|
1 | 1 | #TradeId,Factor,Up/Down,Base NPV,Scenario NPV,Difference |
2 | | -CVA,DiscountCurve/EUR/3/6M,Up,11335.04,11335.04,0.00 |
3 | | -CVA,DiscountCurve/EUR/4/1Y,Up,11335.04,11335.03,0.00 |
4 | | -CVA,DiscountCurve/EUR/5/2Y,Up,11335.04,11335.02,-0.01 |
5 | | -CVA,DiscountCurve/EUR/6/3Y,Up,11335.04,11334.98,-0.05 |
6 | | -CVA,DiscountCurve/EUR/7/5Y,Up,11335.04,11334.54,-0.49 |
7 | | -CVA,DiscountCurve/EUR/8/10Y,Up,11335.04,11332.33,-2.70 |
8 | | -CVA,DiscountCurve/EUR/9/15Y,Up,11335.04,11328.73,-6.30 |
9 | | -CVA,DiscountCurve/EUR/10/20Y,Up,11335.04,11327.98,-7.06 |
10 | | -CVA,DiscountCurve/EUR/11/30Y,Up,11335.04,11334.99,-0.04 |
11 | | -CVA,IndexCurve/EUR-EONIA/4/1Y,Up,11335.04,11335.04,0.00 |
12 | | -CVA,IndexCurve/EUR-EONIA/5/2Y,Up,11335.04,11335.04,0.01 |
13 | | -CVA,IndexCurve/EUR-EONIA/6/3Y,Up,11335.04,11335.05,0.02 |
14 | | -CVA,IndexCurve/EUR-EONIA/7/5Y,Up,11335.04,11335.12,0.08 |
15 | | -CVA,IndexCurve/EUR-EONIA/8/10Y,Up,11335.04,11335.27,0.24 |
16 | | -CVA,IndexCurve/EUR-EONIA/9/15Y,Up,11335.04,11335.38,0.34 |
17 | | -CVA,IndexCurve/EUR-EONIA/10/20Y,Up,11335.04,11333.52,-1.52 |
18 | | -CVA,IndexCurve/EUR-EONIA/11/30Y,Up,11335.04,11335.03,0.00 |
19 | | -CVA,IndexCurve/EUR-EURIBOR-3M/9/15Y,Up,11335.04,11335.05,0.01 |
20 | | -CVA,IndexCurve/EUR-EURIBOR-3M/10/20Y,Up,11335.04,11335.02,-0.02 |
21 | | -CVA,IndexCurve/EUR-EURIBOR-6M/0/2W,Up,11335.04,11335.04,0.00 |
22 | | -CVA,IndexCurve/EUR-EURIBOR-6M/1/1M,Up,11335.04,11335.07,0.03 |
23 | | -CVA,IndexCurve/EUR-EURIBOR-6M/3/6M,Up,11335.04,11335.23,0.19 |
24 | | -CVA,IndexCurve/EUR-EURIBOR-6M/4/1Y,Up,11335.04,11335.67,0.64 |
25 | | -CVA,IndexCurve/EUR-EURIBOR-6M/5/2Y,Up,11335.04,11336.58,1.54 |
26 | | -CVA,IndexCurve/EUR-EURIBOR-6M/6/3Y,Up,11335.04,11338.34,3.30 |
27 | | -CVA,IndexCurve/EUR-EURIBOR-6M/7/5Y,Up,11335.04,11345.55,10.52 |
28 | | -CVA,IndexCurve/EUR-EURIBOR-6M/8/10Y,Up,11335.04,11358.75,23.71 |
29 | | -CVA,IndexCurve/EUR-EURIBOR-6M/9/15Y,Up,11335.04,11359.90,24.87 |
30 | | -CVA,IndexCurve/EUR-EURIBOR-6M/10/20Y,Up,11335.04,11148.05,-186.99 |
31 | | -CVA,IndexCurve/EUR-EURIBOR-6M/11/30Y,Up,11335.04,11332.33,-2.70 |
