|
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,11335.04,11335.03,0.00 |
5 | | -CVA,DiscountCurve/EUR/6/3Y,Up,11335.04,11335.00,-0.04 |
6 | | -CVA,DiscountCurve/EUR/7/5Y,Up,11335.04,11334.63,-0.41 |
7 | | -CVA,DiscountCurve/EUR/8/10Y,Up,11335.04,11332.57,-2.46 |
8 | | -CVA,DiscountCurve/EUR/9/15Y,Up,11335.04,11329.08,-5.96 |
9 | | -CVA,DiscountCurve/EUR/10/20Y,Up,11335.04,11326.46,-8.58 |
10 | | -CVA,DiscountCurve/EUR/11/30Y,Up,11335.04,11334.99,-0.05 |
11 | | -CVA,IndexCurve/EUR-EURIBOR-3M/9/15Y,Up,11335.04,11335.05,0.01 |
12 | | -CVA,IndexCurve/EUR-EURIBOR-3M/10/20Y,Up,11335.04,11335.02,-0.02 |
13 | | -CVA,IndexCurve/EUR-EURIBOR-6M/0/2W,Up,11335.04,11335.04,0.00 |
14 | | -CVA,IndexCurve/EUR-EURIBOR-6M/1/1M,Up,11335.04,11335.07,0.03 |
15 | | -CVA,IndexCurve/EUR-EURIBOR-6M/3/6M,Up,11335.04,11335.23,0.19 |
16 | | -CVA,IndexCurve/EUR-EURIBOR-6M/4/1Y,Up,11335.04,11335.67,0.64 |
17 | | -CVA,IndexCurve/EUR-EURIBOR-6M/5/2Y,Up,11335.04,11336.58,1.54 |
18 | | -CVA,IndexCurve/EUR-EURIBOR-6M/6/3Y,Up,11335.04,11338.34,3.30 |
19 | | -CVA,IndexCurve/EUR-EURIBOR-6M/7/5Y,Up,11335.04,11345.55,10.52 |
20 | | -CVA,IndexCurve/EUR-EURIBOR-6M/8/10Y,Up,11335.04,11358.75,23.71 |
21 | | -CVA,IndexCurve/EUR-EURIBOR-6M/9/15Y,Up,11335.04,11359.90,24.87 |
22 | | -CVA,IndexCurve/EUR-EURIBOR-6M/10/20Y,Up,11335.04,11148.05,-186.99 |
23 | | -CVA,IndexCurve/EUR-EURIBOR-6M/11/30Y,Up,11335.04,11332.33,-2.70 |
24 | | -CVA,SwaptionVolatility/EUR/8/1Y/15Y/ATM,Up,11335.04,11337.27,2.24 |
25 | | -CVA,SwaptionVolatility/EUR/9/1Y/20Y/ATM,Up,11335.04,11344.04,9.00 |
26 | | -CVA,SwaptionVolatility/EUR/19/2Y/15Y/ATM,Up,11335.04,11341.06,6.03 |
27 | | -CVA,SwaptionVolatility/EUR/20/2Y/20Y/ATM,Up,11335.04,11344.09,9.06 |
28 | | -CVA,SwaptionVolatility/EUR/30/3Y/15Y/ATM,Up,11335.04,11344.33,9.29 |
29 | | -CVA,SwaptionVolatility/EUR/31/3Y/20Y/ATM,Up,11335.04,11341.22,6.18 |
30 | | -CVA,SwaptionVolatility/EUR/41/4Y/15Y/ATM,Up,11335.04,11347.87,12.84 |
31 | | -CVA,SwaptionVolatility/EUR/42/4Y/20Y/ATM,Up,11335.04,11338.23,3.19 |
32 | | -CVA,SwaptionVolatility/EUR/51/5Y/12Y/ATM,Up,11335.04,11337.76,2.73 |
33 | | -CVA,SwaptionVolatility/EUR/52/5Y/15Y/ATM,Up,11335.04,11357.51,22.47 |
34 | | -CVA,SwaptionVolatility/EUR/61/7Y/10Y/ATM,Up,11335.04,11337.44,2.40 |
