Embed Size (px)
Citation preview
![Page 1: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/1.jpg)
Scenario1Initial Treasury Yield Curve: Coupon Paying 12/31/2002 12/31/2004 10/31/2005 "Feb 19823 Month Yield 1.21% 2.22% 3.79% 14.418%6 Month Yield 1.27% 2.50% 4.13% 14.891%1 Year Yield 1.45% 2.67% 4.18% 14.792%2 Year Yield 1.84% 3.01% 4.27% 14.865%3 Year Yield 2.23% 3.21% 4.29% 14.773%5 Year Yield 3.03% 3.60% 4.33% 14.590%7 Year Yield 3.63% 3.93% 4.38% 14.509%10 Year Yield 4.03% 4.23% 4.46% 14.475%20 Year Yield 5.01% 4.88% 4.74% 14.534%30 Year Yield 5.99% 5.00% 4.85% 14.271%
![Page 2: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/2.jpg)
Scenario3Scenario2 "June_20036.750% 0.945%7.130% 0.945%7.180% 1.006%7.270% 1.219%7.290% 1.502%7.330% 2.249%7.380% 2.822%7.460% 3.152%7.470% 4.324%7.850% 4.850%
![Page 3: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/3.jpg)
Assumptions
Page 3
Initial Treasury Curve Standard C-3 Phase I RBC ScenariosInitial Treasury Yield Curve: Coupon Paying 3 Month Yield 0.160%6 Month Yield 0.220%1 Year Yield 0.340%2 Year Yield 0.760%3 Year Yield 1.260%5 Year Yield 2.100%7 Year Yield 2.750%10 Year Yield 3.310%20 Year Yield 4.050%30 Year Yield 4.220%
Model Settings Custom Interest Rate ScenariosModel Frequency Monthly Note: Edit list of custom scenario numbers starting in cell $B$52Output Target Comma Delimited FileGenerate Bond Indices? 0
Excel Output SettingsBlank rows between scenarios 4
Comma Delimited Output SettingsOutput Type Single FileFile name (.csv) c:\temp\scenarios\test50.csvOutput precision 6Include File Header? 0
Bond Return Model: Random SamplesRandom Number Files (Folder): c:\temp\ Money Market: rand_ret_MONEY.csv Government Bonds: rand_ret_ITGVT.csv Corporate Bonds: rand_ret_LTCORP.csv
Custom ScenariosCustom List of Scenario Numbers:
123456789
10111213
![Page 4: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/4.jpg)
Assumptions
Page 4
1415161718192021222324252627282930313233343536373839404142434445464748495051525354555657585960616263
![Page 5: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/5.jpg)
Assumptions
Page 5
646566676869707172737475767778798081828384858687888990919293949596979899
100101102103104105106107108109110111112113
![Page 6: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/6.jpg)
Assumptions
Page 6
114115116117118119120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150151152153154155156157158159160161162163
![Page 7: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/7.jpg)
Assumptions
Page 7
164165166167168169170171172173174175176177178179180181182183184185186187188189190191192193194195196197198199200201202203204205206207208209210211212213
![Page 8: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/8.jpg)
Assumptions
Page 8
214215216217218219220221222223224225226227228229230231232233234235236237238239240241242243244245246247248249250251252253254255256257258259260261262263
![Page 9: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/9.jpg)
Assumptions
Page 9
264265266267268269270271272273274275276277278279280281282283284285286287288289290291292293294295296297298299300301302303304305306307308309310311312313
![Page 10: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/10.jpg)
Assumptions
Page 10
314315316317318319320321322323324325326327328329330331332333334335336337338339340341342343344345346347348349350351352353354355356357358359360361362363
![Page 11: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/11.jpg)
Assumptions
Page 11
364365366367368369370371372373374375376377378379380381382383384385386387388389390391392393394395396397398399400401402403404405406407408409410411412413
![Page 12: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/12.jpg)
Assumptions
Page 12
414415416417418419420421422423424425426427428429430431432433434435436437438439440441442443444445446447448449450451452453454455456457458459460461462463
![Page 13: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/13.jpg)
Assumptions
Page 13
464465466467468469470471472473474475476477478479480481482483484485486487488489490491492493494495496497498499500501502503504505506507508509510511512513
![Page 14: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/14.jpg)
Assumptions
Page 14
514515516517518519520521522523524525526527528529530531532533534535536537538539540541542543544545546547548549550551552553554555556557558559560561562563
![Page 15: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/15.jpg)
Assumptions
Page 15
564565566567568569570571572573574575576577578579580581582583584585586587588589590591592593594595596597598599600601602603604605606607608609610611612613
![Page 16: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/16.jpg)
Assumptions
Page 16
614615616617618619620621622623624625626627628629630631632633634635636637638639640641642643644645646647648649650651652653654655656657658659660661662663
![Page 17: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/17.jpg)
Assumptions
Page 17
664665666667668669670671672673674675676677678679680681682683684685686687688689690691692693694695696697698699700701702703704705706707708709710711712713
![Page 18: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/18.jpg)
Assumptions
Page 18
714715716717718719720721722723724725726727728729730731732733734735736737738739740741742743744745746747748749750751752753754755756757758759760761762763
![Page 19: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/19.jpg)
Assumptions
Page 19
764765766767768769770771772773774775776777778779780781782783784785786787788789790791792793794795796797798799800801802803804805806807808809810811812813
![Page 20: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/20.jpg)
Assumptions
Page 20
814815816817818819820821822823824825826827828829830831832833834835836837838839840841842843844845846847848849850851852853854855856857858859860861862863
![Page 21: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/21.jpg)
Assumptions
Page 21
864865866867868869870871872873874875876877878879880881882883884885886887888889890891892893894895896897898899900901902903904905906907908909910911912913
![Page 22: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/22.jpg)
Assumptions
Page 22
914915916917918919920921922923924925926927928929930931932933934935936937938939940941942943944945946947948949950951952953954955956957958959960961962963
![Page 23: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/23.jpg)
Assumptions
Page 23
964965966967968969970971972973974975976977978979980981982983984985986987988989990991992993994995996997998999
10001001100210031004100510061007100810091010101110121013
![Page 24: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/24.jpg)
Assumptions
Page 24
10141015101610171018101910201021102210231024102510261027102810291030103110321033103410351036103710381039104010411042104310441045104610471048104910501051105210531054105510561057105810591060106110621063
![Page 25: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/25.jpg)
Assumptions
Page 25
10641065106610671068106910701071107210731074107510761077107810791080108110821083108410851086108710881089109010911092109310941095109610971098109911001101110211031104110511061107110811091110111111121113
![Page 26: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/26.jpg)
Assumptions
Page 26
11141115111611171118111911201121112211231124112511261127112811291130113111321133113411351136113711381139114011411142114311441145114611471148114911501151115211531154115511561157115811591160116111621163
![Page 27: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/27.jpg)
Assumptions
Page 27
11641165116611671168116911701171117211731174117511761177117811791180118111821183118411851186118711881189119011911192119311941195119611971198119912001201120212031204120512061207120812091210121112121213
![Page 28: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/28.jpg)
Assumptions
Page 28
12141215121612171218121912201221122212231224122512261227122812291230123112321233123412351236123712381239124012411242124312441245124612471248124912501251125212531254125512561257125812591260126112621263
![Page 29: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/29.jpg)
Assumptions
Page 29
12641265126612671268126912701271127212731274127512761277127812791280128112821283128412851286128712881289129012911292129312941295129612971298129913001301130213031304130513061307130813091310131113121313
![Page 30: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/30.jpg)
Assumptions
Page 30
13141315131613171318131913201321132213231324132513261327132813291330133113321333133413351336133713381339134013411342134313441345134613471348134913501351135213531354135513561357135813591360136113621363
![Page 31: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/31.jpg)
Assumptions
Page 31