32 | | -CVA,SwaptionVolatility/EUR/8/1Y/15Y/ATM,Up,11335.04,11337.27,2.24 |
33 | | -CVA,SwaptionVolatility/EUR/9/1Y/20Y/ATM,Up,11335.04,11344.04,9.00 |
34 | | -CVA,SwaptionVolatility/EUR/19/2Y/15Y/ATM,Up,11335.04,11341.06,6.03 |
35 | | -CVA,SwaptionVolatility/EUR/20/2Y/20Y/ATM,Up,11335.04,11344.09,9.06 |
36 | | -CVA,SwaptionVolatility/EUR/30/3Y/15Y/ATM,Up,11335.04,11344.33,9.29 |
37 | | -CVA,SwaptionVolatility/EUR/31/3Y/20Y/ATM,Up,11335.04,11341.22,6.18 |
38 | | -CVA,SwaptionVolatility/EUR/41/4Y/15Y/ATM,Up,11335.04,11347.87,12.84 |
39 | | -CVA,SwaptionVolatility/EUR/42/4Y/20Y/ATM,Up,11335.04,11338.23,3.19 |
40 | | -CVA,SwaptionVolatility/EUR/51/5Y/12Y/ATM,Up,11335.04,11337.76,2.73 |
41 | | -CVA,SwaptionVolatility/EUR/52/5Y/15Y/ATM,Up,11335.04,11357.51,22.47 |
42 | | -CVA,SwaptionVolatility/EUR/61/7Y/10Y/ATM,Up,11335.04,11337.44,2.40 |
43 | | -CVA,SwaptionVolatility/EUR/62/7Y/12Y/ATM,Up,11335.04,11362.92,27.88 |
44 | | -CVA,SwaptionVolatility/EUR/63/7Y/15Y/ATM,Up,11335.04,11346.67,11.63 |
45 | | -CVA,SwaptionVolatility/EUR/71/10Y/7Y/ATM,Up,11335.04,11337.38,2.34 |
46 | | -CVA,SwaptionVolatility/EUR/72/10Y/10Y/ATM,Up,11335.04,11356.66,21.62 |
47 | | -CVA,SwaptionVolatility/EUR/73/10Y/12Y/ATM,Up,11335.04,11345.03,10.00 |
48 | | -CVA,SwaptionVolatility/EUR/81/12Y/5Y/ATM,Up,11335.04,11336.54,1.51 |
49 | | -CVA,SwaptionVolatility/EUR/82/12Y/7Y/ATM,Up,11335.04,11353.72,18.68 |
50 | | -CVA,SwaptionVolatility/EUR/83/12Y/10Y/ATM,Up,11335.04,11343.61,8.58 |
51 | | -CVA,SwaptionVolatility/EUR/88/15Y/1Y/ATM,Up,11335.04,11335.47,0.44 |
52 | | -CVA,SwaptionVolatility/EUR/89/15Y/2Y/ATM,Up,11335.04,11336.18,1.15 |
53 | | -CVA,SwaptionVolatility/EUR/90/15Y/3Y/ATM,Up,11335.04,11337.70,2.67 |
54 | | -CVA,SwaptionVolatility/EUR/91/15Y/4Y/ATM,Up,11335.04,11340.19,5.16 |
55 | | -CVA,SwaptionVolatility/EUR/92/15Y/5Y/ATM,Up,11335.04,11346.63,11.59 |
56 | | -CVA,SwaptionVolatility/EUR/93/15Y/7Y/ATM,Up,11335.04,11341.53,6.50 |
57 | | -CVA,SwaptionVolatility/EUR/99/20Y/1Y/ATM,Up,11335.04,11336.79,1.76 |
58 | | -CVA,SwaptionVolatility/EUR/100/20Y/2Y/ATM,Up,11335.04,11336.77,1.73 |
59 | | -CVA,SwaptionVolatility/EUR/101/20Y/3Y/ATM,Up,11335.04,11336.82,1.79 |