35 | | -CVA,SwaptionVolatility/EUR/62/7Y/12Y/ATM,Up,11335.04,11362.92,27.88 |
36 | | -CVA,SwaptionVolatility/EUR/63/7Y/15Y/ATM,Up,11335.04,11346.67,11.63 |
37 | | -CVA,SwaptionVolatility/EUR/71/10Y/7Y/ATM,Up,11335.04,11337.38,2.34 |
38 | | -CVA,SwaptionVolatility/EUR/72/10Y/10Y/ATM,Up,11335.04,11356.66,21.62 |
39 | | -CVA,SwaptionVolatility/EUR/73/10Y/12Y/ATM,Up,11335.04,11345.03,10.00 |
40 | | -CVA,SwaptionVolatility/EUR/81/12Y/5Y/ATM,Up,11335.04,11336.54,1.51 |
41 | | -CVA,SwaptionVolatility/EUR/82/12Y/7Y/ATM,Up,11335.04,11353.72,18.68 |
42 | | -CVA,SwaptionVolatility/EUR/83/12Y/10Y/ATM,Up,11335.04,11343.61,8.58 |
43 | | -CVA,SwaptionVolatility/EUR/88/15Y/1Y/ATM,Up,11335.04,11335.47,0.44 |
44 | | -CVA,SwaptionVolatility/EUR/89/15Y/2Y/ATM,Up,11335.04,11336.18,1.15 |
45 | | -CVA,SwaptionVolatility/EUR/90/15Y/3Y/ATM,Up,11335.04,11337.70,2.67 |
46 | | -CVA,SwaptionVolatility/EUR/91/15Y/4Y/ATM,Up,11335.04,11340.19,5.16 |
47 | | -CVA,SwaptionVolatility/EUR/92/15Y/5Y/ATM,Up,11335.04,11346.63,11.59 |
48 | | -CVA,SwaptionVolatility/EUR/93/15Y/7Y/ATM,Up,11335.04,11341.53,6.50 |
49 | | -CVA,SwaptionVolatility/EUR/99/20Y/1Y/ATM,Up,11335.04,11336.79,1.76 |
50 | | -CVA,SwaptionVolatility/EUR/100/20Y/2Y/ATM,Up,11335.04,11336.77,1.73 |
51 | | -CVA,SwaptionVolatility/EUR/101/20Y/3Y/ATM,Up,11335.04,11336.82,1.79 |
52 | | -CVA,SwaptionVolatility/EUR/102/20Y/4Y/ATM,Up,11335.04,11336.32,1.28 |
53 | | -CVA,SurvivalProbability/BANK/0/2W,Up,11335.04,11335.03,0.00 |
54 | | -CVA,SurvivalProbability/BANK/1/1M,Up,11335.04,11334.96,-0.08 |
55 | | -CVA,SurvivalProbability/BANK/2/3M,Up,11335.04,11334.86,-0.18 |
56 | | -CVA,SurvivalProbability/BANK/3/6M,Up,11335.04,11334.40,-0.63 |
57 | | -CVA,SurvivalProbability/BANK/4/1Y,Up,11335.04,11334.27,-0.76 |
58 | | -CVA,SurvivalProbability/BANK/5/2Y,Up,11335.04,11333.47,-1.57 |
59 | | -CVA,SurvivalProbability/BANK/6/3Y,Up,11335.04,11333.22,-1.82 |
60 | | -CVA,SurvivalProbability/BANK/7/5Y,Up,11335.04,11334.37,-0.67 |
61 | | -CVA,SurvivalProbability/BANK/8/10Y,Up,11335.04,11345.81,10.78 |
62 | | -CVA,SurvivalProbability/BANK/9/15Y,Up,11335.04,11361.85,26.82 |
63 | | -CVA,SurvivalProbability/BANK/10/20Y,Up,11335.04,11360.90,25.86 |
64 | | -CVA,SurvivalProbability/BANK/11/30Y,Up,11335.04,11335.17,0.14 |
| 2 | +CVA,DiscountCurve/EUR/3/6M,Up,11392.42,11392.42,0.00 |