13641365136613671368136913701371137213731374137513761377137813791380138113821383138413851386138713881389139013911392139313941395139613971398139914001401140214031404140514061407140814091410141114121413
![Page 32: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/32.jpg)
Assumptions
Page 32
14141415141614171418141914201421142214231424142514261427142814291430143114321433143414351436143714381439144014411442144314441445144614471448144914501451145214531454145514561457145814591460146114621463
![Page 33: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/33.jpg)
Assumptions
Page 33
14641465146614671468146914701471147214731474147514761477147814791480148114821483148414851486148714881489149014911492149314941495149614971498149915001501150215031504150515061507150815091510151115121513
![Page 34: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/34.jpg)
Assumptions
Page 34
15141515151615171518151915201521152215231524152515261527152815291530153115321533153415351536153715381539154015411542154315441545154615471548154915501551155215531554155515561557155815591560156115621563
![Page 35: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/35.jpg)
Assumptions
Page 35
15641565156615671568156915701571157215731574157515761577157815791580158115821583158415851586158715881589159015911592159315941595159615971598159916001601160216031604160516061607160816091610161116121613
![Page 36: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/36.jpg)
Assumptions
Page 36
16141615161616171618161916201621162216231624162516261627162816291630163116321633163416351636163716381639164016411642164316441645164616471648164916501651165216531654165516561657165816591660166116621663
![Page 37: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/37.jpg)
Assumptions
Page 37
16641665166616671668166916701671167216731674167516761677167816791680168116821683168416851686168716881689169016911692169316941695169616971698169917001701170217031704170517061707170817091710171117121713
![Page 38: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/38.jpg)
Assumptions
Page 38
17141715171617171718171917201721172217231724172517261727172817291730173117321733173417351736173717381739174017411742174317441745174617471748174917501751175217531754175517561757175817591760176117621763
![Page 39: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/39.jpg)
Assumptions
Page 39
17641765176617671768176917701771177217731774177517761777177817791780178117821783178417851786178717881789179017911792179317941795179617971798179918001801180218031804180518061807180818091810181118121813
![Page 40: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/40.jpg)
Assumptions
Page 40
18141815181618171818181918201821182218231824182518261827182818291830183118321833183418351836183718381839184018411842184318441845184618471848184918501851185218531854185518561857185818591860186118621863
![Page 41: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/41.jpg)
Assumptions
Page 41
18641865186618671868186918701871187218731874187518761877187818791880188118821883188418851886188718881889189018911892189318941895189618971898189919001901190219031904190519061907190819091910191119121913
![Page 42: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/42.jpg)
Assumptions
Page 42
19141915191619171918191919201921192219231924192519261927192819291930193119321933193419351936193719381939194019411942194319441945194619471948194919501951195219531954195519561957195819591960196119621963
![Page 43: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/43.jpg)
Assumptions
Page 43
19641965196619671968196919701971197219731974197519761977197819791980198119821983198419851986198719881989199019911992199319941995199619971998199920002001200220032004200520062007200820092010201120122013
![Page 44: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/44.jpg)
Assumptions
Page 44
20142015201620172018201920202021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048204920502051205220532054205520562057205820592060206120622063
![Page 45: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/45.jpg)
Assumptions
Page 45
20642065206620672068206920702071207220732074207520762077207820792080208120822083208420852086208720882089209020912092209320942095209620972098209921002101210221032104210521062107210821092110211121122113
![Page 46: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/46.jpg)
Assumptions
Page 46
21142115211621172118211921202121212221232124212521262127212821292130213121322133213421352136213721382139214021412142214321442145214621472148214921502151215221532154215521562157215821592160216121622163
![Page 47: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/47.jpg)
Assumptions
Page 47
21642165216621672168216921702171217221732174217521762177217821792180218121822183218421852186218721882189219021912192219321942195219621972198219922002201220222032204220522062207220822092210221122122213
![Page 48: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/48.jpg)
Assumptions
Page 48
22142215221622172218221922202221222222232224222522262227222822292230223122322233223422352236223722382239224022412242224322442245224622472248224922502251225222532254225522562257225822592260226122622263
![Page 49: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/49.jpg)
Assumptions
Page 49
22642265226622672268226922702271227222732274227522762277227822792280228122822283228422852286228722882289229022912292229322942295229622972298229923002301230223032304230523062307230823092310231123122313
![Page 50: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/50.jpg)
Assumptions
Page 50
23142315231623172318231923202321232223232324232523262327232823292330233123322333233423352336233723382339234023412342234323442345234623472348234923502351235223532354235523562357235823592360236123622363
![Page 51: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/51.jpg)
Assumptions
Page 51
23642365236623672368236923702371237223732374237523762377237823792380238123822383238423852386238723882389239023912392239323942395239623972398239924002401240224032404240524062407240824092410241124122413
![Page 52: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/52.jpg)
Assumptions
Page 52
24142415241624172418241924202421242224232424242524262427242824292430243124322433243424352436243724382439244024412442244324442445244624472448244924502451245224532454245524562457245824592460246124622463
![Page 53: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/53.jpg)
Assumptions
Page 53
24642465246624672468246924702471247224732474247524762477247824792480248124822483248424852486248724882489249024912492249324942495249624972498249925002501250225032504250525062507250825092510251125122513
![Page 54: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/54.jpg)
Assumptions
Page 54
25142515251625172518251925202521252225232524252525262527252825292530253125322533253425352536253725382539254025412542254325442545254625472548254925502551255225532554255525562557255825592560256125622563
![Page 55: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/55.jpg)
Assumptions
Page 55
25642565256625672568256925702571257225732574257525762577257825792580258125822583258425852586258725882589259025912592259325942595259625972598259926002601260226032604260526062607260826092610261126122613
![Page 56: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/56.jpg)
Assumptions
Page 56
26142615261626172618261926202621262226232624262526262627262826292630263126322633263426352636263726382639264026412642264326442645264626472648264926502651265226532654265526562657265826592660266126622663
![Page 57: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/57.jpg)
Assumptions
Page 57
26642665266626672668266926702671267226732674267526762677267826792680268126822683268426852686268726882689269026912692269326942695269626972698269927002701270227032704270527062707270827092710271127122713
![Page 58: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/58.jpg)
Assumptions
Page 58
27142715271627172718271927202721272227232724272527262727272827292730273127322733273427352736273727382739274027412742274327442745274627472748274927502751275227532754275527562757275827592760276127622763
![Page 59: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/59.jpg)
Assumptions
Page 59
27642765276627672768276927702771277227732774277527762777277827792780278127822783278427852786278727882789279027912792279327942795279627972798279928002801280228032804280528062807280828092810281128122813
![Page 60: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/60.jpg)
Assumptions
Page 60
28142815281628172818281928202821282228232824282528262827282828292830283128322833283428352836283728382839284028412842284328442845284628472848284928502851285228532854285528562857285828592860286128622863
![Page 61: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/61.jpg)
Assumptions
Page 61
