{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Spreadsheet15.1"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":18,"defined_names":944,"comments":1,"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":"Spreadsheet15.1","index":0,"n_rows":208,"n_cols":10,"rows_kept":208,"cut":false,"hidden":false,"merged":[[16,1,16,2],[16,3,16,4],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters"]
[null,"Funding spread",null,100]
[null,"Party Spread",null,100]
[null,"Counterparty Spread",null,200]
[null,"Counterparty LGD",null,0.6]
[null,"Party LGD",null,0.6]
[]
[null,"Calculations"]
[null,"FVA",null,"CVA, DVA, FVA"]
[null,"FCA",{"$f":"-SUMPRODUCT(E26:E208,H26:H208)","v":-6.8983719530848711E-2},"CVA",{"$f":"-CntrptyLGD*SUMPRODUCT(F26:F208,H26:H208)","v":-0.13090533840008028}]
[null,"FBA",{"$f":"-SUMPRODUCT(E26:E208,I26:I208)","v":0.13765227422169896},"DVA",{"$f":"-PartyLGD*SUMPRODUCT(G26:G208,I26:I208)","v":0.13568833390230736}]
[null,"FVA",{"$f":"C18+C19","v":6.8668554690850245E-2},"FCA",{"$f":"C18","v":-6.8983719530848711E-2}]
[null,"FVA",{"$f":"-SUMPRODUCT(C26:C208,J26:J208,D25:D207)*FundingSpread/10000","v":6.8677987408133578E-2},"Total",{"$f":"E20+E19+E18","v":-6.4200724028621634E-2}]
[]
[]
[null,null,"Interval","Surv Zero LGD","PD Zero LGD","Cntprty PD","Party PD","EE","NEE","EFV"]
[null,0,null,{"$f":"EXP(-B25*FundingSpread/10000)","v":1},null,null,null,0,0,{"$f":"H25+I25","v":0}]
[null,2.747252747252747E-3,{"$f":"B26-B25","v":2.747252747252747E-3},0.99997252784989388,{"$f":"D25-D26","v":2.7472150106122584E-5},{"$f":"EXP(-B25*CntrptySpread/10000/CntrptyLGD)-EXP(-B26*CntrptySpread/10000/CntrptyLGD)","v":9.157089870437396E-5},{"$f":"EXP(-B25*PartySpread/10000/PartyLGD)-EXP(-B26*PartySpread/10000/PartyLGD)","v":4.578649755382358E-5},0.15687245510000011,-0.15392001619999995,{"$f":"H26+I26","v":2.9524389000001594E-3}]
[null,2.7472527472527476E-2,{"$f":"B27-B26","v":2.4725274725274728E-2},0.99972531245880747,{"$f":"D26-D27","v":2.4721539108640833E-4},8.2376084513879899E-4,4.1198415135124122E-4,0.44700120329999976,-0.51131337980000025,-6.4312176500000484E-2]
[null,5.4945054945054951E-2,2.7472527472527476E-2,0.99945070037086026,2.7461208794721248E-4,9.1449391164188931E-4,4.5756109493810815E-4,0.63085596040000047,-0.76160846979999963,-0.13075250939999916]
[null,8.2417582417582416E-2,2.7472527472527465E-2,0.99917616371543228,2.7453665542798156E-4,9.1365684633504252E-4,4.5735163689875069E-4,0.72730907610000084,-0.98652922189999992,-0.25922014579999908]
[null,0.1098901098901099,2.7472527472527486E-2,0.9989017024718031,2.7446124362917601E-4,9.1282054722052752E-4,4.5714227474313862E-4,0.84131349050000115,-1.1490066693999994,-0.30769317889999825]
[null,0.13736263736263737,2.7472527472527472E-2,0.99862731661925808,2.7438585254502268E-4,9.1198501359734951E-4,4.5693300842741813E-4,0.90475696690000018,-1.292567024899999,-0.38781005799999879]
[null,0.16483516483516483,2.7472527472527458E-2,0.99835300613708822,2.7431048216985943E-4,9.1115024476440265E-4,4.5672383790762439E-4,0.94468717560000059,-1.4200988597000019,-0.47541168410000134]
[null,0.19230769230769232,2.7472527472527486E-2,0.9980787710045903,2.7423513249791309E-4,9.1031624002202438E-4,4.565147631400146E-4,0.97921413239999955,-1.570514868700001,-0.59130073630000146]
[null,0.2197802197802198,2.7472527472527486E-2,0.99780461120106656,2.7415980352374358E-4,9.0948299867055216E-4,4.5630578408051292E-4,0.97824546270000012,-1.6821779667999999,-0.70393250409999975]
[null,0.24725274725274723,2.747252747252743E-2,0.9975305267058252,2.740844952413557E-4,9.0865052001143365E-4,4.5609690068582065E-4,0.98050895879999966,-1.8163238456999986,-0.83581488689999894]
[null,0.27472527472527475,2.7472527472527514E-2,0.9972565174981799,2.7400920764530934E-4,9.0781880334633858E-4,4.5588811291152886E-4,1.0844669090000005,-1.8915243559000003,-0.80705744689999981]
[null,0.30219780219780218,2.747252747252743E-2,0.99698258355745006,2.7393394072983135E-4,9.0698784797793586E-4,4.5567942071422785E-4,1.0918204464000005,-2.0240384636000006,-0.93221801720000008]
[null,0.32967032967032966,2.7472527472527486E-2,0.99670872486296092,2.7385869448914857E-4,9.0615765320956054E-4,4.5547082405017481E-4,1.0909061773000002,-2.1364558940000018,-1.0455497167000016]
[null,0.3571428571428571,2.747252747252743E-2,0.99643494139404321,2.7378346891770988E-4,9.0532821834454769E-4,4.5526232287551593E-4,1.1078296848000002,-2.2737426573000006,-1.1659129725000004]
[null,0.38461538461538464,2.7472527472527541E-2,0.99616123313003335,2.7370826400985315E-4,9.0449954268767563E-4,4.5505391714650845E-4,1.1342975538000002,-2.4178547871,-1.2835572332999998]
[null,0.41208791208791207,2.747252747252743E-2,0.99588760005027355,2.7363307975980522E-4,9.0367162554394476E-4,4.5484560681952058E-4,1.1961408745999993,-2.5466157081999956,-1.3504748335999963]
