5.3 KiB
5.3 KiB
| 1 | scenario | year | tenor_days | base_rate | shock_rate | shift_bps |
|---|---|---|---|---|---|---|
| 2 | Sudden Wake-up Call | 2025 | 30.0 | 0.035 | 0.035 | 0.0 |
| 3 | Sudden Wake-up Call | 2025 | 90.0 | 0.0352 | 0.0352 | 0.0 |
| 4 | Sudden Wake-up Call | 2025 | 180.0 | 0.0355 | 0.0355 | 0.0 |
| 5 | Sudden Wake-up Call | 2025 | 365.0 | 0.036 | 0.036 | 0.0 |
| 6 | Sudden Wake-up Call | 2025 | 1095.0 | 0.038 | 0.038 | 0.0 |
| 7 | Sudden Wake-up Call | 2025 | 1825.0 | 0.04 | 0.04 | 0.0 |
| 8 | Sudden Wake-up Call | 2025 | 3650.0 | 0.042 | 0.042 | 0.0 |
| 9 | Sudden Wake-up Call | 2026 | 30.0 | 0.035 | 0.03949999999999999 | 44.99999999999993 |
| 10 | Sudden Wake-up Call | 2026 | 90.0 | 0.0352 | 0.03969999999999999 | 44.99999999999993 |
| 11 | Sudden Wake-up Call | 2026 | 180.0 | 0.0355 | 0.03999999999999999 | 44.99999999999993 |
| 12 | Sudden Wake-up Call | 2026 | 365.0 | 0.036 | 0.04049999999999999 | 44.99999999999993 |
| 13 | Sudden Wake-up Call | 2026 | 1095.0 | 0.038 | 0.04249999999999999 | 44.99999999999993 |
| 14 | Sudden Wake-up Call | 2026 | 1825.0 | 0.04 | 0.04449999999999999 | 44.99999999999993 |
| 15 | Sudden Wake-up Call | 2026 | 3650.0 | 0.042 | 0.04649999999999999 | 44.99999999999993 |
| 16 | Sudden Wake-up Call | 2027 | 30.0 | 0.035 | 0.04550000000000001 | 105.00000000000007 |
| 17 | Sudden Wake-up Call | 2027 | 90.0 | 0.0352 | 0.04570000000000001 | 105.00000000000007 |
| 18 | Sudden Wake-up Call | 2027 | 180.0 | 0.0355 | 0.046000000000000006 | 105.00000000000007 |
| 19 | Sudden Wake-up Call | 2027 | 365.0 | 0.036 | 0.04650000000000001 | 105.00000000000007 |
| 20 | Sudden Wake-up Call | 2027 | 1095.0 | 0.038 | 0.04850000000000001 | 105.00000000000007 |
| 21 | Sudden Wake-up Call | 2027 | 1825.0 | 0.04 | 0.05050000000000001 | 105.00000000000007 |
| 22 | Sudden Wake-up Call | 2027 | 3650.0 | 0.042 | 0.05250000000000001 | 105.00000000000007 |
| 23 | Sudden Wake-up Call | 2028 | 30.0 | 0.035 | 0.05 | 150.0 |
| 24 | Sudden Wake-up Call | 2028 | 90.0 | 0.0352 | 0.0502 | 150.0 |
| 25 | Sudden Wake-up Call | 2028 | 180.0 | 0.0355 | 0.050499999999999996 | 150.0 |
| 26 | Sudden Wake-up Call | 2028 | 365.0 | 0.036 | 0.051 | 150.0 |
| 27 | Sudden Wake-up Call | 2028 | 1095.0 | 0.038 | 0.053 | 150.0 |
| 28 | Sudden Wake-up Call | 2028 | 1825.0 | 0.04 | 0.055 | 150.0 |
| 29 | Sudden Wake-up Call | 2028 | 3650.0 | 0.042 | 0.057 | 150.0 |
| 30 | Sudden Wake-up Call | 2029 | 30.0 | 0.035 | 0.0425 | 75.0 |
| 31 | Sudden Wake-up Call | 2029 | 90.0 | 0.0352 | 0.0427 | 75.0 |
| 32 | Sudden Wake-up Call | 2029 | 180.0 | 0.0355 | 0.043 | 75.0 |
| 33 | Sudden Wake-up Call | 2029 | 365.0 | 0.036 | 0.0435 | 75.0 |
| 34 | Sudden Wake-up Call | 2029 | 1095.0 | 0.038 | 0.0455 | 75.0 |
| 35 | Sudden Wake-up Call | 2029 | 1825.0 | 0.04 | 0.0475 | 75.0 |
| 36 | Sudden Wake-up Call | 2029 | 3650.0 | 0.042 | 0.0495 | 75.0 |
| 37 | Sudden Wake-up Call | 2030 | 30.0 | 0.035 | 0.035 | 0.0 |
| 38 | Sudden Wake-up Call | 2030 | 90.0 | 0.0352 | 0.0352 | 0.0 |
| 39 | Sudden Wake-up Call | 2030 | 180.0 | 0.0355 | 0.0355 | 0.0 |
| 40 | Sudden Wake-up Call | 2030 | 365.0 | 0.036 | 0.036 | 0.0 |
| 41 | Sudden Wake-up Call | 2030 | 1095.0 | 0.038 | 0.038 | 0.0 |
| 42 | Sudden Wake-up Call | 2030 | 1825.0 | 0.04 | 0.04 | 0.0 |
| 43 | Sudden Wake-up Call | 2030 | 3650.0 | 0.042 | 0.042 | 0.0 |
| 44 | Disasters and Policy Stagnation | 2025 | 30.0 | 0.035 | 0.035 | 0.0 |
| 45 | Disasters and Policy Stagnation | 2025 | 90.0 | 0.0352 | 0.0352 | 0.0 |
| 46 | Disasters and Policy Stagnation | 2025 | 180.0 | 0.0355 | 0.0355 | 0.0 |