28642865286628672868286928702871287228732874287528762877287828792880288128822883288428852886288728882889289028912892289328942895289628972898289929002901290229032904290529062907290829092910291129122913
![Page 62: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/62.jpg)
Assumptions
Page 62
29142915291629172918291929202921292229232924292529262927292829292930293129322933293429352936293729382939294029412942294329442945294629472948294929502951295229532954295529562957295829592960296129622963
![Page 63: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/63.jpg)
Assumptions
Page 63
29642965296629672968296929702971297229732974297529762977297829792980298129822983298429852986298729882989299029912992299329942995299629972998299930003001300230033004300530063007300830093010301130123013
![Page 64: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/64.jpg)
Assumptions
Page 64
30143015301630173018301930203021302230233024302530263027302830293030303130323033303430353036303730383039304030413042304330443045304630473048304930503051305230533054305530563057305830593060306130623063
![Page 65: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/65.jpg)
Assumptions
Page 65
30643065306630673068306930703071307230733074307530763077307830793080308130823083308430853086308730883089309030913092309330943095309630973098309931003101310231033104310531063107310831093110311131123113
![Page 66: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/66.jpg)
Assumptions
Page 66
31143115311631173118311931203121312231233124312531263127312831293130313131323133313431353136313731383139314031413142314331443145314631473148314931503151315231533154315531563157315831593160316131623163
![Page 67: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/67.jpg)
Assumptions
Page 67
31643165316631673168316931703171317231733174317531763177317831793180318131823183318431853186318731883189319031913192319331943195319631973198319932003201320232033204320532063207320832093210321132123213
![Page 68: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/68.jpg)
Assumptions
Page 68
32143215321632173218321932203221322232233224322532263227322832293230323132323233323432353236323732383239324032413242324332443245324632473248324932503251325232533254325532563257325832593260326132623263
![Page 69: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/69.jpg)
Assumptions
Page 69
32643265326632673268326932703271327232733274327532763277327832793280328132823283328432853286328732883289329032913292329332943295329632973298329933003301330233033304330533063307330833093310331133123313
![Page 70: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/70.jpg)
Assumptions
Page 70
33143315331633173318331933203321332233233324332533263327332833293330333133323333333433353336333733383339334033413342334333443345334633473348334933503351335233533354335533563357335833593360336133623363
![Page 71: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/71.jpg)
Assumptions
Page 71
33643365336633673368336933703371337233733374337533763377337833793380338133823383338433853386338733883389339033913392339333943395339633973398339934003401340234033404340534063407340834093410341134123413
![Page 72: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/72.jpg)
Assumptions
Page 72
34143415341634173418341934203421342234233424342534263427342834293430343134323433343434353436343734383439344034413442344334443445344634473448344934503451345234533454345534563457345834593460346134623463
![Page 73: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/73.jpg)
Assumptions
Page 73
34643465346634673468346934703471347234733474347534763477347834793480348134823483348434853486348734883489349034913492349334943495349634973498349935003501350235033504350535063507350835093510351135123513
![Page 74: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/74.jpg)
Assumptions
Page 74
35143515351635173518351935203521352235233524352535263527352835293530353135323533353435353536353735383539354035413542354335443545354635473548354935503551355235533554355535563557355835593560356135623563
![Page 75: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/75.jpg)
Assumptions
Page 75
35643565356635673568356935703571357235733574357535763577357835793580358135823583358435853586358735883589359035913592359335943595359635973598359936003601360236033604360536063607360836093610361136123613
![Page 76: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/76.jpg)
Assumptions
Page 76
36143615361636173618361936203621362236233624362536263627362836293630363136323633363436353636363736383639364036413642364336443645364636473648364936503651365236533654365536563657365836593660366136623663
![Page 77: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/77.jpg)
Assumptions
Page 77
36643665366636673668366936703671367236733674367536763677367836793680368136823683368436853686368736883689369036913692369336943695369636973698369937003701370237033704370537063707370837093710371137123713
![Page 78: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/78.jpg)
Assumptions
Page 78
37143715371637173718371937203721372237233724372537263727372837293730373137323733373437353736373737383739374037413742374337443745374637473748374937503751375237533754375537563757375837593760376137623763
![Page 79: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/79.jpg)
Assumptions
Page 79
37643765376637673768376937703771377237733774377537763777377837793780378137823783378437853786378737883789379037913792379337943795379637973798379938003801380238033804380538063807380838093810381138123813
![Page 80: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/80.jpg)
Assumptions
Page 80
38143815381638173818381938203821382238233824382538263827382838293830383138323833383438353836383738383839384038413842384338443845384638473848384938503851385238533854385538563857385838593860386138623863
![Page 81: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/81.jpg)
Assumptions
Page 81
38643865386638673868386938703871387238733874387538763877387838793880388138823883388438853886388738883889389038913892389338943895389638973898389939003901390239033904390539063907390839093910391139123913
![Page 82: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/82.jpg)
Assumptions
Page 82
39143915391639173918391939203921392239233924392539263927392839293930393139323933393439353936393739383939394039413942394339443945394639473948394939503951395239533954395539563957395839593960396139623963
![Page 83: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/83.jpg)
Assumptions
Page 83
39643965396639673968396939703971397239733974397539763977397839793980398139823983398439853986398739883989399039913992399339943995399639973998399940004001400240034004400540064007400840094010401140124013
![Page 84: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/84.jpg)
Assumptions
Page 84
40144015401640174018401940204021402240234024402540264027402840294030403140324033403440354036403740384039404040414042404340444045404640474048404940504051405240534054405540564057405840594060406140624063
![Page 85: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/85.jpg)
Assumptions
Page 85
40644065406640674068406940704071407240734074407540764077407840794080408140824083408440854086408740884089409040914092409340944095409640974098409941004101410241034104410541064107410841094110411141124113
![Page 86: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/86.jpg)
Assumptions
Page 86
41144115411641174118411941204121412241234124412541264127412841294130413141324133413441354136413741384139414041414142414341444145414641474148414941504151415241534154415541564157415841594160416141624163
![Page 87: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/87.jpg)
Assumptions
Page 87
41644165416641674168416941704171417241734174417541764177417841794180418141824183418441854186418741884189419041914192419341944195419641974198419942004201420242034204420542064207420842094210421142124213
![Page 88: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/88.jpg)
Assumptions
Page 88
42144215421642174218421942204221422242234224422542264227422842294230423142324233423442354236423742384239424042414242424342444245424642474248424942504251425242534254425542564257425842594260426142624263
![Page 89: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/89.jpg)
Assumptions
Page 89
42644265426642674268426942704271427242734274427542764277427842794280428142824283428442854286428742884289429042914292429342944295429642974298429943004301430243034304430543064307430843094310431143124313
![Page 90: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/90.jpg)
Assumptions
Page 90
43144315431643174318431943204321432243234324432543264327432843294330433143324333433443354336433743384339434043414342434343444345434643474348434943504351435243534354435543564357435843594360436143624363
![Page 91: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/91.jpg)