[null,0.43956043956043961,2.7472527472527541E-2,0.99561404213411164,2.7355791616190395E-4,9.0284446621913261E-4,4.5463739185103158E-4,1.2207165986000001,-2.6505110045999976,-1.4297944059999974]
[null,0.46703296703296704,2.747252747252743E-2,0.99534055936090104,2.7348277321059822E-4,9.0201806401946083E-4,4.5442927219707663E-4,1.2033569070000001,-2.7517224930999951,-1.548365586099995]
[null,0.49450549450549447,2.747252747252743E-2,0.99506715171000104,2.7340765090000385E-4,9.011924182519282E-4,4.5422124781435702E-4,1.1887990904000001,-2.8383995620999976,-1.6496004716999975]
[null,0.52197802197802201,2.7472527472527541E-2,0.99479381916077636,2.7333254922468075E-4,9.0036752822419963E-4,4.5401331865890793E-4,1.4658325974999986,-2.4599535659000025,-0.99412096840000386]
[null,0.5494505494505495,2.7472527472527486E-2,0.99452056169259762,2.7325746817874474E-4,8.9954339324449517E-4,4.5380548468743065E-4,1.4970367115999992,-2.5280820708999987,-1.0310453592999995]
[null,0.57692307692307698,2.7472527472527486E-2,0.99424737928484086,2.7318240775675573E-4,8.9872001262170098E-4,4.535977458561824E-4,1.5014805073999984,-2.6312951597000009,-1.1298146523000026]
[null,0.60439560439560436,2.7472527472527375E-2,0.99397427191688803,2.7310736795282953E-4,8.9789738566525834E-4,4.5339010212175346E-4,1.5051986816999992,-2.6889146078999979,-1.1837159261999988]
[null,0.63186813186813184,2.7472527472527486E-2,0.9937012395681265,2.7303234876152604E-4,8.9707551168549671E-4,4.5318255344051206E-4,1.5143409693999994,-2.8392617414000005,-1.3249207720000011]
[null,0.65934065934065933,2.7472527472527486E-2,0.99342828221794954,2.729573501769611E-4,8.962543899930786E-4,4.5297509976904848E-4,1.4983935199000005,-2.913155736599998,-1.4147622166999976]
[null,0.68681318681318682,2.7472527472527486E-2,0.99315539984575607,2.7288237219347256E-4,8.9543401989922167E-4,4.5276774106350892E-4,1.4828375195999994,-3.0166221387999985,-1.5337846191999991]
[null,0.71428571428571419,2.7472527472527375E-2,0.99288259243095034,2.7280741480573134E-4,8.9461440071636478E-4,4.5256047728103876E-4,1.469846541500001,-3.1224069646000001,-1.6525604230999991]
[null,0.74175824175824179,2.7472527472527597E-2,0.9926098599529426,2.7273247800774225E-4,8.9379553175694681E-4,4.5235330837756216E-4,1.4356855617999997,-3.2240093474999969,-1.7883237856999972]
[null,0.76923076923076927,2.7472527472527486E-2,0.99233720239114864,2.7265756179395417E-4,8.9297741233418382E-4,4.5214623431011347E-4,1.5227880427999989,-3.2420047360000024,-1.7192166932000035]
[null,0.79670329670329665,2.7472527472527375E-2,0.99206461972499005,2.7258266615859394E-4,8.9216004176206898E-4,4.5193925503506094E-4,1.520594315900001,-3.3188298318999996,-1.7982355159999985]
[null,0.82417582417582413,2.7472527472527486E-2,0.99179211193389372,2.725077910963325E-4,8.9134341935537265E-4,4.5173237050888382E-4,1.5169017673000003,-3.4516562492,-1.9347544818999998]
[null,0.85164835164835173,2.7472527472527597E-2,{"$f":"EXP(-B57*FundingSpread/10000)","v":0.99151967899729243},2.7243293660128565E-4,8.9052754442886517E-4,4.5152558068861648E-4,1.5324732697999994,-3.5350054278999985,-2.0025321580999993]
[null,0.87912087912087922,2.7472527472527486E-2,0.99124732089462464,2.7235810266779126E-4,{"$f":"EXP(-B57*CntrptySpread/10000/CntrptyLGD)-EXP(-B58*CntrptySpread/10000/CntrptyLGD)","v":8.8971241629876019E-4},{"$f":"EXP(-B57*PartySpread/10000/PartyLGD)-EXP(-B58*PartySpread/10000/PartyLGD)","v":4.5131888553051613E-4},1.5205195511999996,-3.632192509899999,-2.1116729586999994]
[null,0.90659340659340659,2.7472527472527375E-2,0.99097503760533445,2.7228328929018719E-4,8.8889803428116032E-4,4.5111228499150613E-4,1.4634262144999999,-3.7115153663999978,-2.2480891518999977]
[null,0.93406593406593408,2.7472527472527486E-2,0.99070282910887142,2.7220849646303336E-4,8.8808439769338943E-4,4.509057790279547E-4,1.4410538919,-3.7630909352999957,-2.3220370433999955]
[null,0.96153846153846156,2.7472527472527486E-2,0.99043069538469108,2.7213372418033455E-4,8.8727150585299341E-4,4.5069936759700724E-4,1.4213473048000003,-3.820953034800004,-2.3996057300000038]
[null,0.98901098901098894,2.7472527472527375E-2,0.99015863641225421,2.7205897243687271E-4,8.8645935807818432E-4,4.5049305065492096E-4,1.3977292369999996,-3.8968825964000025,-2.4991533594000028]
[null,1.0164835164835164,2.7472527472527486E-2,0.98988665217102767,2.7198424122654163E-4,8.8564795368817339E-4,4.5028682815884125E-4,1.6143084569000008,-3.469767350399998,-1.8554588934999972]
[null,1.043956043956044,2.7472527472527597E-2,0.98961474264048344,2.7190953054423428E-4,8.8483729200228289E-4,4.5008070006535839E-4,1.6006554837999996,-3.5000308522000005,-1.899375368400001]
