v":0.625},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!W52,20%)","v":0.62483662611411861},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!X52,20%)","v":0.62384204367055851},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!Y52,20%)","v":0.62197311384107712},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!Z52,20%)","v":0.61926168290993422},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!AA52,20%)","v":0.61573843722674759},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!AB52,20%)","v":0.61143294545470106},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!AC52,20%)","v":0.60637369927994544},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!AD52,20%)","v":0.60058815263824694},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D52*'Shock Analysis - RW Multiplier'!AE52,20%)","v":0.5941027595128856}]
[8,null,null,5.4999999999999993E-2,8,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!F53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!G53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!H53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!I53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!J53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!K53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!L53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!M53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!N53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!O53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!P53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!Q53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!R53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!S53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!T53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!U53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!V53,20%)","v":0.68749999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!W53,20%)","v":0.68732028872553041},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!X53,20%)","v":0.68622624803761434},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!Y53,20%)","v":0.6841704252251849},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!Z53,20%)","v":0.68118785120092751},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!AA53,20%)","v":0.67731228094942242},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!AB53,20%)","v":0.67257624000017113},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!AC53,20%)","v":0.66701106920793996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!AD53,20%)","v":0.66064696790207156},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D53*'Shock Analysis - RW Multiplier'!AE53,20%)","v":0.65351303546417416}]
[9,null,null,5.9999999999999991E-2,9,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!F54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!G54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!H54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!I54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!J54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!K54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!L54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!M54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!N54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!O54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!P54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!Q54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!R54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!S54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!T54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!U54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!V54,20%)","v":0.74999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!W54,20%)","v":0.74980395133694233},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!X54,20%)","v":0.74861045240467017},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!Y54,20%)","v":0.74636773660929256},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!Z54,20%)","v":0.74311401949192091},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!AA54,20%)","v":0.73888612467209713},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!AB54,20%)","v":0.73371953454564121},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!AC54,20%)","v":0.72764843913593447},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!AD54,20%)","v":0.72070578316589629},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D54*'Shock Analysis - RW Multiplier'!AE54,20%)","v":0.71292331141546261}]
[10,null,null,7.9999999999999988E-2,10,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!F55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!G55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!H55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!I55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!J55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!K55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!L55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!M55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!N55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!O55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!P55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!Q55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!R55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!S55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!T55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!U55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!V55,20%)","v":0.99999999999999989},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!W55,20%)","v":0.99973860178258978},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!X55,20%)","v":0.99814726987289359},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!Y55,20%)","v":0.99515698214572335},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!Z55,20%)","v":0.99081869265589462},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!AA55,20%)","v":0.9851814995627961},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!AB55,20%)","v":0.97829271272752161},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!AC55,20%)","v":0.97019791884791262},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!AD55,20%)","v":0.96094104422119497},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D55*'Shock Analysis - RW Multiplier'!AE55,20%)","v":0.95056441522061685}]
[11,null,null,9.9999999999999992E-2,11,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!F56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!G56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!H56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!I56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!J56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!K56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!L56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!M56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!N56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!O56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!P56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!Q56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!R56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!S56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!T56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!U56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!V56,20%)","v":1.25},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!W56,20%)","v":1.2496732522282372},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!X56,20%)","v":1.247684087341117},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!Y56,20%)","v":1.2439462276821542},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!Z56,20%)","v":1.2385233658198684},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!AA56,20%)","v":1.2314768744534952},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!AB56,20%)","v":1.2228658909094021},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!AC56,20%)","v":1.2127473985598909},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!AD56,20%)","v":1.2011763052764939},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D56*'Shock Analysis - RW Multiplier'!AE56,20%)","v":1.1882055190257712}]