Assumptions
Page 91
43644365436643674368436943704371437243734374437543764377437843794380438143824383438443854386438743884389439043914392439343944395439643974398439944004401440244034404440544064407440844094410441144124413
![Page 92: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/92.jpg)
Assumptions
Page 92
44144415441644174418441944204421442244234424442544264427442844294430443144324433443444354436443744384439444044414442444344444445444644474448444944504451445244534454445544564457445844594460446144624463
![Page 93: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/93.jpg)
Assumptions
Page 93
44644465446644674468446944704471447244734474447544764477447844794480448144824483448444854486448744884489449044914492449344944495449644974498449945004501450245034504450545064507450845094510451145124513
![Page 94: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/94.jpg)
Assumptions
Page 94
45144515451645174518451945204521452245234524452545264527452845294530453145324533453445354536453745384539454045414542454345444545454645474548454945504551455245534554455545564557455845594560456145624563
![Page 95: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/95.jpg)
Assumptions
Page 95
45644565456645674568456945704571457245734574457545764577457845794580458145824583458445854586458745884589459045914592459345944595459645974598459946004601460246034604460546064607460846094610461146124613
![Page 96: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/96.jpg)
Assumptions
Page 96
46144615461646174618461946204621462246234624462546264627462846294630463146324633463446354636463746384639464046414642464346444645464646474648464946504651465246534654465546564657465846594660466146624663
![Page 97: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/97.jpg)
Assumptions
Page 97
46644665466646674668466946704671467246734674467546764677467846794680468146824683468446854686468746884689469046914692469346944695469646974698469947004701470247034704470547064707470847094710471147124713
![Page 98: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/98.jpg)
Assumptions
Page 98
47144715471647174718471947204721472247234724472547264727472847294730473147324733473447354736473747384739474047414742474347444745474647474748474947504751475247534754475547564757475847594760476147624763
![Page 99: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/99.jpg)
Assumptions
Page 99
47644765476647674768476947704771477247734774477547764777477847794780478147824783478447854786478747884789479047914792479347944795479647974798479948004801480248034804480548064807480848094810481148124813
![Page 100: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/100.jpg)
Assumptions
Page 100
48144815481648174818481948204821482248234824482548264827482848294830483148324833483448354836483748384839484048414842484348444845484648474848484948504851485248534854485548564857485848594860486148624863
![Page 101: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/101.jpg)
Assumptions
Page 101
48644865486648674868486948704871487248734874487548764877487848794880488148824883488448854886488748884889489048914892489348944895489648974898489949004901490249034904490549064907490849094910491149124913
![Page 102: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/102.jpg)
Assumptions
Page 102
49144915491649174918491949204921492249234924492549264927492849294930493149324933493449354936493749384939494049414942494349444945494649474948494949504951495249534954495549564957495849594960496149624963
![Page 103: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/103.jpg)
Assumptions
Page 103
49644965496649674968496949704971497249734974497549764977497849794980498149824983498449854986498749884989499049914992499349944995499649974998499950005001500250035004500550065007500850095010501150125013
![Page 104: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/104.jpg)
Assumptions
Page 104
50145015501650175018501950205021502250235024502550265027502850295030503150325033503450355036503750385039504050415042504350445045504650475048504950505051505250535054505550565057505850595060506150625063
![Page 105: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/105.jpg)
Assumptions
Page 105
50645065506650675068506950705071507250735074507550765077507850795080508150825083508450855086508750885089509050915092509350945095509650975098509951005101510251035104510551065107510851095110511151125113
![Page 106: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/106.jpg)
Assumptions
Page 106
51145115511651175118511951205121512251235124512551265127512851295130513151325133513451355136513751385139514051415142514351445145514651475148514951505151515251535154515551565157515851595160516151625163
![Page 107: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/107.jpg)
Assumptions
Page 107
51645165516651675168516951705171517251735174517551765177517851795180518151825183518451855186518751885189519051915192519351945195519651975198519952005201520252035204520552065207520852095210521152125213
![Page 108: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/108.jpg)
Assumptions
Page 108
52145215521652175218521952205221522252235224522552265227522852295230523152325233523452355236523752385239524052415242524352445245524652475248524952505251525252535254525552565257525852595260526152625263
![Page 109: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/109.jpg)
Assumptions
Page 109
52645265526652675268526952705271527252735274527552765277527852795280528152825283528452855286528752885289529052915292529352945295529652975298529953005301530253035304530553065307530853095310531153125313
![Page 110: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/110.jpg)
Assumptions
Page 110
53145315531653175318531953205321532253235324532553265327532853295330533153325333533453355336533753385339534053415342534353445345534653475348534953505351535253535354535553565357535853595360536153625363
![Page 111: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/111.jpg)
Assumptions
Page 111
53645365536653675368536953705371537253735374537553765377537853795380538153825383538453855386538753885389539053915392539353945395539653975398539954005401540254035404540554065407540854095410541154125413
![Page 112: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/112.jpg)
Assumptions
Page 112
54145415541654175418541954205421542254235424542554265427542854295430543154325433543454355436543754385439544054415442544354445445544654475448544954505451545254535454545554565457545854595460546154625463
![Page 113: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/113.jpg)
Assumptions
Page 113
54645465546654675468546954705471547254735474547554765477547854795480548154825483548454855486548754885489549054915492549354945495549654975498549955005501550255035504550555065507550855095510551155125513
![Page 114: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/114.jpg)
Assumptions
Page 114
55145515551655175518551955205521552255235524552555265527552855295530553155325533553455355536553755385539554055415542554355445545554655475548554955505551555255535554555555565557555855595560556155625563
![Page 115: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/115.jpg)
Assumptions
Page 115
55645565556655675568556955705571557255735574557555765577557855795580558155825583558455855586558755885589559055915592559355945595559655975598559956005601560256035604560556065607560856095610561156125613
![Page 116: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/116.jpg)
Assumptions
Page 116
56145615561656175618561956205621562256235624562556265627562856295630563156325633563456355636563756385639564056415642564356445645564656475648564956505651565256535654565556565657565856595660566156625663
![Page 117: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/117.jpg)
Assumptions
Page 117
56645665566656675668566956705671567256735674567556765677567856795680568156825683568456855686568756885689569056915692569356945695569656975698569957005701570257035704570557065707570857095710571157125713
![Page 118: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/118.jpg)
Assumptions
Page 118
57145715571657175718571957205721572257235724572557265727572857295730573157325733573457355736573757385739574057415742574357445745574657475748574957505751575257535754575557565757575857595760576157625763
![Page 119: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/119.jpg)
Assumptions
Page 119
57645765576657675768576957705771577257735774577557765777577857795780578157825783578457855786578757885789579057915792579357945795579657975798579958005801580258035804580558065807580858095810581158125813
![Page 120: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/120.jpg)
Assumptions
Page 120
58145815581658175818581958205821582258235824582558265827582858295830583158325833583458355836583758385839584058415842584358445845584658475848584958505851585258535854585558565857585858595860586158625863