[null,1.0714285714285714,2.7472527472527375E-2,0.9893429078000997,2.718348403837334E-4,8.8402737234083428E-4,4.4987466633117368E-4,1.6201356608999993,-3.5341811347000029,-1.9140454738000037]
[null,1.098901098901099,2.7472527472527597E-2,0.98907114762935977,2.7176017073993197E-4,8.832181940244821E-4,4.4966872691332149E-4,1.6388060903999992,-3.6012204455999979,-1.9624143551999986]
[null,1.1263736263736264,2.7472527472527375E-2,0.98879946210775305,2.7168552160672377E-4,8.8240975637465802E-4,4.4946288176839211E-4,1.6369879047000002,-3.6675242419000016,-2.0305363372000014]
[null,1.153846153846154,2.7472527472527597E-2,0.98852785121477416,2.7161089297889074E-4,8.8160205871368191E-4,4.4925713085330887E-4,1.5922439704000004,-3.709908149899996,-2.1176641794999957]
[null,1.1813186813186813,2.7472527472527375E-2,0.98825631492992372,2.7153628485043768E-4,8.8079510036387365E-4,4.4905147412499513E-4,1.621290055899999,-3.7537310468999965,-2.1324409909999975]
[null,1.2087912087912087,2.7472527472527375E-2,0.98798485323270757,2.7146169721614655E-4,8.7998888064866332E-4,4.4884591154026321E-4,1.6080319333000008,-3.8357800478000033,-2.2277481145000024]
[null,1.2362637362637363,2.7472527472527597E-2,0.98771346610263766,2.7138713006991111E-4,8.7918339889192509E-4,4.4864044305614748E-4,1.6254360733000002,-3.9218492510999989,-2.296413177799999]
[null,1.2637362637362637,2.7472527472527375E-2,0.98744215351923115,2.7131258340651332E-4,8.7837865441831031E-4,4.4843506862934923E-4,1.6714450742999998,-3.9231995885999957,-2.251754514299996]
[null,1.2912087912087913,2.7472527472527597E-2,0.98717091546201108,2.71238057220069E-4,8.7757464655291439E-4,4.4822978821701387E-4,1.6682020612999993,-3.9902803311999993,-2.3220782699]
[null,1.3186813186813187,2.7472527472527375E-2,0.98689975191050616,2.71163551504916E-4,8.7677137462116583E-4,4.4802460177606473E-4,1.6209206122000002,-4.041096356299998,-2.420175744099998]
[null,1.346153846153846,2.7472527472527375E-2,0.98662866284425033,2.7108906625583629E-4,8.7596883794993641E-4,4.4781950926331415E-4,1.6061513168000003,-4.0930152316000008,-2.4868639148000007]
[null,1.3736263736263736,2.7472527472527597E-2,0.9863576482427836,2.7101460146672363E-4,8.7516703586598688E-4,4.4761451063590751E-4,1.6156816034000008,-4.1531968345000054,-2.5375152311000049]
[null,1.401098901098901,2.7472527472527375E-2,0.98608670808565135,2.7094015713224895E-4,8.7436596769685515E-4,4.4740960585099021E-4,1.630026490400001,-4.2054699088999969,-2.5754434184999959]
[null,1.4285714285714284,2.7472527472527375E-2,0.9858158423524046,2.7086573324675012E-4,8.735656327708563E-4,4.4720479486537457E-4,1.6364606885000004,-4.2462420624999977,-2.6097813739999971]
[null,1.4560439560439562,2.7472527472527819E-2,0.98554505102260026,2.7079132980434295E-4,8.7276603041697154E-4,4.4700007763631699E-4,1.649052127399999,-4.2974662828000048,-2.6484141554000056]
[null,1.4835164835164836,2.7472527472527375E-2,0.98527433407580034,2.7071694679992042E-4,8.7196715996429308E-4,4.4679545412062982E-4,1.6612232685000006,-4.3460336320999984,-2.6848103635999978]
[null,1.5109890109890109,2.7472527472527375E-2,0.98500369149157296,2.706425842273763E-4,8.711690207431344E-4,4.4659092427568048E-4,1.8360324210999999,-3.8911985730999983,-2.0551661519999982]
[null,1.5384615384615385,2.7472527472527597E-2,0.98473312324949158,2.7056824208138153E-4,8.7037161208436409E-4,4.4638648805850334E-4,1.8815330112000006,-3.9633051958999972,-2.0817721846999966]
[null,1.5659340659340659,2.7472527472527375E-2,0.98446262932913542,2.7049392035616293E-4,8.695749333187397E-4,4.4618214542613277E-4,1.8962676789999999,-4.0286413744999967,-2.1323736954999966]
[null,1.5934065934065933,2.7472527472527375E-2,0.98419220971008903,2.7041961904639145E-4,8.6877898377868412E-4,4.4597789633593621E-4,1.8972449101999993,-4.1131263878000013,-2.2158814776000018]
[null,1.6208791208791209,2.7472527472527597E-2,0.98392186437194296,2.7034533814607187E-4,8.6798376279639822E-4,4.4577374074494802E-4,1.8896248174999999,-4.1740665856999986,-2.2844417681999989]
[null,1.6483516483516483,2.7472527472527375E-2,0.98365159329429308,2.7027107764987512E-4,8.6718926970519306E-4,4.4556967861042462E-4,1.9386492323000004,-4.2318468302000003,-2.2931975978999999]
[null,1.6758241758241756,2.7472527472527375E-2,0.98338139645674094,2.7019683755213908E-4,8.6639550383871278E-4,4.4536570988940039E-4,1.9081900907999996,-4.2528399935000021,-2.3446499027000023]
[null,1.7032967032967035,2.7472527472527819E-2,0.98311127383889374,2.701226178472016E-4,8.6560246453126766E-4,4.4516183453946478E-4,1.8901030322999997,-4.2771354215999953,-2.3870323892999954]
[null,1.7307692307692308,2.7472527472527375E-2,{"$f":"EXP(-B89*FundingSpread/10000)","v":0.98284122542036434},2.7004841852940054E-4,8.6481015111805615E-4,4.4495805251754117E-4,1.9143847339000002,-4.2747444782000006,-2.3603597443000002]