60 | | -CVA,SwaptionVolatility/EUR/102/20Y/4Y/ATM,Up,11335.04,11336.32,1.28 |
61 | | -CVA,SurvivalProbability/BANK/0/2W,Up,11335.04,11335.03,0.00 |
62 | | -CVA,SurvivalProbability/BANK/1/1M,Up,11335.04,11334.96,-0.08 |
63 | | -CVA,SurvivalProbability/BANK/2/3M,Up,11335.04,11334.86,-0.18 |
64 | | -CVA,SurvivalProbability/BANK/3/6M,Up,11335.04,11334.40,-0.63 |
65 | | -CVA,SurvivalProbability/BANK/4/1Y,Up,11335.04,11334.27,-0.76 |
66 | | -CVA,SurvivalProbability/BANK/5/2Y,Up,11335.04,11333.47,-1.57 |
67 | | -CVA,SurvivalProbability/BANK/6/3Y,Up,11335.04,11333.22,-1.82 |
68 | | -CVA,SurvivalProbability/BANK/7/5Y,Up,11335.04,11334.37,-0.67 |
69 | | -CVA,SurvivalProbability/BANK/8/10Y,Up,11335.04,11345.81,10.78 |
70 | | -CVA,SurvivalProbability/BANK/9/15Y,Up,11335.04,11361.85,26.82 |
71 | | -CVA,SurvivalProbability/BANK/10/20Y,Up,11335.04,11360.90,25.86 |
72 | | -CVA,SurvivalProbability/BANK/11/30Y,Up,11335.04,11335.17,0.14 |
| 2 | +CVA,DiscountCurve/EUR/3/6M,Up,1139242.24,1139242.25,0.00 |
| 3 | +CVA,DiscountCurve/EUR/4/1Y,Up,1139242.24,1139242.24,0.00 |
| 4 | +CVA,DiscountCurve/EUR/5/2Y,Up,1139242.24,1139242.23,-0.01 |
| 5 | +CVA,DiscountCurve/EUR/6/3Y,Up,1139242.24,1139242.19,-0.05 |
| 6 | +CVA,DiscountCurve/EUR/7/5Y,Up,1139242.24,1139241.76,-0.48 |
| 7 | +CVA,DiscountCurve/EUR/8/10Y,Up,1139242.24,1139239.61,-2.64 |
| 8 | +CVA,DiscountCurve/EUR/9/15Y,Up,1139242.24,1139236.10,-6.14 |
| 9 | +CVA,DiscountCurve/EUR/10/20Y,Up,1139242.24,1139235.34,-6.91 |
| 10 | +CVA,DiscountCurve/EUR/11/30Y,Up,1139242.24,1139242.20,-0.04 |
| 11 | +CVA,IndexCurve/EUR-EONIA/4/1Y,Up,1139242.24,1139242.25,0.00 |
| 12 | +CVA,IndexCurve/EUR-EONIA/5/2Y,Up,1139242.24,1139242.25,0.01 |
| 13 | +CVA,IndexCurve/EUR-EONIA/6/3Y,Up,1139242.24,1139242.26,0.02 |
| 14 | +CVA,IndexCurve/EUR-EONIA/7/5Y,Up,1139242.24,1139242.33,0.08 |
| 15 | +CVA,IndexCurve/EUR-EONIA/8/10Y,Up,1139242.24,1139242.48,0.23 |
| 16 | +CVA,IndexCurve/EUR-EONIA/9/15Y,Up,1139242.24,1139242.58,0.33 |
| 17 | +CVA,IndexCurve/EUR-EONIA/10/20Y,Up,1139242.24,1139240.76,-1.48 |
| 18 | +CVA,IndexCurve/EUR-EONIA/11/30Y,Up,1139242.24,1139242.24,0.00 |