![Page 121: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/121.jpg)
Assumptions
Page 121
58645865586658675868586958705871587258735874587558765877587858795880588158825883588458855886588758885889589058915892589358945895589658975898589959005901590259035904590559065907590859095910591159125913
![Page 122: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/122.jpg)
Assumptions
Page 122
59145915591659175918591959205921592259235924592559265927592859295930593159325933593459355936593759385939594059415942594359445945594659475948594959505951595259535954595559565957595859595960596159625963
![Page 123: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/123.jpg)
Assumptions
Page 123
59645965596659675968596959705971597259735974597559765977597859795980598159825983598459855986598759885989599059915992599359945995599659975998599960006001600260036004600560066007600860096010601160126013
![Page 124: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/124.jpg)
Assumptions
Page 124
60146015601660176018601960206021602260236024602560266027602860296030603160326033603460356036603760386039604060416042604360446045604660476048604960506051605260536054605560566057605860596060606160626063
![Page 125: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/125.jpg)
Assumptions
Page 125
60646065606660676068606960706071607260736074607560766077607860796080608160826083608460856086608760886089609060916092609360946095609660976098609961006101610261036104610561066107610861096110611161126113
![Page 126: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/126.jpg)
Assumptions
Page 126
61146115611661176118611961206121612261236124612561266127612861296130613161326133613461356136613761386139614061416142614361446145614661476148614961506151615261536154615561566157615861596160616161626163
![Page 127: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/127.jpg)
Assumptions
Page 127
61646165616661676168616961706171617261736174617561766177617861796180618161826183618461856186618761886189619061916192619361946195619661976198619962006201620262036204620562066207620862096210621162126213
![Page 128: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/128.jpg)
Assumptions
Page 128
62146215621662176218621962206221622262236224622562266227622862296230623162326233623462356236623762386239624062416242624362446245624662476248624962506251625262536254625562566257625862596260626162626263
![Page 129: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/129.jpg)
Assumptions
Page 129
62646265626662676268626962706271627262736274627562766277627862796280628162826283628462856286628762886289629062916292629362946295629662976298629963006301630263036304630563066307630863096310631163126313
![Page 130: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/130.jpg)
Assumptions
Page 130
63146315631663176318631963206321632263236324632563266327632863296330633163326333633463356336633763386339634063416342634363446345634663476348634963506351635263536354635563566357635863596360636163626363
![Page 131: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/131.jpg)
Assumptions
Page 131
63646365636663676368636963706371637263736374637563766377637863796380638163826383638463856386638763886389639063916392639363946395639663976398639964006401640264036404640564066407640864096410641164126413
![Page 132: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/132.jpg)
Assumptions
Page 132
64146415641664176418641964206421642264236424642564266427642864296430643164326433643464356436643764386439644064416442644364446445644664476448644964506451645264536454645564566457645864596460646164626463
![Page 133: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/133.jpg)
Assumptions
Page 133
64646465646664676468646964706471647264736474647564766477647864796480648164826483648464856486648764886489649064916492649364946495649664976498649965006501650265036504650565066507650865096510651165126513
![Page 134: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/134.jpg)
Assumptions
Page 134
65146515651665176518651965206521652265236524652565266527652865296530653165326533653465356536653765386539654065416542654365446545654665476548654965506551655265536554655565566557655865596560656165626563
![Page 135: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/135.jpg)
Assumptions
Page 135
65646565656665676568656965706571657265736574657565766577657865796580658165826583658465856586658765886589659065916592659365946595659665976598659966006601660266036604660566066607660866096610661166126613
![Page 136: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/136.jpg)
Assumptions
Page 136
66146615661666176618661966206621662266236624662566266627662866296630663166326633663466356636663766386639664066416642664366446645664666476648664966506651665266536654665566566657665866596660666166626663
![Page 137: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/137.jpg)
Assumptions
Page 137
66646665666666676668666966706671667266736674667566766677667866796680668166826683668466856686668766886689669066916692669366946695669666976698669967006701670267036704670567066707670867096710671167126713
![Page 138: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/138.jpg)
Assumptions
Page 138
67146715671667176718671967206721672267236724672567266727672867296730673167326733673467356736673767386739674067416742674367446745674667476748674967506751675267536754675567566757675867596760676167626763
![Page 139: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/139.jpg)
Assumptions
Page 139
67646765676667676768676967706771677267736774677567766777677867796780678167826783678467856786678767886789679067916792679367946795679667976798679968006801680268036804680568066807680868096810681168126813
![Page 140: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/140.jpg)
Assumptions
Page 140
68146815681668176818681968206821682268236824682568266827682868296830683168326833683468356836683768386839684068416842684368446845684668476848684968506851685268536854685568566857685868596860686168626863
![Page 141: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/141.jpg)
Assumptions
Page 141
68646865686668676868686968706871687268736874687568766877687868796880688168826883688468856886688768886889689068916892689368946895689668976898689969006901690269036904690569066907690869096910691169126913
![Page 142: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/142.jpg)
Assumptions
Page 142
69146915691669176918691969206921692269236924692569266927692869296930693169326933693469356936693769386939694069416942694369446945694669476948694969506951695269536954695569566957695869596960696169626963
![Page 143: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/143.jpg)
Assumptions
Page 143
69646965696669676968696969706971697269736974697569766977697869796980698169826983698469856986698769886989699069916992699369946995699669976998699970007001700270037004700570067007700870097010701170127013
![Page 144: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/144.jpg)
Assumptions
Page 144
70147015701670177018701970207021702270237024702570267027702870297030703170327033703470357036703770387039704070417042704370447045704670477048704970507051705270537054705570567057705870597060706170627063
![Page 145: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/145.jpg)
Assumptions
Page 145
70647065706670677068706970707071707270737074707570767077707870797080708170827083708470857086708770887089709070917092709370947095709670977098709971007101710271037104710571067107710871097110711171127113
![Page 146: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/146.jpg)
Assumptions
Page 146
71147115711671177118711971207121712271237124712571267127712871297130713171327133713471357136713771387139714071417142714371447145714671477148714971507151715271537154715571567157715871597160716171627163
![Page 147: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/147.jpg)
Assumptions
Page 147
71647165716671677168716971707171717271737174717571767177717871797180718171827183718471857186718771887189719071917192719371947195719671977198719972007201720272037204720572067207720872097210721172127213
![Page 148: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/148.jpg)
Assumptions
Page 148
72147215721672177218721972207221722272237224722572267227722872297230723172327233723472357236723772387239724072417242724372447245724672477248724972507251725272537254725572567257725872597260726172627263
![Page 149: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/149.jpg)
Assumptions
Page 149
72647265726672677268726972707271727272737274727572767277727872797280728172827283728472857286728772887289729072917292729372947295729672977298729973007301730273037304730573067307730873097310731173127313
![Page 150: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/150.jpg)
Assumptions