[null,1.7582417582417584,2.7472527472527597E-2,0.98257125118077093,2.6997423959340683E-4,{"$f":"EXP(-B89*CntrptySpread/10000/CntrptyLGD)-EXP(-B90*CntrptySpread/10000/CntrptyLGD)","v":8.640185629342767E-4},{"$f":"EXP(-B89*PartySpread/10000/PartyLGD)-EXP(-B90*PartySpread/10000/PartyLGD)","v":4.4475436378121902E-4},1.9256632095999997,-4.2416270815000017,{"$f":"H90+I90","v":-2.315963871900002}]
[null,1.7857142857142858,{"$f":"B91-B90","v":2.7472527472527375E-2},0.98230135109973771,{"$f":"D90-D91","v":2.6990008103322527E-4},8.6322769931634902E-4,4.4455076828742168E-4,1.9096013177999995,-4.2925714308000043,-2.3829701130000047]
[null,1.8131868131868132,2.7472527472527375E-2,0.98203152515689396,2.6982594284374883E-4,8.6243755960102586E-4,4.4434726599373864E-4,1.8971753347999987,-4.3234362806000011,-2.4262609458000024]
[null,1.8406593406593408,2.7472527472527597E-2,0.98176177333187509,2.6975182501887129E-4,8.6164814312561511E-4,4.4414385685753732E-4,1.9208302577999987,-4.3674893538999973,-2.4466590960999985]
[null,1.8681318681318682,2.7472527472527375E-2,0.98149209560432171,2.696777275533746E-4,8.6085944922820179E-4,4.439405408358521E-4,1.8787926490999987,-4.4178957899999984,-2.5391031409]
[null,1.8956043956043955,2.7472527472527375E-2,0.98122249195388034,2.6960365044137458E-4,8.6007147724731503E-4,4.4373731788649451E-4,1.8916046285999994,-4.4516651280999975,-2.5600604994999978]
[null,1.9230769230769231,2.7472527472527597E-2,0.98095296236020268,2.6952959367765317E-4,8.5928422652226111E-4,4.4353418796649891E-4,1.8695571538999993,-4.4557413469000027,-2.5861841930000034]
[null,1.9505494505494505,2.7472527472527375E-2,0.98068350680294647,2.6945555725621517E-4,8.5849769639267937E-4,4.4333115103345477E-4,1.8743583942999986,-4.507116520900003,-2.6327581266000042]
[null,1.9780219780219779,2.7472527472527375E-2,0.98041412526177474,2.6938154117173152E-4,8.5771188619920835E-4,4.4312820704472955E-4,1.8624764527999986,-4.524649365200001,-2.6621729124000026]
[null,2.0054945054945055,2.7472527472527597E-2,0.98014481771635609,2.693075454186511E-4,8.5692679528259763E-4,4.4292535595791271E-4,1.903547585399999,-4.3589549856000005,-2.4554074002000013]
[null,2.0329670329670328,2.7472527472527375E-2,0.979875584146365,2.6923356999108972E-4,8.5614242298481802E-4,4.4272259773026068E-4,2.0047590381000004,-4.1033888518000046,-2.0986298137000041]
[null,2.0604395604395602,2.7472527472527375E-2,0.97960642453148128,2.6915961488371831E-4,8.5535876864784033E-4,4.4251993231947395E-4,2.0058945236000003,-4.1529575355000024,-2.147063011900002]
[null,2.087912087912088,2.7472527472527819E-2,0.97933733885139029,2.6908568009098577E-4,8.5457583161452355E-4,4.4231735968280894E-4,2.0270063843999995,-4.1866385149999994,-2.1596321305999999]
[null,2.1153846153846154,2.7472527472527375E-2,0.97906832708578317,2.6901176560711892E-4,8.5379361122828179E-4,4.421148797781882E-4,2.0057837912999994,-4.2077775060999967,-2.2019937147999973]
[null,2.1428571428571428,2.7472527472527375E-2,0.97879938921435661,2.6893787142656667E-4,8.5301210683319528E-4,4.4191249256264609E-4,2.0587177651000008,-4.1865394607000015,-2.1278216956000007]
[null,2.1703296703296706,2.7472527472527819E-2,0.9785305252168125,2.6886399754411094E-4,8.5223131777389938E-4,4.4171019799421618E-4,2.0548083590000008,-4.1776063297000006,-2.1227979706999998]
[null,2.197802197802198,2.7472527472527375E-2,0.97826173507285885,2.6879014395364553E-4,8.5145124339569556E-4,4.4150799603026591E-4,2.0658057263000003,-4.1838751285999978,-2.1180694022999975]
[null,2.2252747252747254,2.7472527472527375E-2,0.97799301876220901,2.6871631064984136E-4,8.5067188304432939E-4,4.4130588662838477E-4,2.0597181280000001,-4.1964229181999979,-2.1367047901999978]
[null,2.2527472527472527,2.7472527472527375E-2,0.97772437626458175,2.6864249762725834E-4,8.4989323606621259E-4,4.4110386974627325E-4,2.0810834219000007,-4.2129530057000046,-2.1318695838000039]
[null,2.2802197802197801,2.7472527472527375E-2,0.97745580755970163,2.685687048801233E-4,8.4911530180820094E-4,4.4090194534163185E-4,2.0830870183999997,-4.1527147520000049,-2.0696277336000053]
[null,2.3076923076923079,2.7472527472527819E-2,0.97718731262729874,2.6849493240288513E-4,8.4833807961848251E-4,4.4070011337205006E-4,2.0776300811000006,-4.1723016293999988,-2.0946715482999982]
[null,2.3351648351648353,2.7472527472527375E-2,0.97691889144710864,2.6842118019010375E-4,8.475615688444682E-4,4.4049837379511736E-4,2.0212066056000002,-4.1914352064999987,-2.1702286008999985]
[null,2.3626373626373627,2.7472527472527375E-2,0.97665054399887252,2.68347448236117E-4,8.4678576883578938E-4,4.4029672656875629E-4,2.0072577437999999,-4.2062738627999989,-2.199016118999999]
[null,2.3901098901098901,2.7472527472527375E-2,0.97638227026233715,2.6827373653537379E-4,8.4601067894130022E-4,4.4009517165044532E-4,1.9647558318,-4.2212167827999965,-2.2564609509999967]
