{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Dashboard","Liquidity Stress","Capital Stress","Monte Carlo"],"read":"whole","date_system":"1900"}

{"sheet":"Dashboard","index":0,"n_rows":12,"n_cols":2,"rows_kept":12}
["Variable","Value"]
["B",500]
["R",200]
["C",0]
["Loans",900]
["Deposits",1000]
["E_cb",50]
["E_b",100]
["S",1.03]
["K",0]
["Spread",0.052]
["O",1]

{"sheet":"Liquidity Stress","index":1,"n_rows":4,"n_cols":4,"rows_kept":4}
["Deposit Run","Reserves","RCR","Status"]
["10%",200,"200%","Stable"]
["30%",200,"67%","Tension"]
["50%",200,"40%","Tension"]

{"sheet":"Capital Stress","index":2,"n_rows":3,"n_cols":4,"rows_kept":3}
["Loss","Equity","CR","Status"]
["0%",100,"11.1%","Compliant"]
["8%",92,"10.2%","Compliant"]

{"sheet":"Monte Carlo","index":3,"n_rows":101,"n_cols":6,"rows_kept":101}
["insolvent","reserve_breach","inflation","debt_sustainable","CR","Spread"]
[false,false,0.04684815839505408,false,0.09616135039771014,0.02127016767979359]
[false,false,0.03953795292633853,false,0.1053143877149049,0.06904297872443066]
[false,false,0.0444268480486666,false,0.1007497066138745,0.06677941162681059]
[false,false,0.02157299233737751,false,0.0847427354920413,0.01524290459581394]
[false,false,0.05810369168735113,false,0.1014347491157303,0.06496082753926893]
[false,false,0.0342204205311268,false,0.09069061443792042,0.06873553445024688]
[false,false,0.04248285065052212,false,0.08777100481967728,0.07660124172275576]
[true,false,0.03036269216537631,false,0.07873624867195025,0.04091147345850665]
[false,false,0.04785456180964495,false,0.0917579243842374,0.06901201712376316]
[false,false,0.04919540369670619,false,0.1006700784748056,0.03657991340797068]
[false,false,0.04680026762919984,false,0.1112321642876942,0.06748034848040002]
[false,false,0.04282101889478362,false,0.09594265747450223,0.01888522383983561]
[false,false,0.04012455510985105,false,0.08667065052668031,0.08938825783964084]
[false,false,0.06100025567928657,false,0.1039544560083419,0.08645099914998668]
[true,false,0.02859637501965953,false,0.06733202388142548,0.03019055929613063]
[false,false,0.03140084282269644,false,0.09782444900299544,0.02010211935092518]
[false,false,0.04919702130703976,false,0.08145168540158461,0.04546964834749455]
[false,false,0.04694579424937833,false,0.08148051037760426,0.07707806895109028]
[true,false,0.0387401809927085,false,0.07777675698558299,0.03360422206045597]
[false,false,0.04895162987114653,false,0.1033050918486403,0.06258146192697342]
[false,false,0.04321866892527637,false,0.09847993619758659,0.04275213087352871]
[false,false,0.0395496719105381,false,0.08357503981447895,0.0138985440231122]
[false,false,0.03148868266464387,false,0.09881152520079316,0.04766478593257453]
[false,false,0.03930024507573898,false,0.1155977509064159,0.06053020357180626]
[false,false,0.04309925732183927,false,0.1144649211764775,0.07106222425259495]
[false,false,0.05953748754001861,false,0.09941329018590757,0.09913399176526602]
[false,false,0.04683927582591053,false,0.08842988173461873,0.05499677155162806]
[false,false,0.04041237328090194,false,0.1059804223494964,0.0274873861141786]
[false,false,0.02805565754981035,false,0.1049271639082708,0.01120880813215386]
[false,false,0.02538709640869502,false,0.09676282705929265,0.04703081958837141]
[true,false,0.03758958014752173,false,0.07314944616856413,0.04934948599081312]
[false,false,0.02401045329269034,false,0.09723220498683571,0.06157276904597182]
[false,false,0.04074233092860377,false,0.1016901841939259,0.09773357438438346]
[true,false,0.03248229180259144,false,0.07544741868349963,0.06824794367063311]
[false,false,0.04833591826858117,false,0.09104394865255616,0.03002141674889146]
[false,false,0.05329016379730978,false,0.08756817787229954,0.06552693140406944]
[false,false,0.04061007565845755,false,0.09602766836463884,0.03987588211161585]
[false,false,0.05502222207630235,false,0.1007791234759783,0.0521198641106289]
[false,false,0.04646087089651697,false,0.09318019381696467,0.01513012359484477]
[true,false,0.0450438843533339,false,0.06851654266121153,0.03315329484750586]
[false,false,0.04177840287511023,false,0.09141568347365224,0.07967889008039268]
[true,false,0.04917053256305323,false,0.07507402531982567,0.08356332326851926]
[false,false,0.03921807311297461,false,0.09837173970754957,0.0577899565173902]
[false,false,0.0285510735338994,false,0.0843936323273742,0.02954436098083898]