Page 150
73147315731673177318731973207321732273237324732573267327732873297330733173327333733473357336733773387339734073417342734373447345734673477348734973507351735273537354735573567357735873597360736173627363
![Page 151: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/151.jpg)
Assumptions
Page 151
73647365736673677368736973707371737273737374737573767377737873797380738173827383738473857386738773887389739073917392739373947395739673977398739974007401740274037404740574067407740874097410741174127413
![Page 152: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/152.jpg)
Assumptions
Page 152
74147415741674177418741974207421742274237424742574267427742874297430743174327433743474357436743774387439744074417442744374447445744674477448744974507451745274537454745574567457745874597460746174627463
![Page 153: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/153.jpg)
Assumptions
Page 153
74647465746674677468746974707471747274737474747574767477747874797480748174827483748474857486748774887489749074917492749374947495749674977498749975007501750275037504750575067507750875097510751175127513
![Page 154: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/154.jpg)
Assumptions
Page 154
75147515751675177518751975207521752275237524752575267527752875297530753175327533753475357536753775387539754075417542754375447545754675477548754975507551755275537554755575567557755875597560756175627563
![Page 155: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/155.jpg)
Assumptions
Page 155
75647565756675677568756975707571757275737574757575767577757875797580758175827583758475857586758775887589759075917592759375947595759675977598759976007601760276037604760576067607760876097610761176127613
![Page 156: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/156.jpg)
Assumptions
Page 156
76147615761676177618761976207621762276237624762576267627762876297630763176327633763476357636763776387639764076417642764376447645764676477648764976507651765276537654765576567657765876597660766176627663
![Page 157: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/157.jpg)
Assumptions
Page 157
76647665766676677668766976707671767276737674767576767677767876797680768176827683768476857686768776887689769076917692769376947695769676977698769977007701770277037704770577067707770877097710771177127713
![Page 158: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/158.jpg)
Assumptions
Page 158
77147715771677177718771977207721772277237724772577267727772877297730773177327733773477357736773777387739774077417742774377447745774677477748774977507751775277537754775577567757775877597760776177627763
![Page 159: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/159.jpg)
Assumptions
Page 159
77647765776677677768776977707771777277737774777577767777777877797780778177827783778477857786778777887789779077917792779377947795779677977798779978007801780278037804780578067807780878097810781178127813
![Page 160: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/160.jpg)
Assumptions
Page 160
78147815781678177818781978207821782278237824782578267827782878297830783178327833783478357836783778387839784078417842784378447845784678477848784978507851785278537854785578567857785878597860786178627863
![Page 161: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/161.jpg)
Assumptions
Page 161
78647865786678677868786978707871787278737874787578767877787878797880788178827883788478857886788778887889789078917892789378947895789678977898789979007901790279037904790579067907790879097910791179127913
![Page 162: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/162.jpg)
Assumptions
Page 162
79147915791679177918791979207921792279237924792579267927792879297930793179327933793479357936793779387939794079417942794379447945794679477948794979507951795279537954795579567957795879597960796179627963
![Page 163: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/163.jpg)
Assumptions
Page 163
79647965796679677968796979707971797279737974797579767977797879797980798179827983798479857986798779887989799079917992799379947995799679977998799980008001800280038004800580068007800880098010801180128013
![Page 164: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/164.jpg)
Assumptions
Page 164
80148015801680178018801980208021802280238024802580268027802880298030803180328033803480358036803780388039804080418042804380448045804680478048804980508051805280538054805580568057805880598060806180628063
![Page 165: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/165.jpg)
Assumptions
Page 165
80648065806680678068806980708071807280738074807580768077807880798080808180828083808480858086808780888089809080918092809380948095809680978098809981008101810281038104810581068107810881098110811181128113
![Page 166: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/166.jpg)
Assumptions
Page 166
81148115811681178118811981208121812281238124812581268127812881298130813181328133813481358136813781388139814081418142814381448145814681478148814981508151815281538154815581568157815881598160816181628163
![Page 167: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/167.jpg)
Assumptions
Page 167
81648165816681678168816981708171817281738174817581768177817881798180818181828183818481858186818781888189819081918192819381948195819681978198819982008201820282038204820582068207820882098210821182128213
![Page 168: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/168.jpg)
Assumptions
Page 168
82148215821682178218821982208221822282238224822582268227822882298230823182328233823482358236823782388239824082418242824382448245824682478248824982508251825282538254825582568257825882598260826182628263
![Page 169: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/169.jpg)
Assumptions
Page 169
82648265826682678268826982708271827282738274827582768277827882798280828182828283828482858286828782888289829082918292829382948295829682978298829983008301830283038304830583068307830883098310831183128313
![Page 170: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/170.jpg)
Assumptions
Page 170
83148315831683178318831983208321832283238324832583268327832883298330833183328333833483358336833783388339834083418342834383448345834683478348834983508351835283538354835583568357835883598360836183628363
![Page 171: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/171.jpg)
Assumptions
Page 171
83648365836683678368836983708371837283738374837583768377837883798380838183828383838483858386838783888389839083918392839383948395839683978398839984008401840284038404840584068407840884098410841184128413
![Page 172: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/172.jpg)
Assumptions
Page 172
84148415841684178418841984208421842284238424842584268427842884298430843184328433843484358436843784388439844084418442844384448445844684478448844984508451845284538454845584568457845884598460846184628463
![Page 173: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/173.jpg)
Assumptions
Page 173
84648465846684678468846984708471847284738474847584768477847884798480848184828483848484858486848784888489849084918492849384948495849684978498849985008501850285038504850585068507850885098510851185128513
![Page 174: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/174.jpg)
Assumptions
Page 174
85148515851685178518851985208521852285238524852585268527852885298530853185328533853485358536853785388539854085418542854385448545854685478548854985508551855285538554855585568557855885598560856185628563
![Page 175: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/175.jpg)
Assumptions
Page 175
85648565856685678568856985708571857285738574857585768577857885798580858185828583858485858586858785888589859085918592859385948595859685978598859986008601860286038604860586068607860886098610861186128613
![Page 176: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/176.jpg)
Assumptions
Page 176
86148615861686178618861986208621862286238624862586268627862886298630863186328633863486358636863786388639864086418642864386448645864686478648864986508651865286538654865586568657865886598660866186628663
![Page 177: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/177.jpg)
Assumptions
Page 177
86648665866686678668866986708671867286738674867586768677867886798680868186828683868486858686868786888689869086918692869386948695869686978698869987008701870287038704870587068707870887098710871187128713
![Page 178: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/178.jpg)
Assumptions
Page 178
87148715871687178718871987208721872287238724872587268727872887298730873187328733873487358736873787388739874087418742874387448745874687478748874987508751875287538754875587568757875887598760876187628763
![Page 179: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/179.jpg)
Assumptions
Page 179
87648765876687678768876987708771877287738774877587768777877887798780878187828783878487858786878787888789879087918792879387948795879687978798879988008801880288038804880588068807880888098810881188128813