[null,2.4175824175824174,2.7472527472527375E-2,0.97611407021725471,2.68200045082434E-4,8.4523629851129822E-4,4.39893708998218E-4,1.9363182926999998,-4.2454549224000022,-2.3091366297000024]
[null,2.4450549450549448,2.7472527472527375E-2,0.97584594384338341,2.6812637387130245E-4,8.4446262689619189E-4,4.3969233856955281E-4,1.9159619513999997,-4.2691886177999949,-2.353226666399995]
[null,2.4725274725274726,2.7472527472527819E-2,0.97557789112048632,2.6805272289709414E-4,8.4368966344727792E-4,4.3949106032237228E-4,1.8634118066999998,-4.2750549973999989,-2.4116431906999991]
[null,2.5,2.7472527472527375E-2,0.97530991202833262,2.6797909215370286E-4,8.4291740751629707E-4,4.3928987421459897E-4,1.8584127432000015,-4.310891503299997,-2.4524787600999955]
[null,2.5274725274725274,2.7472527472527375E-2,0.97504200654669693,2.679054816356885E-4,8.421458584558783E-4,4.3908878020371134E-4,2.0053984297000005,-3.8491530398000013,-1.8437546101000009]
[null,2.5549450549450547,2.7472527472527375E-2,0.9747741746553592,2.6783189133772201E-4,8.4137501561865058E-4,4.3888777824796499E-4,2.0060023549000001,-3.9165402175999993,-1.9105378626999991]
[null,2.5824175824175826,2.7472527472527819E-2,0.97450641633410517,2.6775832125403021E-4,8.4060487835835307E-4,4.3868686830494941E-4,2.0192074654000001,-3.9291450132000012,-1.9099375478000011]
[null,2.6098901098901099,2.7472527472527375E-2,{"$f":"EXP(-B121*FundingSpread/10000)","v":0.974238731562726},2.6768477137917301E-4,8.3983544602916904E-4,4.3848605033247612E-4,1.9869871638999999,-3.9346270126000009,-1.9476398487000011]
[null,2.6373626373626373,2.7472527472527375E-2,0.97397112032101851,2.6761124170748829E-4,{"$f":"EXP(-B121*CntrptySpread/10000/CntrptyLGD)-EXP(-B122*CntrptySpread/10000/CntrptyLGD)","v":8.3906671798583687E-4},{"$f":"EXP(-B121*PartySpread/10000/PartyLGD)-EXP(-B122*PartySpread/10000/PartyLGD)","v":4.3828532428868971E-4},2.0073682815000007,-3.9359722177999981,-1.9286039362999974]
[null,2.6648351648351647,2.7472527472527375E-2,0.97370358258878498,2.6753773223353594E-4,8.3829869358376108E-4,4.3808469013140172E-4,2.0116647018,-3.9387481027999991,-1.9270834009999991]
[null,2.6923076923076921,2.7472527472527375E-2,0.97343611834583332,2.6746424295165383E-4,8.3753137217856821E-4,4.3788414781853469E-4,2.0215165250000005,-3.9298039872000023,-1.9082874622000019]
[null,2.7197802197802194,2.7472527472527375E-2,0.97316872757197692,2.6739077385640186E-4,8.3676475312710608E-4,4.3768369730812218E-4,1.9801819427999996,-3.924444372,-1.9442624292000004]
[null,2.7472527472527473,2.7472527472527819E-2,0.97290141024703469,2.6731732494222893E-4,8.3599883578655554E-4,4.374833385578647E-4,1.9743453824000017,-3.9060996258000031,-1.9317542434000015]
[null,2.7747252747252746,2.7472527472527375E-2,0.97263416635083122,2.6724389620347289E-4,8.3523361951431951E-4,4.3728307152612889E-4,1.9953854310999999,-3.844698429600002,-1.8493129985000021]
[null,2.802197802197802,2.7472527472527375E-2,0.97236699586319653,2.6717048763469364E-4,8.3446910366880012E-4,4.3708289617072626E-4,1.9758399551000012,-3.8541044901000019,-1.8782645350000007]
[null,2.8296703296703294,2.7472527472527375E-2,0.97209989876396607,2.6709709923045111E-4,8.3370528760895457E-4,4.3688281244969041E-4,1.9425734935999994,-3.8584470916000018,-1.9158735980000023]
[null,2.8571428571428568,2.7472527472527375E-2,0.9718328750329811,2.6702373098497212E-4,8.3294217069429521E-4,4.366828203211659E-4,1.9117034869000007,-3.8536106380999948,-1.9419071511999941]
[null,2.8846153846153841,2.7472527472527375E-2,0.97156592465008829,2.6695038289281658E-4,8.3217975228455643E-4,4.3648291974318632E-4,1.8765906466,-3.8613790811000026,-1.9847884345000026]
[null,2.9120879120879124,2.7472527472528263E-2,0.97129904759513963,2.6687705494865543E-4,8.3141803174080486E-4,4.3628311067378522E-4,1.8334081577000005,-3.8422542667000013,-2.0088461090000007]
[null,2.9395604395604398,2.7472527472527375E-2,0.97103224384799314,2.6680374714649346E-4,8.3065700842388512E-4,4.3608339307099619E-4,1.8211813866999993,-3.8567093614000045,-2.0355279747000052]
[null,2.9670329670329672,2.7472527472527375E-2,0.97076551338851191,2.6673045948122365E-4,8.2989668169586306E-4,4.3588376689329689E-4,1.7911087766999996,-3.8468001059999946,-2.0556913292999948]
[null,2.9945054945054945,2.7472527472527375E-2,0.97049885619656473,2.6665719194718385E-4,8.2913705091891554E-4,4.356842320983878E-4,1.7718778684999998,-3.8544850591000026,-2.0826071906000028]
[null,3.0219780219780219,2.7472527472527375E-2,0.97023227225202591,2.6658394453882295E-4,8.2837811545632967E-4,4.354847886447466E-4,1.9169793328999996,-3.3086673555999981,-1.3916880226999986]
[null,3.0494505494505497,2.7472527472527819E-2,0.96996576153477532,2.6651071725058983E-4,8.2761987467128151E-4,4.3528543649051787E-4,1.9067960644000008,-3.2842307820999972,-1.3774347176999964]