| 19 | +CVA,IndexCurve/EUR-EURIBOR-3M/9/15Y,Up,1139242.24,1139242.26,0.01 |
| 20 | +CVA,IndexCurve/EUR-EURIBOR-3M/10/20Y,Up,1139242.24,1139242.23,-0.02 |
| 21 | +CVA,IndexCurve/EUR-EURIBOR-6M/0/2W,Up,1139242.24,1139242.25,0.00 |
| 22 | +CVA,IndexCurve/EUR-EURIBOR-6M/1/1M,Up,1139242.24,1139242.28,0.03 |
| 23 | +CVA,IndexCurve/EUR-EURIBOR-6M/3/6M,Up,1139242.24,1139242.44,0.19 |
| 24 | +CVA,IndexCurve/EUR-EURIBOR-6M/4/1Y,Up,1139242.24,1139242.88,0.63 |
| 25 | +CVA,IndexCurve/EUR-EURIBOR-6M/5/2Y,Up,1139242.24,1139243.77,1.53 |
| 26 | +CVA,IndexCurve/EUR-EURIBOR-6M/6/3Y,Up,1139242.24,1139245.53,3.28 |
| 27 | +CVA,IndexCurve/EUR-EURIBOR-6M/7/5Y,Up,1139242.24,1139252.69,10.45 |
| 28 | +CVA,IndexCurve/EUR-EURIBOR-6M/8/10Y,Up,1139242.24,1139265.84,23.60 |
| 29 | +CVA,IndexCurve/EUR-EURIBOR-6M/9/15Y,Up,1139242.24,1139267.01,24.77 |
| 30 | +CVA,IndexCurve/EUR-EURIBOR-6M/10/20Y,Up,1139242.24,1139055.37,-186.87 |
| 31 | +CVA,IndexCurve/EUR-EURIBOR-6M/11/30Y,Up,1139242.24,1139239.55,-2.69 |
| 32 | +CVA,SwaptionVolatility/EUR/8/1Y/15Y/ATM,Up,1139242.24,1139244.46,2.22 |
| 33 | +CVA,SwaptionVolatility/EUR/9/1Y/20Y/ATM,Up,1139242.24,1139251.13,8.88 |
| 34 | +CVA,SwaptionVolatility/EUR/19/2Y/15Y/ATM,Up,1139242.24,1139248.05,5.80 |
| 35 | +CVA,SwaptionVolatility/EUR/20/2Y/20Y/ATM,Up,1139242.24,1139250.95,8.70 |
| 36 | +CVA,SwaptionVolatility/EUR/30/3Y/15Y/ATM,Up,1139242.24,1139251.07,8.83 |
| 37 | +CVA,SwaptionVolatility/EUR/31/3Y/20Y/ATM,Up,1139242.24,1139248.13,5.88 |
| 38 | +CVA,SwaptionVolatility/EUR/41/4Y/15Y/ATM,Up,1139242.24,1139254.67,12.43 |
| 39 | +CVA,SwaptionVolatility/EUR/42/4Y/20Y/ATM,Up,1139242.24,1139245.35,3.11 |
| 40 | +CVA,SwaptionVolatility/EUR/51/5Y/12Y/ATM,Up,1139242.24,1139244.89,2.65 |
| 41 | +CVA,SwaptionVolatility/EUR/52/5Y/15Y/ATM,Up,1139242.24,1139264.34,22.10 |
| 42 | +CVA,SwaptionVolatility/EUR/61/7Y/10Y/ATM,Up,1139242.24,1139244.71,2.46 |
| 43 | +CVA,SwaptionVolatility/EUR/62/7Y/12Y/ATM,Up,1139242.24,1139268.68,26.44 |
| 44 | +CVA,SwaptionVolatility/EUR/63/7Y/15Y/ATM,Up,1139242.24,1139253.42,11.18 |
| 45 | +CVA,SwaptionVolatility/EUR/71/10Y/7Y/ATM,Up,1139242.24,1139244.29,2.05 |