![Page 180: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/180.jpg)
Assumptions
Page 180
88148815881688178818881988208821882288238824882588268827882888298830883188328833883488358836883788388839884088418842884388448845884688478848884988508851885288538854885588568857885888598860886188628863
![Page 181: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/181.jpg)
Assumptions
Page 181
88648865886688678868886988708871887288738874887588768877887888798880888188828883888488858886888788888889889088918892889388948895889688978898889989008901890289038904890589068907890889098910891189128913
![Page 182: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/182.jpg)
Assumptions
Page 182
89148915891689178918891989208921892289238924892589268927892889298930893189328933893489358936893789388939894089418942894389448945894689478948894989508951895289538954895589568957895889598960896189628963
![Page 183: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/183.jpg)
Assumptions
Page 183
89648965896689678968896989708971897289738974897589768977897889798980898189828983898489858986898789888989899089918992899389948995899689978998899990009001900290039004900590069007900890099010901190129013
![Page 184: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/184.jpg)
Assumptions
Page 184
90149015901690179018901990209021902290239024902590269027902890299030903190329033903490359036903790389039904090419042904390449045904690479048904990509051905290539054905590569057905890599060906190629063
![Page 185: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/185.jpg)
Assumptions
Page 185
90649065906690679068906990709071907290739074907590769077907890799080908190829083908490859086908790889089909090919092909390949095909690979098909991009101910291039104910591069107910891099110911191129113
![Page 186: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/186.jpg)
Assumptions
Page 186
91149115911691179118911991209121912291239124912591269127912891299130913191329133913491359136913791389139914091419142914391449145914691479148914991509151915291539154915591569157915891599160916191629163
![Page 187: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/187.jpg)
Assumptions
Page 187
91649165916691679168916991709171917291739174917591769177917891799180918191829183918491859186918791889189919091919192919391949195919691979198919992009201920292039204920592069207920892099210921192129213
![Page 188: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/188.jpg)
Assumptions
Page 188
92149215921692179218921992209221922292239224922592269227922892299230923192329233923492359236923792389239924092419242924392449245924692479248924992509251925292539254925592569257925892599260926192629263
![Page 189: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/189.jpg)
Assumptions
Page 189
92649265926692679268926992709271927292739274927592769277927892799280928192829283928492859286928792889289929092919292929392949295929692979298929993009301930293039304930593069307930893099310931193129313
![Page 190: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/190.jpg)
Assumptions
Page 190
93149315931693179318931993209321932293239324932593269327932893299330933193329333933493359336933793389339934093419342934393449345934693479348934993509351935293539354935593569357935893599360936193629363
![Page 191: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/191.jpg)
Assumptions
Page 191
93649365936693679368936993709371937293739374937593769377937893799380938193829383938493859386938793889389939093919392939393949395939693979398939994009401940294039404940594069407940894099410941194129413
![Page 192: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/192.jpg)
Assumptions
Page 192
94149415941694179418941994209421942294239424942594269427942894299430943194329433943494359436943794389439944094419442944394449445944694479448944994509451945294539454945594569457945894599460946194629463
![Page 193: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/193.jpg)
Assumptions
Page 193
94649465946694679468946994709471947294739474947594769477947894799480948194829483948494859486948794889489949094919492949394949495949694979498949995009501950295039504950595069507950895099510951195129513
![Page 194: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/194.jpg)
Assumptions
Page 194
95149515951695179518951995209521952295239524952595269527952895299530953195329533953495359536953795389539954095419542954395449545954695479548954995509551955295539554955595569557955895599560956195629563
![Page 195: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/195.jpg)
Assumptions
Page 195
95649565956695679568956995709571957295739574957595769577957895799580958195829583958495859586958795889589959095919592959395949595959695979598959996009601960296039604960596069607960896099610961196129613
![Page 196: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/196.jpg)
Assumptions
Page 196
96149615961696179618961996209621962296239624962596269627962896299630963196329633963496359636963796389639964096419642964396449645964696479648964996509651965296539654965596569657965896599660966196629663
![Page 197: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/197.jpg)
Assumptions
Page 197
96649665966696679668966996709671967296739674967596769677967896799680968196829683968496859686968796889689969096919692969396949695969696979698969997009701970297039704970597069707970897099710971197129713
![Page 198: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/198.jpg)
Assumptions
Page 198
97149715971697179718971997209721972297239724972597269727972897299730973197329733973497359736973797389739974097419742974397449745974697479748974997509751975297539754975597569757975897599760976197629763
![Page 199: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/199.jpg)
Assumptions
Page 199
97649765976697679768976997709771977297739774977597769777977897799780978197829783978497859786978797889789979097919792979397949795979697979798979998009801980298039804980598069807980898099810981198129813
![Page 200: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/200.jpg)
Assumptions
Page 200
98149815981698179818981998209821982298239824982598269827982898299830983198329833983498359836983798389839984098419842984398449845984698479848984998509851985298539854985598569857985898599860986198629863
![Page 201: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/201.jpg)
Assumptions
Page 201
98649865986698679868986998709871987298739874987598769877987898799880988198829883988498859886988798889889989098919892989398949895989698979898989999009901990299039904990599069907990899099910991199129913
![Page 202: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/202.jpg)
Assumptions
Page 202
99149915991699179918991999209921992299239924992599269927992899299930993199329933993499359936993799389939994099419942994399449945994699479948994999509951995299539954995599569957995899599960996199629963
![Page 203: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/203.jpg)
Assumptions
Page 203
996499659966996799689969997099719972997399749975997699779978997999809981998299839984998599869987998899899990999199929993999499959996999799989999
10000
![Page 204: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/204.jpg)
Assumptions
Page 204
Standard C-3 Phase I RBC Scenarios
Custom Interest Rate ScenariosNote: Edit list of custom scenario numbers starting in cell $B$52
![Page 205: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/205.jpg)
Scenario Orig Scen# Year Period 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year 10-Year 20-Year 30-Year MONEY ITGVT LTCORP
![Page 206: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/206.jpg)
0 Which set of scenarios were used? 2"Standard 12" = 1"Standard 50" = 2
What is the projection date (EOM)? 9/30/1996
On what basis are the projections? 2"10/1996 to 9/1997" = 1
"Calendar Year" = 2 RBC C-3 Phase I Factor: 3.578%(if "Calendar Year", the first fractional year is discarded)
Beginning Statutory Reserve Level: 1,000,000
Tax Rate: 35%
Percentile: 92.0 92.5 93.0 93.5 94.0 94.5 95.0 95.5 96.0 96.5Scenario: 38 23 26 50 20 46 22 7 37 45
C-3 Factor: 2.896% 2.908% 2.995% 3.240% 3.260% 3.298% 3.721% 3.761% 3.843% 3.921%
Sample Calculation of C-3 Factor for Scenario 1:Discount Loading: 105%
9/96-12/96 1997 1998 1999 2000 2001 2002 2003 2004 20051-yr Treasury Rates: 1.70% 4.25% 5.19% 7.36% 10.14% 9.87% 8.41% 8.75% 9.16% 7.06%
(First value is needed to discount any fraction of a year if "Calendar Year" is used)After-tax Dsct Factors: 0.9971 0.9690 0.9359 0.8911 0.8334 0.7808 0.7384 0.6968 0.6558 0.6256PV(Surplus): (1051) (25) 4080 7466 6729 4343 1210 (1752) (4210)C3-Factor: 1.384% = -Min(PV(Surplus)) / Beginning Statutory Reserve Level