[null,3.0769230769230771,2.7472527472527375E-2,0.96969932402469838,2.6643751007693339E-4,8.2686232792816838E-4,4.3508617559384621E-4,1.8839707074000005,-3.2303946002000008,-1.3464238928000003]
[null,3.1043956043956045,2.7472527472527375E-2,0.96943295970168608,2.6636432301230251E-4,8.2610547459160966E-4,4.3488700591276519E-4,1.8763561589999989,-3.1522487827000005,-1.2758926237000017]
[null,3.1318681318681318,2.7472527472527375E-2,0.9691666685456346,2.6629115605147913E-4,8.2534931402700185E-4,4.3468792740597451E-4,1.8446808678999986,-3.1193166081000001,-1.2746357402000015]
[null,3.1593406593406592,2.7472527472527375E-2,0.96890045053644602,2.6621800918857907E-4,8.2459384560007454E-4,4.3448894003128569E-4,1.7764807420000004,-3.0756148388999982,-1.2991340968999978]
[null,3.1868131868131866,2.7472527472527375E-2,0.96863430565402786,2.6614488241816225E-4,8.238390686774455E-4,4.3429004374739844E-4,1.7433864474999994,-3.0452484168999958,-1.3018619693999964]
[null,3.2142857142857144,2.7472527472527819E-2,0.96836823387829307,2.6607177573478857E-4,8.2308498262606555E-4,4.3409123851212428E-4,1.6995162805999995,-3.0211665166999988,-1.3216502360999993]
[null,3.2417582417582418,2.7472527472527375E-2,0.96810223518916005,2.6599868913301794E-4,8.2233158681355167E-4,4.3389252428427394E-4,1.6834758469000004,-2.984692243900001,-1.3012163970000006]
[null,3.2692307692307692,2.7472527472527375E-2,0.96783630956655298,2.6592562260707719E-4,8.2157888060818696E-4,4.3369390102176997E-4,1.6441944318999988,-2.889172671699999,-1.2449782398000002]
[null,3.2967032967032965,2.7472527472527375E-2,0.96757045699040134,2.6585257615163727E-4,8.2082686337869859E-4,4.3349536868342309E-4,1.6043105291999984,-2.843713112100005,-1.2394025829000066]
[null,3.3241758241758239,2.7472527472527375E-2,0.96730467744064008,2.6577954976125806E-4,8.200755344944799E-4,4.3329692722715585E-4,1.5795738704000002,-2.7826302863000012,-1.203056415900001]
[null,3.3516483516483513,2.7472527472527375E-2,0.96703897089720992,2.6570654343016642E-4,8.1932489332536829E-4,4.3309857661155693E-4,1.5528314217999994,-2.7378970691000006,-1.1850656473000012]
[null,3.3791208791208796,2.7472527472528263E-2,0.96677333734005677,2.656335571531443E-4,8.1857493924197833E-4,4.3290031679510399E-4,1.5215380326000003,-2.6866828497000022,-1.1651448171000018]
[null,3.4065934065934069,2.7472527472527375E-2,0.96650777674913235,2.6556059092441853E-4,8.178256716154797E-4,4.3270214773616367E-4,1.4804901401000015,-2.6621259933999992,-1.1816358532999978]
[null,3.4340659340659343,2.7472527472527375E-2,0.96624228910439369,2.6548764473866004E-4,8.170770898171531E-4,4.3250406939332464E-4,1.4250771810999989,-2.6212465418000002,-1.1961693607000012]
[null,3.4615384615384617,2.7472527472527375E-2,0.96597687438580337,2.6541471859031773E-4,8.1632919321983355E-4,4.3230608172473151E-4,1.3792071863999997,-2.6116041747999992,-1.2323969883999994]
[null,3.4890109890109891,2.7472527472527375E-2,{"$f":"EXP(-B153*FundingSpread/10000)","v":0.96571153257332953},2.6534181247384048E-4,8.1558198119580094E-4,4.3210818468919499E-4,1.3466586459999996,-2.5884413000999991,-1.2417826540999994]
[null,3.5164835164835169,2.7472527472527819E-2,0.96544626364694563,2.6526892638389921E-4,{"$f":"EXP(-B153*CntrptySpread/10000/CntrptyLGD)-EXP(-B154*CntrptySpread/10000/CntrptyLGD)","v":8.1483545311866745E-4},{"$f":"EXP(-B153*PartySpread/10000/PartyLGD)-EXP(-B154*PartySpread/10000/PartyLGD)","v":4.3191037824508172E-4},1.4890125996999994,-2.0728763083999997,{"$f":"H154+I154","v":-0.58386370870000026}]
[null,3.5439560439560442,{"$f":"B155-B154","v":2.7472527472527375E-2},0.96518106758663103,{"$f":"D154-D155","v":2.6519606031460974E-4},8.1408960836248934E-4,4.3171266235098038E-4,1.4692713349999995,-2.0628014069000002,-0.59353007190000073]
[null,3.5714285714285716,2.7472527472527375E-2,0.96491594437237005,2.6512321426097607E-4,8.133444463015449E-4,4.3151503696536864E-4,1.4080348786999992,-2.0487637810000003,-0.64072890230000112]
[null,3.598901098901099,2.7472527472527375E-2,0.96465089398415294,2.6505038821711402E-4,8.1259996631122267E-4,4.3131750204694619E-4,1.3935327176000007,-2.0257575499000033,-0.63222483230000259]
[null,3.6263736263736264,2.7472527472527375E-2,0.96438591640197524,2.6497758217769452E-4,8.1185616776691116E-4,4.3112005755407967E-4,1.3583327925999997,-1.9792773217999988,-0.6209445291999991]
[null,3.6538461538461537,2.7472527472527375E-2,0.96412101160583819,2.6490479613705542E-4,8.1111305004522016E-4,4.3092270344557981E-4,1.3242324750999999,-1.9495130626000023,-0.62528058750000248]
[null,3.6813186813186816,2.7472527472527819E-2,0.9638561795757481,2.6483203009008971E-4,8.1037061252264841E-4,4.3072543968003529E-4,1.2949231207999996,-1.9085816144999994,-0.61365849369999981]