[12,null,null,0.12,12,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!F57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!G57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!H57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!I57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!J57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!K57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!L57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!M57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!N57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!O57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!P57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!Q57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!R57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!S57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!T57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!U57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!V57,20%)","v":1.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!W57,20%)","v":1.4996079026738847},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!X57,20%)","v":1.4972209048093406},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!Y57,20%)","v":1.4927354732185854},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!Z57,20%)","v":1.486228038983842},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!AA57,20%)","v":1.4777722493441945},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!AB57,20%)","v":1.4674390690912826},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!AC57,20%)","v":1.4552968782718692},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!AD57,20%)","v":1.4414115663317926},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D57*'Shock Analysis - RW Multiplier'!AE57,20%)","v":1.4258466228309254}]
[13,null,null,0.13999999999999999,13,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!F58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!G58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!H58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!I58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!J58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!K58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!L58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!M58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!N58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!O58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!P58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!Q58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!R58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!S58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!T58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!U58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!V58,20%)","v":1.7499999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!W58,20%)","v":1.7495425531195321},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!X58,20%)","v":1.7467577222775639},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!Y58,20%)","v":1.741524718755016},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!Z58,20%)","v":1.7339327121478156},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!AA58,20%)","v":1.7240676242348933},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!AB58,20%)","v":1.7120122472731629},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!AC58,20%)","v":1.6978463579838472},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!AD58,20%)","v":1.6816468273870913},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D58*'Shock Analysis - RW Multiplier'!AE58,20%)","v":1.6634877266360797}]
[14,null,null,0.15999999999999998,14,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!F59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!G59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!H59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!I59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!J59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!K59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!L59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!M59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!N59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!O59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!P59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!Q59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!R59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!S59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!T59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!U59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!V59,20%)","v":1.9999999999999998},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!W59,20%)","v":1.9994772035651796},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!X59,20%)","v":1.9962945397457872},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!Y59,20%)","v":1.9903139642914467},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!Z59,20%)","v":1.9816373853117892},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!AA59,20%)","v":1.9703629991255922},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!AB59,20%)","v":1.9565854254550432},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!AC59,20%)","v":1.9403958376958252},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!AD59,20%)","v":1.9218820884423899},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D59*'Shock Analysis - RW Multiplier'!AE59,20%)","v":1.9011288304412337}]
[15,null,null,0.19999999999999998,15,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!F60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!G60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!H60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!I60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!J60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!K60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!L60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!M60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!N60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!O60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!P60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!Q60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!R60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!S60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!T60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!U60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!V60,20%)","v":2.5},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!W60,20%)","v":2.4993465044564744},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!X60,20%)","v":2.495368174682234},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!Y60,20%)","v":2.4878924553643085},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!Z60,20%)","v":2.4770467316397369},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!AA60,20%)","v":2.4629537489069904},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!AB60,20%)","v":2.4457317818188042},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!AC60,20%)","v":2.4254947971197818},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!AD60,20%)","v":2.4023526105529878},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D60*'Shock Analysis - RW Multiplier'!AE60,20%)","v":2.3764110380515424}]
[16,null,null,0.24,16,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!F61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!G61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!H61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!I61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!J61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!K61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!L61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!M61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!N61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!O61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!P61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!Q61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!R61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!S61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!T61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!U61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!V61,20%)","v":3},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!W61,20%)","v":2.9992158053477693},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!X61,20%)","v":2.9944418096186811},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!Y61,20%)","v":2.9854709464371707},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!Z61,20%)","v":2.9724560779676841},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!AA61,20%)","v":2.955544498688389},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!AB61,20%)","v":2.9348781381825653},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!AC61,20%)","v":2.9105937565437383},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!AD61,20%)","v":2.8828231326635851},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D61*'Shock Analysis - RW Multiplier'!AE61,20%)","v":2.8516932456618509}]