| 3 | +CVA,DiscountCurve/EUR/4/1Y,Up,11392.42,11392.42,0.00 |
| 4 | +CVA,DiscountCurve/EUR/5/2Y,Up,11392.42,11392.42,0.00 |
| 5 | +CVA,DiscountCurve/EUR/6/3Y,Up,11392.42,11392.39,-0.04 |
| 6 | +CVA,DiscountCurve/EUR/7/5Y,Up,11392.42,11392.01,-0.41 |
| 7 | +CVA,DiscountCurve/EUR/8/10Y,Up,11392.42,11389.95,-2.48 |
| 8 | +CVA,DiscountCurve/EUR/9/15Y,Up,11392.42,11386.44,-5.98 |
| 9 | +CVA,DiscountCurve/EUR/10/20Y,Up,11392.42,11383.82,-8.61 |
| 10 | +CVA,DiscountCurve/EUR/11/30Y,Up,11392.42,11392.38,-0.05 |
| 11 | +CVA,IndexCurve/EUR-EURIBOR-3M/9/15Y,Up,11392.42,11392.44,0.01 |
| 12 | +CVA,IndexCurve/EUR-EURIBOR-3M/10/20Y,Up,11392.42,11392.40,-0.02 |
| 13 | +CVA,IndexCurve/EUR-EURIBOR-6M/0/2W,Up,11392.42,11392.42,0.00 |
| 14 | +CVA,IndexCurve/EUR-EURIBOR-6M/1/1M,Up,11392.42,11392.46,0.03 |
| 15 | +CVA,IndexCurve/EUR-EURIBOR-6M/3/6M,Up,11392.42,11392.62,0.19 |
| 16 | +CVA,IndexCurve/EUR-EURIBOR-6M/4/1Y,Up,11392.42,11393.06,0.64 |
| 17 | +CVA,IndexCurve/EUR-EURIBOR-6M/5/2Y,Up,11392.42,11393.96,1.53 |
| 18 | +CVA,IndexCurve/EUR-EURIBOR-6M/6/3Y,Up,11392.42,11395.72,3.30 |
| 19 | +CVA,IndexCurve/EUR-EURIBOR-6M/7/5Y,Up,11392.42,11402.93,10.50 |
| 20 | +CVA,IndexCurve/EUR-EURIBOR-6M/8/10Y,Up,11392.42,11416.11,23.68 |
| 21 | +CVA,IndexCurve/EUR-EURIBOR-6M/9/15Y,Up,11392.42,11417.23,24.81 |
| 22 | +CVA,IndexCurve/EUR-EURIBOR-6M/10/20Y,Up,11392.42,11204.95,-187.47 |
| 23 | +CVA,IndexCurve/EUR-EURIBOR-6M/11/30Y,Up,11392.42,11389.72,-2.71 |
| 24 | +CVA,SwaptionVolatility/EUR/8/1Y/15Y/ATM,Up,11392.42,11394.71,2.28 |
| 25 | +CVA,SwaptionVolatility/EUR/9/1Y/20Y/ATM,Up,11392.42,11401.61,9.19 |
| 26 | +CVA,SwaptionVolatility/EUR/19/2Y/15Y/ATM,Up,11392.42,11398.46,6.04 |
| 27 | +CVA,SwaptionVolatility/EUR/20/2Y/20Y/ATM,Up,11392.42,11401.50,9.07 |
| 28 | +CVA,SwaptionVolatility/EUR/30/3Y/15Y/ATM,Up,11392.42,11401.54,9.12 |
| 29 | +CVA,SwaptionVolatility/EUR/31/3Y/20Y/ATM,Up,11392.42,11398.49,6.07 |
| 30 | +CVA,SwaptionVolatility/EUR/41/4Y/15Y/ATM,Up,11392.42,11405.33,12.90 |
| 31 | +CVA,SwaptionVolatility/EUR/42/4Y/20Y/ATM,Up,11392.42,11395.63,3.21 |
| 32 | +CVA,SwaptionVolatility/EUR/51/5Y/12Y/ATM,Up,11392.42,11395.15,2.73 |
| 33 | +CVA,SwaptionVolatility/EUR/52/5Y/15Y/ATM,Up,11392.42,11415.43,23.00 |
| 34 | +CVA,SwaptionVolatility/EUR/61/7Y/10Y/ATM,Up,11392.42,11394.96,2.54 |