*** Enter statutory surplus values for 12 or 50 scenarios, for all years of your projection
(S(1) = statutory surplus from end of first full projection year -- cumulative over at least 12 months)Scenario C-3 Factor Weight S(1) S(2) S(3) S(4) S(5) S(6) S(7) S(8) S(9)
1 1.384% 0.00 (1,085) (27) 4,579 8,959 8,618 5,881 1,736 (2,671) (6,729)2 0.429% 0.00 (2,805) (4,416) (2,742) 52 2,862 6,633 10,667 14,554 18,081 3 0.121% 0.00 (1,241) 165 7,093 14,105 17,437 21,516 25,600 29,521 33,491 4 2.279% 0.00 (927) (1,260) (5,655) (10,827) (14,257) (18,520) (22,841) (26,982) (31,375)
![Page 207: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/207.jpg)
5 1.314% 0.00 (1,983) (2,611) (1,819) (798) (89) 612 801 310 (987)6 0.325% 0.00 (2,407) (3,392) 703 6,089 9,372 13,287 17,334 21,366 25,149 7 3.761% 0.12 (520) 411 (1,567) (5,037) (8,255) (11,996) (15,584) (19,352) (22,678)8 0.191% 0.00 (1,932) (1,848) 3,662 9,877 12,664 15,502 18,642 22,181 26,079 9 11.259% 0.00 (2,769) (5,661) (8,849) (11,156) (12,990) (16,358) (20,298) (24,591) (29,559)
10 0.209% 0.00 (1,571) (2,126) 417 4,232 6,229 9,216 13,161 17,122 21,044 11 16.778% 0.00 (3,049) (6,773) (13,336) (19,294) (22,942) (29,127) (36,286) (43,254) (50,512)12 2.053% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)13 1.284% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)14 1.444% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)15 1.580% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)16 1.200% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)17 4.253% 0.04 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)18 2.148% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)19 1.602% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)20 3.260% 0.10 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)21 2.343% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)22 3.721% 0.16 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)23 2.908% 0.04 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)24 1.290% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)25 1.403% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)26 2.995% 0.06 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)27 1.987% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)28 1.712% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)29 4.380% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)30 1.697% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)31 1.595% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)32 4.616% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)33 1.924% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)34 2.344% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)35 4.041% 0.06 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)36 2.399% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)37 3.843% 0.10 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)38 2.896% 0.02 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)39 1.834% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)40 2.707% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)
![Page 208: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/208.jpg)
41 2.113% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)42 2.625% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)43 4.268% 0.02 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)44 2.187% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)45 3.921% 0.08 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)46 3.298% 0.12 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)47 1.564% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)48 2.657% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)49 2.084% 0.00 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)50 3.240% 0.08 (1,724) (1,720) 827 3,282 3,226 1,227 (2,339) (5,347) (7,796)
![Page 209: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/209.jpg)
97.0 97.5 98.035 17 43
4.041% 4.253% 4.268%
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 20177.89% 7.84% 8.59% 8.97% 8.43% 9.73% 8.95% 9.39% 6.11% 6.96% 6.89% 8.12%
0.5937 0.5635 0.5323 0.5016 0.4743 0.4448 0.4192 0.3939 0.3781 0.3610 0.3448 0.3267(6148) (7945) (9900) (11632) (12746) (13024) (12914) (12677) (12873) (13218) (13646) (13838)
S(10) S(11) S(12) S(13) S(14) S(15) S(16) S(17) S(18) S(19) S(20) S(21)(10,356) (14,099) (18,598) (23,191) (26,872) (29,282) (30,809) (32,182) (34,043) (36,616) (39,576) (42,359)21,517 24,807 27,745 30,856 34,365 36,415 36,899 37,398 37,968 38,613 39,266 39,779 37,639 41,893 46,018 49,660 53,001 55,506 57,169 58,888 60,853 63,097 65,467 68,280
(35,851) (39,932) (43,289) (45,465) (47,670) (50,208) (52,326) (54,181) (55,916) (57,376) (58,834) (60,058)
![Page 210: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/210.jpg)
(2,830) (4,674) (6,939) (10,341) (14,916) (18,335) (20,052) (22,036) (24,363) (27,119) (30,471) (34,186)28,720 32,186 35,427 38,610 42,024 44,425 45,642 46,918 49,126 52,406 55,956 59,844
(25,339) (28,129) (31,292) (35,148) (39,299) (42,831) (45,915) (49,202) (52,345) (55,128) (58,092) (61,360)30,005 33,834 37,977 42,326 46,573 48,842 49,235 49,639 50,143 50,750 51,362 52,088
(35,240) (41,700) (48,555) (55,552) (62,943) (69,595) (75,405) (82,088) (89,263) (96,178) (102,706) (108,722)25,190 29,420 33,588 37,492 41,190 43,632 44,756 45,919 47,181 48,542 49,940 51,321
(58,255) (67,372) (78,883) (91,354) (103,624) (114,257) (122,330) (130,082) (138,242) (146,633) (154,270) (160,828)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)
![Page 211: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/211.jpg)
(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)(10,467) (13,363) (16,022) (18,745) (22,150) (24,725) (26,727) (29,080) (31,464) (34,027) (37,353) (41,119)
![Page 212: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/212.jpg)
2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 20298.85% 7.45% 5.08% 5.18% 6.99% 6.81% 6.83% 5.34% 4.38% 4.46% 4.46% 4.46%
0.3081 0.2932 0.2834 0.2737 0.2612 0.2496 0.2385 0.2301 0.2234 0.2168 0.2104 0.2042(13765) (13619) (13520) (13386) (13124) (12800) (12472) (12375) (12209)
S(22) S(23) S(24) S(25) S(26) S(27) S(28) S(29) S(30) S(31) S(32) S(33)(44,679) (46,454) (47,714) (48,911) (50,242) (51,279) (52,298) (53,781) (54,641)40,151 40,524 40,992 41,564 42,154 42,872 43,733 44,636 45,101 71,569 75,033 78,737 82,678 86,781 90,884 94,953 99,155 101,316
(60,746) (61,551) (62,587) (63,487) (64,098) (64,499) (64,913) (65,546) (65,952)
![Page 213: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/213.jpg)
(38,270) (43,014) (48,484) (54,310) (60,259) (67,527) (75,972) (85,362) (90,923)64,069 68,576 73,441 78,814 84,882 91,584 98,763 106,647 110,879
(65,196) (69,334) (72,831) (75,703) (78,976) (82,848) (86,956) (90,924) (92,776)52,932 53,798 54,659 55,510 56,372 57,343 58,443 59,580 60,159
(113,867) (119,370) (127,980) (141,175) (156,931) (173,073) (189,836) (207,373) (216,589)52,697 54,145 56,113 58,657 61,367 64,159 66,944 69,678 71,037
(167,581) (175,043) (183,625) (194,576) (205,685) (215,237) (225,216) (235,795) (241,132)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)
![Page 214: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/214.jpg)
(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)(44,455) (47,099) (49,473) (52,142) (54,865) (57,244) (59,603) (62,057) (63,295)
![Page 215: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/215.jpg)
2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 20414.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46% 4.46%
0.1982 0.1923 0.1866 0.1811 0.1758 0.1706 0.1655 0.1607 0.1559 0.1513 0.1468 0.1425
S(34) S(35) S(36) S(37) S(38) S(39) S(40) S(41) S(42) S(43) S(44) S(45)
![Page 216: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/216.jpg)
![Page 217: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/217.jpg)
![Page 218: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/218.jpg)
2042 2043 2044 2045 20464.46% 4.46% 4.46% 4.46% 4.46%
0.1383 0.1342 0.1302 0.1264 0.1227
Prelim. RBC C-3 Factor: 3.578%
Max. C-3 Factor: 16.778%
S(46) S(47) S(48) S(49) S(50) Max(C-3 Factor,0)1.384%0.429%0.121%2.279%
![Page 219: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/219.jpg)
1.314%0.325%3.761%0.191%
11.259%0.209%
16.778%2.053%1.284%1.444%1.580%1.200%4.253%2.148%1.602%3.260%2.343%3.721%2.908%1.290%1.403%2.995%1.987%1.712%4.380%1.697%1.595%4.616%1.924%2.344%4.041%2.399%3.843%2.896%1.834%2.707%
![Page 220: [XLS] of committees_e_capad_lrbc... · Web viewNumber of Custom Scenarios: Custom List of Scenario Numbers: Scenario Orig Scen# Year 3-Month 6-Month 1-Year 2-Year 3-Year 5-Year 7-Year](https://reader040.pdfslide.net/reader040/viewer/2022021823/5b336c0b7f8b9aae458cb427/html5/page/220.jpg)
2.113%2.625%4.268%2.187%3.921%3.298%1.564%2.657%2.084%3.240%