[17,null,null,0.27999999999999997,17,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!F62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!G62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!H62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!I62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!J62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!K62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!L62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!M62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!N62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!O62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!P62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!Q62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!R62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!S62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!T62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!U62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!V62,20%)","v":3.4999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!W62,20%)","v":3.4990851062390642},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!X62,20%)","v":3.4935154445551277},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!Y62,20%)","v":3.483049437510032},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!Z62,20%)","v":3.4678654242956313},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!AA62,20%)","v":3.4481352484697867},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!AB62,20%)","v":3.4240244945463258},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!AC62,20%)","v":3.3956927159676944},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!AD62,20%)","v":3.3632936547741825},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D62*'Shock Analysis - RW Multiplier'!AE62,20%)","v":3.3269754532721594}]
[18,null,null,0.31999999999999995,18,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!F63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!G63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!H63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!I63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!J63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!K63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!L63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!M63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!N63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!O63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!P63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!Q63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!R63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!S63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!T63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!U63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!V63,20%)","v":3.9999999999999996},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!W63,20%)","v":3.9989544071303591},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!X63,20%)","v":3.9925890794915744},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!Y63,20%)","v":3.9806279285828934},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!Z63,20%)","v":3.9632747706235785},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!AA63,20%)","v":3.9407259982511844},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!AB63,20%)","v":3.9131708509100864},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!AC63,20%)","v":3.8807916753916505},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!AD63,20%)","v":3.8437641768847799},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D63*'Shock Analysis - RW Multiplier'!AE63,20%)","v":3.8022576608824674}]
[19,null,null,0.35999999999999993,19,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!F64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!G64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!H64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!I64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!J64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!K64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!L64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!M64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!N64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!O64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!P64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!Q64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!R64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!S64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!T64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!U64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!V64,20%)","v":4.4999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!W64,20%)","v":4.4988237080216535},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!X64,20%)","v":4.4916627144280215},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!Y64,20%)","v":4.4782064196557547},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!Z64,20%)","v":4.4586841169515257},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!AA64,20%)","v":4.4333167480325821},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!AB64,20%)","v":4.402317207273847},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!AC64,20%)","v":4.3658906348156066},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!AD64,20%)","v":4.3242346989953777},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D64*'Shock Analysis - RW Multiplier'!AE64,20%)","v":4.2775398684927755}]
[20,null,null,0.39999999999999991,20,{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!F65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!G65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!H65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!I65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!J65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!K65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!L65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!M65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!N65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!O65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!P65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!Q65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!R65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!S65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!T65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!U65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!V65,20%)","v":4.9999999999999991},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!W65,20%)","v":4.998693008912948},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!X65,20%)","v":4.9907363493644681},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!Y65,20%)","v":4.9757849107286169},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!Z65,20%)","v":4.9540934632794729},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!AA65,20%)","v":4.9259074978139807},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!AB65,20%)","v":4.8914635636376076},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!AC65,20%)","v":4.8509895942395627},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!AD65,20%)","v":4.8047052211059746},{"$f":"MAX('Shock Analysis - RW Multiplier'!$D65*'Shock Analysis - RW Multiplier'!AE65,20%)","v":4.7528220761030839}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"mailto:info@wilwinn.com?subject=SSFA Calculator"]

{"sheet":"Shock Analysis Instructions","index":9,"n_rows":49,"n_cols":2,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,"SSFA Shock Analysis Instructions"]
[]
[null,"1) Enable Macros before using the Shock Analysis Tool"]
[]
[null,"2) The shock analysis tool illustrates the Risk Weight Multipliers (Shock Analysis - RW Multiplier tab) and Percentages (Shock Analysis - RW% tab)"]
[null,"    under different levels of the Credit Enhancement Obligation and First Loss Account"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The table above shows the risk weight multipliers under different credit enhancement obligation levels (left axis) and first loss account"]
[null,"levels (right axis). "]
[]
[null,"The Shock Analysis - RW Multiplier and the Shock Analysis - RW% tabs consist of two tables - one for the MPF Original program and another table "]
[null,"for the MPF 125 Program. The tables reflect the appropriate percentages of the first loss account as experienced under these two programs."]
[]
[null,"3) By default, the Weighted Average Capital Requirement (KG) and the Ratio of Delinquent Loans to Total Balance are based on the inputs entered"]
[null,"in the Calculator Tab."]