| 35 | +CVA,SwaptionVolatility/EUR/62/7Y/12Y/ATM,Up,11392.42,11419.87,27.45 |
| 36 | +CVA,SwaptionVolatility/EUR/63/7Y/15Y/ATM,Up,11392.42,11404.03,11.60 |
| 37 | +CVA,SwaptionVolatility/EUR/71/10Y/7Y/ATM,Up,11392.42,11394.55,2.13 |
| 38 | +CVA,SwaptionVolatility/EUR/72/10Y/10Y/ATM,Up,11392.42,11415.13,22.71 |
| 39 | +CVA,SwaptionVolatility/EUR/73/10Y/12Y/ATM,Up,11392.42,11402.44,10.02 |
| 40 | +CVA,SwaptionVolatility/EUR/81/12Y/5Y/ATM,Up,11392.42,11394.18,1.76 |
| 41 | +CVA,SwaptionVolatility/EUR/82/12Y/7Y/ATM,Up,11392.42,11410.91,18.49 |
| 42 | +CVA,SwaptionVolatility/EUR/83/12Y/10Y/ATM,Up,11392.42,11400.71,8.28 |
| 43 | +CVA,SwaptionVolatility/EUR/88/15Y/1Y/ATM,Up,11392.42,11392.90,0.48 |
| 44 | +CVA,SwaptionVolatility/EUR/89/15Y/2Y/ATM,Up,11392.42,11393.62,1.20 |
| 45 | +CVA,SwaptionVolatility/EUR/90/15Y/3Y/ATM,Up,11392.42,11394.81,2.38 |
| 46 | +CVA,SwaptionVolatility/EUR/91/15Y/4Y/ATM,Up,11392.42,11398.22,5.79 |
| 47 | +CVA,SwaptionVolatility/EUR/92/15Y/5Y/ATM,Up,11392.42,11403.45,11.03 |
| 48 | +CVA,SwaptionVolatility/EUR/93/15Y/7Y/ATM,Up,11392.42,11399.17,6.75 |
| 49 | +CVA,SwaptionVolatility/EUR/99/20Y/1Y/ATM,Up,11392.42,11394.34,1.92 |
| 50 | +CVA,SwaptionVolatility/EUR/100/20Y/2Y/ATM,Up,11392.42,11394.23,1.81 |
| 51 | +CVA,SwaptionVolatility/EUR/101/20Y/3Y/ATM,Up,11392.42,11394.02,1.60 |
| 52 | +CVA,SwaptionVolatility/EUR/102/20Y/4Y/ATM,Up,11392.42,11393.86,1.44 |
| 53 | +CVA,SurvivalProbability/BANK/0/2W,Up,11392.42,11392.40,-0.03 |
| 54 | +CVA,SurvivalProbability/BANK/1/1M,Up,11392.42,11392.38,-0.04 |
| 55 | +CVA,SurvivalProbability/BANK/2/3M,Up,11392.42,11392.26,-0.16 |
| 56 | +CVA,SurvivalProbability/BANK/3/6M,Up,11392.42,11391.80,-0.62 |
| 57 | +CVA,SurvivalProbability/BANK/4/1Y,Up,11392.42,11391.70,-0.72 |
| 58 | +CVA,SurvivalProbability/BANK/5/2Y,Up,11392.42,11390.88,-1.54 |
| 59 | +CVA,SurvivalProbability/BANK/6/3Y,Up,11392.42,11390.64,-1.78 |
| 60 | +CVA,SurvivalProbability/BANK/7/5Y,Up,11392.42,11391.82,-0.61 |
| 61 | +CVA,SurvivalProbability/BANK/8/10Y,Up,11392.42,11403.26,10.84 |
| 62 | +CVA,SurvivalProbability/BANK/9/15Y,Up,11392.42,11419.29,26.87 |
| 63 | +CVA,SurvivalProbability/BANK/10/20Y,Up,11392.42,11418.30,25.87 |
| 64 | +CVA,SurvivalProbability/BANK/11/30Y,Up,11392.42,11392.56,0.14 |
0 commit comments