| 46 | +CVA,SwaptionVolatility/EUR/72/10Y/10Y/ATM,Up,1139242.24,1139264.14,21.90 |
| 47 | +CVA,SwaptionVolatility/EUR/73/10Y/12Y/ATM,Up,1139242.24,1139251.96,9.72 |
| 48 | +CVA,SwaptionVolatility/EUR/81/12Y/5Y/ATM,Up,1139242.24,1139243.94,1.70 |
| 49 | +CVA,SwaptionVolatility/EUR/82/12Y/7Y/ATM,Up,1139242.24,1139260.09,17.85 |
| 50 | +CVA,SwaptionVolatility/EUR/83/12Y/10Y/ATM,Up,1139242.24,1139250.25,8.00 |
| 51 | +CVA,SwaptionVolatility/EUR/88/15Y/1Y/ATM,Up,1139242.24,1139242.71,0.46 |
| 52 | +CVA,SwaptionVolatility/EUR/89/15Y/2Y/ATM,Up,1139242.24,1139243.40,1.15 |
| 53 | +CVA,SwaptionVolatility/EUR/90/15Y/3Y/ATM,Up,1139242.24,1139244.58,2.34 |
| 54 | +CVA,SwaptionVolatility/EUR/91/15Y/4Y/ATM,Up,1139242.24,1139247.77,5.52 |
| 55 | +CVA,SwaptionVolatility/EUR/92/15Y/5Y/ATM,Up,1139242.24,1139252.85,10.61 |
| 56 | +CVA,SwaptionVolatility/EUR/93/15Y/7Y/ATM,Up,1139242.24,1139248.75,6.51 |
| 57 | +CVA,SwaptionVolatility/EUR/99/20Y/1Y/ATM,Up,1139242.24,1139244.09,1.85 |
| 58 | +CVA,SwaptionVolatility/EUR/100/20Y/2Y/ATM,Up,1139242.24,1139243.98,1.74 |
| 59 | +CVA,SwaptionVolatility/EUR/101/20Y/3Y/ATM,Up,1139242.24,1139243.81,1.57 |
| 60 | +CVA,SwaptionVolatility/EUR/102/20Y/4Y/ATM,Up,1139242.24,1139243.62,1.38 |
| 61 | +CVA,SurvivalProbability/BANK/0/2W,Up,1139242.24,1139242.22,-0.03 |
| 62 | +CVA,SurvivalProbability/BANK/1/1M,Up,1139242.24,1139242.20,-0.04 |
| 63 | +CVA,SurvivalProbability/BANK/2/3M,Up,1139242.24,1139242.08,-0.16 |
| 64 | +CVA,SurvivalProbability/BANK/3/6M,Up,1139242.24,1139241.62,-0.62 |
| 65 | +CVA,SurvivalProbability/BANK/4/1Y,Up,1139242.24,1139241.52,-0.72 |
| 66 | +CVA,SurvivalProbability/BANK/5/2Y,Up,1139242.24,1139240.70,-1.54 |
| 67 | +CVA,SurvivalProbability/BANK/6/3Y,Up,1139242.24,1139240.46,-1.78 |
| 68 | +CVA,SurvivalProbability/BANK/7/5Y,Up,1139242.24,1139241.64,-0.61 |
| 69 | +CVA,SurvivalProbability/BANK/8/10Y,Up,1139242.24,1139253.09,10.84 |
| 70 | +CVA,SurvivalProbability/BANK/9/15Y,Up,1139242.24,1139269.12,26.88 |
| 71 | +CVA,SurvivalProbability/BANK/10/20Y,Up,1139242.24,1139268.14,25.89 |
| 72 | +CVA,SurvivalProbability/BANK/11/30Y,Up,1139242.24,1139242.38,0.14 |
0 commit comments