[]
[null,"In order to change these inputs, please update KG and Ratio of Delinquent Loans to Total Balance Assumptions in the Shock Analysis - RW Multiplier tab:"]
[]
[null,"Assumptions"]
[null,"Weighted Average Capital Requirement (KG) (%):"]
[null,"Ratio of Delinquent Loans (90+ days) to Total Balance (%):"]
[]
[null,"4) Click the Update Shock Analysis button every time the Calculator tab or the KG and Ratio of Delinquent Loans to Total Balance assumptions"]
[null,"are updated:"]
[]
[]
[]
[null,"5) Please note the  Risk Weight Percentages in the Shock Analysis - RW% tab are based on the inputs entered in the Shock Analysis - RW Multiplier"]
[null,"tab."]

{"sheet":"All_Inputs","index":10,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"BASEL III SSFA Inputs",null,null,null,null,null,null,null,null,null,"Scenario"]
[]
[]
[null,"Weighted Average Capital Requirement (KG) (%):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$5","v":4.0250000000000001E-2},null,{"$f":"Scenario!$P$5","v":0}]
[]
[null,"Ratio of Delinquent Loans (90+ days) to Total Balance (W) (%):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$7","v":6.2500000000000003E-3},null,{"$f":"Scenario!$P$7","v":0}]
[]
[null,"Weighted Average Capital Requirement Adjusted for Delinquencies (KA) (%):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$8","v":4.3123437500000007E-2},null,{"$f":"Scenario!$P$8","v":0}]
[]
[null,"Credit Enhancement Obligation (%):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$10","v":0.05},null,{"$f":"Scenario!$P$10","v":0}]
[]
[null,"First Loss Account (Attachment Position or A):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$12","v":1.2500000000000001E-2},null,{"$f":"Scenario!$P$12","v":0}]
[]
[null,"Detachment Position (D):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$19","v":6.25E-2},null,{"$f":"Scenario!$P$19","v":0}]
[]
[null,"Calibration Parameter (P):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$26","v":0.5},null,{"$f":"Scenario!$P$26","v":0.5}]
[]
[null,"Alpha",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$29","v":-46.378491974346886},null,{"$f":"Scenario!$P$29","v":{"$error":"#DIV/0!"}}]
[]
[null,"u (D - KA)",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$33","v":1.9376562499999993E-2},null,{"$f":"Scenario!$P$33","v":0}]
[]
[null,"L (A - KA)",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$35","v":0},null,{"$f":"Scenario!$P$35","v":0}]
[]
[null,"KSSFA",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$38","v":0.65974478202288112},null,{"$f":"Scenario!$P$38","v":0}]
[]
[null,"Is D < KA?",null,null,null,null,null,null,null,{"$f":"IF('Base Case'!$P$42>0,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(Scenario!$P$42>0,\"Yes\",\"No\")","v":"Yes"}]
[]
[null,"Is A >= KA?",null,null,null,null,null,null,null,{"$f":"IF('Base Case'!$P$43>0,\"Yes\",\"No\")","v":"No"},null,{"$f":"IF(Scenario!$P$43>0,\"Yes\",\"No\")","v":"No"}]
[]
[null,"Risk Weight (RW):",null,null,null,null,null,null,null,{"$f":"'Base Case'!$P$44","v":10.851755875728808},null,{"$f":"Scenario!$P$44","v":12.5}]

{"sheet":"Definitions","index":11,"n_rows":84,"n_cols":4,"rows_kept":84,"cut":false,"hidden":false,"merged":[[44,12,45,19],[47,12,50,19]]}
[]
[]
[]
[]
[]
[null,"Base Case Inputs"]
[]
[null,null,"Loans Sold and Outstanding"]
[null,null,"Total loans sold and outstanding should be input by dollar amount per the pooled detail report."]
[null,null,null,"   ($26,117,643 in example)"]
[]
[null,null,"First Loss Account (FLA)"]
[null,null,"The FLA is funded by the FHLB and absorbs foreclosure losses up to the funded amount.  It should be input by dollar amount"]
[null,null,"per the pooled detail report.  ($17,491 in example)"]
[]
[null,null,"Credit Enhancement (CE) Obligation"]
[null,null,"The total credit enhancement obligation should be input per the master commitment summary.  The CE obgligation is the maximum"]
[null,null,"amount the PFI can lose due to foreclosure losses under the master commitment."]