[null,3.7087912087912089,2.7472527472527375E-2,0.96359142029171718,2.647592840309132E-4,8.0962885457669387E-4,4.3052826621603479E-4,1.2694226198000009,-1.8569907621999993,-0.58756814239999833]
[null,3.7362637362637363,2.7472527472527375E-2,0.9633267337337631,2.646865579540858E-4,8.0888777558540959E-4,4.30331183012167E-4,1.2175772714000006,-1.830784419,-0.61320714759999939]
[null,3.7637362637362637,2.7472527472527375E-2,0.96306211988190871,2.6461385185438946E-4,8.0814737492718169E-4,4.3013419002724262E-4,1.2125036749,-1.7376306279000007,-0.52512695300000067]
[null,3.7912087912087911,2.7472527472527375E-2,0.96279757871618266,2.6454116572605102E-4,8.0740765198117348E-4,4.2993728722007241E-4,1.1539618217000005,-1.7034358826999978,-0.54947406099999729]
[null,3.8186813186813184,2.7472527472527375E-2,0.96253311021661903,2.6446849956363039E-4,8.0666860612721436E-4,4.2974047454902298E-4,1.1068862867000004,-1.6585855132000009,-0.55169922650000047]
[null,3.8461538461538463,2.7472527472527819E-2,0.96226871436325723,2.6439585336179849E-4,8.0593023674513375E-4,4.2954375197323813E-4,1.0766944434000003,-1.6219988096,-0.54530436619999967]
[null,3.8736263736263736,2.7472527472527375E-2,0.96200439113614233,2.643232271148932E-4,8.0519254321620437E-4,4.293471194510845E-4,1.0532272353999999,-1.5836375860000014,-0.53041035060000152]
[null,3.901098901098901,2.7472527472527375E-2,0.96174014051532475,2.6425062081758544E-4,8.0445552492147687E-4,4.2915057694159486E-4,1.0004268328999997,-1.5621651598000017,-0.56173832690000203]
[null,3.9285714285714284,2.7472527472527375E-2,0.96147596248086042,2.6417803446432409E-4,8.0371918124300112E-4,4.2895412440346892E-4,0.98019205949999977,-1.5560312983000011,-0.57583923880000132]
[null,3.9560439560439558,2.7472527472527375E-2,0.96121185701281087,2.6410546804955803E-4,8.0298351156327108E-4,4.2875776179573943E-4,0.93581986030000031,-1.5458544088999995,-0.61003454859999917]
[null,3.9835164835164831,2.7472527472527375E-2,0.96094782409124291,2.6403292156795821E-4,8.022485152653358E-4,4.2856148907677305E-4,0.90454505990000045,-1.5441940796000018,-0.63964901970000132]
[null,4.0109890109890109,2.7472527472527819E-2,0.96068386369622893,2.639603950139735E-4,8.015141917329105E-4,4.2836530620582458E-4,0.94984450400000009,-1.3678369137999991,-0.41799240979999897]
[null,4.0384615384615383,2.7472527472527375E-2,0.96041997580784699,2.6388788838194177E-4,8.0078054035004342E-4,4.2816921314170475E-4,1.0441272800999992,-1.1050194229999988,-6.0892142899999557E-2]
[null,4.0659340659340657,2.7472527472527375E-2,0.96015616040618013,2.6381540166686701E-4,8.0004756050156001E-4,4.2797320984311327E-4,0.98956747539999868,-1.1259104586000013,-0.1363429832000026]
[null,4.0934065934065931,2.7472527472527375E-2,0.95989241747131726,2.6374293486286504E-4,7.993152515729518E-4,4.2777729626919392E-4,0.94856365149999944,-1.1441959154999997,-0.19563226400000022]
[null,4.1208791208791204,2.7472527472527375E-2,0.95962874698335277,2.6367048796449577E-4,7.9858361294971036E-4,4.2758147237864641E-4,0.91891435349999917,-1.1499395877,-0.23102523420000087]
[null,4.1483516483516487,2.7472527472528263E-2,0.95936514892238622,2.6359806096654115E-4,7.9785264401877054E-4,4.2738573813061453E-4,0.90535989509999959,-1.1608384111000005,-0.25547851600000093]
[null,4.1758241758241761,2.7472527472527375E-2,0.95910162326852288,2.6352565386333904E-4,7.9712234416684513E-4,4.2719009348390902E-4,0.87010210919999986,-1.1671354982000004,-0.29703338900000054]
[null,4.2032967032967035,2.7472527472527375E-2,0.95883817000187355,2.6345326664933832E-4,7.9639271278142409E-4,4.2699453839756263E-4,0.82836632869999971,-1.1826826347999997,-0.35431630609999998]
[null,4.2307692307692308,2.7472527472527375E-2,0.95857478910255423,2.6338089931932096E-4,7.9566374925077454E-4,4.2679907283071916E-4,0.78590519179999985,-1.1996594648000014,-0.41375427300000156]
[null,4.2582417582417582,2.7472527472527375E-2,0.95831148055068649,2.6330855186773583E-4,7.9493545296382973E-4,4.2660369674207832E-4,0.73150107799999942,-1.2320683555000003,-0.50056727750000085]
[null,4.2857142857142856,2.7472527472527375E-2,0.95804824432639746,2.6323622428903182E-4,7.9420782330930084E-4,4.2640841009111696E-4,0.72185831779999976,-1.1853279629,-0.46346964510000022]
[null,4.3131868131868139,2.7472527472528263E-2,0.95778508040981958,2.6316391657787985E-4,7.9348085967745341E-4,4.2621321283642377E-4,0.68381711579999938,-1.2032946193999987,-0.51947750359999934]
[null,4.3406593406593412,2.7472527472527375E-2,0.95752198878109096,2.630916287286178E-4,7.9275456145844192E-4,4.2601810493747561E-4,0.65062909839999983,-1.2220850033000012,-0.57145590490000142]