| 47 | Disasters and Policy Stagnation | 2025 | 365.0 | 0.036 | 0.036 | 0.0 |
| 48 | Disasters and Policy Stagnation | 2025 | 1095.0 | 0.038 | 0.038 | 0.0 |
| 49 | Disasters and Policy Stagnation | 2025 | 1825.0 | 0.04 | 0.04 | 0.0 |
| 50 | Disasters and Policy Stagnation | 2025 | 3650.0 | 0.042 | 0.042 | 0.0 |
| 51 | Disasters and Policy Stagnation | 2026 | 30.0 | 0.035 | 0.0374 | 23.99999999999998 |
| 52 | Disasters and Policy Stagnation | 2026 | 90.0 | 0.0352 | 0.0376 | 23.99999999999998 |
| 53 | Disasters and Policy Stagnation | 2026 | 180.0 | 0.0355 | 0.037899999999999996 | 23.99999999999998 |
| 54 | Disasters and Policy Stagnation | 2026 | 365.0 | 0.036 | 0.0384 | 23.99999999999998 |
| 55 | Disasters and Policy Stagnation | 2026 | 1095.0 | 0.038 | 0.0404 | 23.99999999999998 |
| 56 | Disasters and Policy Stagnation | 2026 | 1825.0 | 0.04 | 0.0424 | 23.99999999999998 |
| 57 | Disasters and Policy Stagnation | 2026 | 3650.0 | 0.042 | 0.0444 | 23.99999999999998 |
| 58 | Disasters and Policy Stagnation | 2027 | 30.0 | 0.035 | 0.040600000000000004 | 56.00000000000001 |
| 59 | Disasters and Policy Stagnation | 2027 | 90.0 | 0.0352 | 0.0408 | 56.00000000000001 |
| 60 | Disasters and Policy Stagnation | 2027 | 180.0 | 0.0355 | 0.0411 | 56.00000000000001 |
| 61 | Disasters and Policy Stagnation | 2027 | 365.0 | 0.036 | 0.0416 | 56.00000000000001 |
| 62 | Disasters and Policy Stagnation | 2027 | 1095.0 | 0.038 | 0.0436 | 56.00000000000001 |
| 63 | Disasters and Policy Stagnation | 2027 | 1825.0 | 0.04 | 0.0456 | 56.00000000000001 |
| 64 | Disasters and Policy Stagnation | 2027 | 3650.0 | 0.042 | 0.0476 | 56.00000000000001 |
| 65 | Disasters and Policy Stagnation | 2028 | 30.0 | 0.035 | 0.043000000000000003 | 79.99999999999999 |
| 66 | Disasters and Policy Stagnation | 2028 | 90.0 | 0.0352 | 0.0432 | 79.99999999999999 |
| 67 | Disasters and Policy Stagnation | 2028 | 180.0 | 0.0355 | 0.0435 | 79.99999999999999 |
| 68 | Disasters and Policy Stagnation | 2028 | 365.0 | 0.036 | 0.044 | 79.99999999999999 |
| 69 | Disasters and Policy Stagnation | 2028 | 1095.0 | 0.038 | 0.046 | 79.99999999999999 |
| 70 | Disasters and Policy Stagnation | 2028 | 1825.0 | 0.04 | 0.048 | 79.99999999999999 |
| 71 | Disasters and Policy Stagnation | 2028 | 3650.0 | 0.042 | 0.05 | 79.99999999999999 |
| 72 | Disasters and Policy Stagnation | 2029 | 30.0 | 0.035 | 0.039 | 39.99999999999999 |
| 73 | Disasters and Policy Stagnation | 2029 | 90.0 | 0.0352 | 0.0392 | 39.99999999999999 |
| 74 | Disasters and Policy Stagnation | 2029 | 180.0 | 0.0355 | 0.03949999999999999 | 39.99999999999999 |
| 75 | Disasters and Policy Stagnation | 2029 | 365.0 | 0.036 | 0.039999999999999994 | 39.99999999999999 |
| 76 | Disasters and Policy Stagnation | 2029 | 1095.0 | 0.038 | 0.041999999999999996 | 39.99999999999999 |
| 77 | Disasters and Policy Stagnation | 2029 | 1825.0 | 0.04 | 0.044 | 39.99999999999999 |
| 78 | Disasters and Policy Stagnation | 2029 | 3650.0 | 0.042 | 0.046 | 39.99999999999999 |
| 79 | Disasters and Policy Stagnation | 2030 | 30.0 | 0.035 | 0.035 | 0.0 |
| 80 | Disasters and Policy Stagnation | 2030 | 90.0 | 0.0352 | 0.0352 | 0.0 |
| 81 | Disasters and Policy Stagnation | 2030 | 180.0 | 0.0355 | 0.0355 | 0.0 |
| 82 | Disasters and Policy Stagnation | 2030 | 365.0 | 0.036 | 0.036 | 0.0 |
| 83 | Disasters and Policy Stagnation | 2030 | 1095.0 | 0.038 | 0.038 | 0.0 |
| 84 | Disasters and Policy Stagnation | 2030 | 1825.0 | 0.04 | 0.04 | 0.0 |
| 85 | Disasters and Policy Stagnation | 2030 | 3650.0 | 0.042 | 0.042 | 0.0 |