[null,null,null,"     ($1,149,173.68 in example)"]
[]
[]
[null,"BASEL III SSFA Output"]
[]
[null,null,"KG"]
[null,null,"KG is the weighted-average capital requirement of the underlying loans and is expressed as a percentage value between zero and 100.  "]
[null,null,"In effect, it is the capital charge the PFI would incur if it held the loans directly, rather than the synthetic securitiy arising from the sale to the FHLB."]
[null,null,"KG is typically 4% for current loans and 8% for loans which are 90+ days past due or in non-accrual status."]
[]
[]
[null,null,"Parameter W"]
[null,null,"Parameter W is the ratio of delinquent loans to the total loans sold and outstanding.  It is expressed as a percentage value between 0 and 100. "]
[null,null,"For this calculation, loans must meet the following criteria:"]
[null,null,"  i.            ninety days or more past due;"]
[null,null," ii.            subject to a bankruptcy or insolvency proceeding;"]
[null,null,"iii.            in the process of foreclosure"]
[null,null,"iv.            held as real estate owned"]
[null,null," v.            has contractually deferred interest payments for 90 days or more"]
[null,null,"vi.            is in default"]
[]
[null,null,"Parameter KA"]
[null,null,"KA is the weighted-average capital requirement adjusted for delinquencies.  KG is adjusted for delinquent loans to calculate KA,"]
[null,null,"according to the following formula:"]
[null,null,"             KA = (1-W)*KG + (0.5*W)"]
[]
[null,null,"Parameter A - Attachment Position"]
[null,null,"Parameter A is the attachment point and is equal to the first loss account as a percentage of the loans sold and outstanding."]
[null,null,"Basically, it represents the point at which the PFI begins incurring losses.  The value is zero at the start for Original MPF"]
[null,null,"program and grows at 4 basis points per year, provided there are no losses.  The value is initially set at 1% for the MPF 125"]
[null,null,"program. The value could increase over time due to prepayments."]
[]
[null,null,"Parameter D - Detachment Position"]
[null,null,"Parameter D is the detachment point and is equal to the sum of the first loss account and credit enhancement obligation amount"]
[null,null,"as a percentage of the loans sold and outstanding.  In effect, it represents the point at which the PFI would no longer incur losses."]
[]
[null,null,"Calibration Parameter (ρ)"]
[null,null,"A supervisory calibration parameter, ρ, is an indicator variable that is equal to 0.5 for the synthetic securitization exposures "]
[null,null,"which arise under the MPF program."]
[]
[null,null,"KSSFA"]
[null,null,"KSSFA is the capital requirement per unit of the securitization exposure and is a function of the following variables:"]
[]
[null,null,"  i.            α = - "]
[]
[null,null," ii.            ρ = An indicator variable (calibration parameter) that is equal to 0.5"]
[null,null,"iii.            µ = D - KA"]
[null,null,"iv.            ɩ = max(A - KA, 0)"]
[null,null," v.            е = 2.71828, the base of natural logarithms"]
[]
[null,null,"The KSSFA formula is determined as follows:"]
[null,null,null,"   еα*µ - еα*ɩ    "]
[null,null,null,"     α(µ - ɩ)"]
[]
[null,null,"If the detachment point percentage D is less than or equal to KA, the risk weighting is 1,250%.  "]
[null,null,"If A is greater than or equal to KA, the risk weight is equal to KSSFA times 1,250%, subject to a minimum supervisory floor of 20%.   "]
[]
[null,null,"Risk Weight Multiplier"]
[null,null,"The Risk weight multiplier is the result of the SSFA calculation."]
[]
[null,null,"Total Increase to Risk-Weighted Assets $ Amt"]
[null,null,"The total increase to the risk-weighted assets dollar amount is the CE obligation dollar amount multiplied by the risk weight multiplier."]
[]
[null,null,"Total Increase to Risk-Weighted Assets %"]
[null,null,"The total increase to risk-weighted assets percentage is the total increase in the risk-weighted dollar amount divided by the loans sold "]
[null,null,"and outstanding under the master commitment."]