[null,4.3681318681318686,2.7472527472527375E-2,{"$f":"EXP(-B185*FundingSpread/10000)","v":0.95725896942035493},2.6301936073602761E-4,7.9202892804330904E-4,4.2582308635319421E-4,0.61160819290000001,-1.2433459674000009,-0.6317377745000009]
[null,4.395604395604396,2.7472527472527375E-2,0.95699602230776037,2.6294711259455816E-4,{"$f":"EXP(-B185*CntrptySpread/10000/CntrptyLGD)-EXP(-B186*CntrptySpread/10000/CntrptyLGD)","v":7.913039588233195E-4},{"$f":"EXP(-B185*PartySpread/10000/PartyLGD)-EXP(-B186*PartySpread/10000/PartyLGD)","v":4.2562815704250134E-4},0.58083712460000003,-1.2704039706999999,-0.68956684609999985]
[null,4.4230769230769234,2.7472527472527375E-2,0.95673314742346161,2.6287488429876937E-4,7.9057965319084822E-4,4.2543331696498488E-4,0.55412374460000013,-1.3004048002999999,-0.74628105569999981]
[null,4.4505494505494507,2.7472527472527375E-2,0.95647034474761849,2.6280267584311012E-4,7.8985601053827015E-4,4.2523856607934452E-4,0.52620075589999959,-1.3328247432999991,-0.80662398739999952]
[null,4.4780219780219781,2.7472527472527375E-2,0.95620761426039624,2.6273048722225134E-4,7.8913303025873738E-4,4.2504390434505712E-4,0.49566504390000032,-1.3742055412999994,-0.87854049739999907]
[null,4.5054945054945055,2.7472527472527375E-2,0.95594495594196549,2.6265831843075294E-4,7.8841071174606814E-4,4.2484933172115547E-4,0.51864981140000033,-1.2211976061000005,-0.70254779470000017]
[null,4.5329670329670328,2.7472527472527375E-2,0.95568236977250232,2.6258616946317481E-4,7.876890543943027E-4,4.2465484816678334E-4,0.63177622509999964,-0.92689680480000025,-0.29512057970000061]
[null,4.5604395604395602,2.7472527472527375E-2,0.95541985573218857,2.6251404031374381E-4,7.8696805759870259E-4,4.244604536414176E-4,0.62201942229999996,-0.92712171609999949,-0.30510229379999954]
[null,4.5879120879120876,2.7472527472527375E-2,0.95515741380121089,2.6244193097768598E-4,7.8624772075408522E-4,4.2426614810420205E-4,0.60901503559999992,-0.93144037179999994,-0.32242533620000002]
[null,4.6153846153846159,2.7472527472528263E-2,0.9548950439597621,2.6236984144878406E-4,7.8552804325682235E-4,4.2407193151428046E-4,0.58606048709999914,-0.92519800200000057,-0.33913751490000144]
[null,4.6428571428571432,2.7472527472527375E-2,0.95463274618803984,2.6229777172226409E-4,7.8480902450306367E-4,4.2387780383090767E-4,0.57079836340000034,-0.92525078379999992,-0.35445242039999958]
[null,4.6703296703296706,2.7472527472527375E-2,0.9543705204662476,2.6222572179224191E-4,7.840906638900691E-4,4.2368376501356053E-4,0.56035363300000007,-0.9214336332000006,-0.36108000020000053]
[null,4.697802197802198,2.7472527472527375E-2,0.9541083667745941,2.6215369165349944E-4,7.8337296081543162E-4,4.2348981502160488E-4,0.54972417959999964,-0.92055922619999841,-0.37083504659999877]
[null,4.7252747252747254,2.7472527472527375E-2,0.95384628509329361,2.6208168130048559E-4,7.8265591467718831E-4,4.232959538141845E-4,0.5437006477999996,-0.91747792120000105,-0.37377727340000144]
[null,4.7527472527472527,2.7472527472527375E-2,0.95358427540256563,2.620096907279823E-4,7.8193952487382035E-4,4.2310218135077626E-4,0.54479580309999986,-0.92947687589999994,-0.38468107280000008]
[null,4.7802197802197801,2.7472527472527375E-2,0.95332233768263552,2.6193771993010539E-4,7.8122379080503013E-4,4.2290849759052396E-4,0.57478643249999928,-0.87835371700000042,-0.30356728450000114]
[null,4.8076923076923075,2.7472527472527375E-2,0.95306047191373355,2.6186576890196989E-4,7.8050871187029802E-4,4.2271490249323751E-4,0.57688840639999994,-0.87823491920000052,-0.30134651280000058]
[null,4.8351648351648349,2.7472527472527375E-2,0.95279867807609575,2.6179383763780262E-4,7.7979428746988155E-4,4.2252139601806071E-4,0.57359981930000004,-0.87857047610000139,-0.30497065680000135]
[null,4.8626373626373622,2.7472527472527375E-2,0.95253695614996359,2.617219261321635E-4,7.7908051700492642E-4,4.223279781243594E-4,0.56627184680000053,-0.88204910110000012,-0.31577725429999959]
[null,4.8901098901098896,2.7472527472527375E-2,0.95227530611558375,2.6165003437983447E-4,7.7836739987668935E-4,4.2213464877183249E-4,0.5640830202999999,-0.89157611299999973,-0.32749309269999982]
[null,4.917582417582417,2.7472527472527375E-2,0.95201372795320849,2.6157816237526443E-4,7.7765493548731524E-4,4.2194140791962376E-4,0.56038117959999967,-0.89962674269999965,-0.33924556309999998]
[null,4.9450549450549453,2.7472527472528263E-2,0.95175222164309548,2.6150631011301328E-4,7.7694312323906001E-4,4.2174825552765416E-4,0.55708858549999984,-0.9147935028999995,-0.35770491739999966]
[null,4.9725274725274726,2.7472527472527375E-2,0.95149078716550783,2.6143447758764093E-4,7.7623196253517879E-4,4.2155519155495647E-4,0.55374304730000012,-0.93200614459999997,-0.37826309729999985]
[null,5,2.7472527472527375E-2,0.95122942450071402,2.6136266479381831E-4,7.7552145277925977E-4,4.213622159613406E-4,0.54973271309999983,-0.95740683380000025,-0.40767412070000042]