[false,false,0.02538585918409544,false,0.09364547622278627,0.01724833573122979]
[false,false,0.02771212302839146,false,0.1152273693099892,0.03337640288850988]
[false,false,0.05382668351400462,false,0.1022559861893849,0.09151246544470143]
[false,false,0.0475321668583844,false,0.1051188069558101,0.0481271339819369]
[false,false,0.0377730531988127,false,0.1032158821608365,0.07782457816781824]
[false,false,0.0596162095980305,false,0.09177259398284607,0.07545589163446695]
[true,false,0.03936578644710217,false,0.07609556719995389,0.02167060729423794]
[false,false,0.01805979683581734,false,0.09106428693522943,0.02343874946985567]
[false,false,0.05698170153723934,false,0.1031590888521022,0.1157580047676726]
[false,false,0.03173553844194536,false,0.1023636540370469,0.02772236350853033]
[true,false,0.02686271276200623,false,0.06673096334063748,0.05198170618602971]
[false,false,0.05650436949700562,false,0.0831201960583455,0.08925775274224389]
[false,false,0.02433428516204629,false,0.1044653801634678,0.01700426888599123]
[false,false,0.05695400370216832,false,0.1081182076824128,0.1048069416583121]
[false,false,0.03433461722519755,false,0.08841684994438556,0.02446106569296213]
[false,false,0.02734250149884324,false,0.08053239356498712,0.03069206203890622]
[true,false,0.04178395587315148,false,0.07382640204200583,0.04477625425996775]
[false,false,0.01485938858005588,false,0.1118521286202114,0.007726435433856574]
[true,false,0.01900328455180919,false,0.0735737011002566,0.01257810050980049]
[true,false,0.02260334445531154,false,0.07866846741402632,-0.005607717490455037]
[false,false,0.03652118431287403,false,0.0838013230211782,0.03463657831385817]
[false,false,0.03290634261803785,false,0.08265114488227773,0.02168561574487645]
[false,false,0.04771600469058716,false,0.0937839378762298,0.09040377229056298]
[false,false,0.03005972786217396,false,0.09374568456423753,0.04134447952438897]
[false,false,0.02320412989593355,false,0.1071408259208972,0.02302591749227013]
[true,false,0.06117294422992921,false,0.07762649379226484,0.09862085116057046]
[true,false,0.05085034316995141,false,0.07953930245996582,0.0763571311730646]
[false,false,0.04815307250319099,false,0.104502180718829,0.08235267745384964]
[true,false,0.03751993532943613,false,0.07959921604712292,0.0513795958523641]
[true,false,0.05933737229991483,false,0.06727266776585479,0.0541796868033244]
[false,false,0.0389261179983845,false,0.08147146626958564,0.06388329881106167]
[false,false,0.04748048057835566,false,0.09911120898981998,0.08273985455865113]
[true,false,0.06055646024232096,false,0.07636291397614159,0.0588666458469758]
[false,false,0.03456829688653683,false,0.09259839667989869,0.03165528987113377]
[false,false,0.02164780875687793,false,0.09447558697152512,0.003383262815981539]
[false,false,0.04888845709507399,false,0.09365058377410074,0.07448359578619256]
[true,false,0.05371869380676231,false,0.07145748586728211,0.08566240930538083]
[true,false,0.04234440810866549,false,0.07947576511009319,0.06773764841922593]
[false,false,0.0421597868941861,false,0.09005165560103214,0.08298237318807677]
[true,false,0.03760236035740626,false,0.07655735695300006,0.06131958876709068]
[false,false,0.04614153914624712,false,0.08621146268932449,0.03311438512177197]
[false,false,0.04148676003789874,false,0.1021236114498656,0.02777496911231827]
[true,false,0.04157451578672583,false,0.0648822119564585,0.08415119075626887]
[false,false,0.06693011327086068,false,0.08866879794421974,0.08669709022811174]
[false,false,0.04091749395623863,false,0.1012625209963136,0.0690980625713626]
[false,false,0.05754149119841663,false,0.09341072751056133,0.08615488395534736]
[false,false,0.03726788344017645,false,0.09873229576556862,0.06943326147010397]
[false,false,0.044502059350227,false,0.08725164340340047,0.05265569047148849]
[false,false,0.05505201731718933,false,0.09187660081861215,0.05934993898193134]
[false,false,0.02782988856065221,false,0.1008342466135605,0.01374320122552947]
[false,false,0.03558163647044864,false,0.09329170866258528,0.05218861873780114]
[false,false,0.02495082494201735,false,0.1051835539468171,0.03501130804103039]
[true,false,0.04584544783782578,false,0.07842723940607076,0.06613727474267798]
[true,false,0.07133936577878447,false,0.06993506466918871,0.07329868642685516]
[false,false,0.03573958496983712,false,0.08124634972514155,0.02286144748311917]
[false,false,0.0285835165025626,false,0.09063572931915352,0.01048853863900232]