This is a live look at the Coreunda dashboard, built from synthetic data — the exact page a customer sees for their own portfolio, including behavioral, cross-product risk profiling — every chart, every drill-down, generated from the same engine, live. A downloadable report version of this view will be available in the customer portal.
Proposed by the scenario engine from the bootstrap ensemble — this is a starting point for the customer's model governance function to review and approve, not a final answer the platform decides on its own.
The curve actually driving the ECL above: each named scenario's path for the ranking variable, across the horizon. This is the transparency the platform is built around — every number traces back to a visible assumption, not a black box.
Stage from each contract's actual delinquency bucket (30+ DPD → Stage 2, 90+ DPD → Stage 3) — not assumed from risk band. Stage 1 recognizes 12-month ECL; Stage 2/3 recognize lifetime ECL.
3 contract(s) currently carry a cross-product PD overlay — clean on this product, but their same customer is delinquent on another one.
One dot per contract, sorted by recognized ECL within its own portfolio — comparing a housing loan against a bnpl contract on the same scale would just show every housing loan as an "outlier," so each vertical gets its own scale here. Hover a dot for its contract ID and figure; a contract that's both an outlier and Stage 2/3 (outlined) is worth a second look first.
Pick any contract to see its full monthly ECL path under every scenario — the same breakdown a customer-facing explainability export would draw from, per contract, per month, per scenario.
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 240,896.50 | 242,409.57 |
| Bad | 27.65% | 206,307.74 | 238,330.97 |
| Base | 72.35% | 138,783.25 | 232,034.82 |
| Good | 0.00% | 4,740.72 | 79,465.40 |
| Better | 0.00% | 0.12 | 1.44 |
| Blended | 100% | 157,453.77 | 233,775.70 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
Installment amortization over the 218-month term, from a 258,878 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 253,429 | 253,429 | 253,429 | 253,429 | 253,429 |
| Oct 2026 | 252,639 | 252,639 | 252,639 | 252,639 | 252,639 |
| Nov 2026 | 251,846 | 251,846 | 251,846 | 251,846 | 251,846 |
| Dec 2026 | 251,050 | 251,050 | 251,050 | 251,050 | 251,050 |
| Jan 2027 | 250,251 | 250,251 | 250,251 | 250,251 | 250,251 |
| Feb 2027 | 249,449 | 249,449 | 249,449 | 249,449 | 249,449 |
| Mar 2027 | 248,644 | 248,644 | 248,644 | 248,644 | 248,644 |
| Apr 2027 | 247,836 | 247,836 | 247,836 | 247,836 | 247,836 |
| May 2027 | 247,025 | 247,025 | 247,025 | 247,025 | 247,025 |
| Jun 2027 | 246,211 | 246,211 | 246,211 | 246,211 | 246,211 |
| Jul 2027 | 245,394 | 245,394 | 245,394 | 245,394 | 245,394 |
| Aug 2027 | 244,574 | 244,574 | 244,574 | 244,574 | 244,574 |
| Sep 2027 | 243,750 | 243,750 | 243,750 | 243,750 | 243,750 |
| Oct 2027 | 242,924 | 242,924 | 242,924 | 242,924 | 242,924 |
| Nov 2027 | 242,095 | 242,095 | 242,095 | 242,095 | 242,095 |
| Dec 2027 | 241,262 | 241,262 | 241,262 | 241,262 | 241,262 |
| Jan 2028 | 240,426 | 240,426 | 240,426 | 240,426 | 240,426 |
| Feb 2028 | 239,588 | 239,588 | 239,588 | 239,588 | 239,588 |
| Mar 2028 | 238,746 | 238,746 | 238,746 | 238,746 | 238,746 |
| Apr 2028 | 237,900 | 237,900 | 237,900 | 237,900 | 237,900 |
| May 2028 | 237,052 | 237,052 | 237,052 | 237,052 | 237,052 |
| Jun 2028 | 236,201 | 236,201 | 236,201 | 236,201 | 236,201 |
| Jul 2028 | 235,346 | 235,346 | 235,346 | 235,346 | 235,346 |
| Aug 2028 | 234,488 | 234,488 | 234,488 | 234,488 | 234,488 |
| Sep 2028 | 233,627 | 233,627 | 233,627 | 233,627 | 233,627 |
| Oct 2028 | 232,763 | 232,763 | 232,763 | 232,763 | 232,763 |
| Nov 2028 | 231,895 | 231,895 | 231,895 | 231,895 | 231,895 |
| Dec 2028 | 231,024 | 231,024 | 231,024 | 231,024 | 231,024 |
| Jan 2029 | 230,150 | 230,150 | 230,150 | 230,150 | 230,150 |
| Feb 2029 | 229,273 | 229,273 | 229,273 | 229,273 | 229,273 |
| Mar 2029 | 228,392 | 228,392 | 228,392 | 228,392 | 228,392 |
| Apr 2029 | 227,508 | 227,508 | 227,508 | 227,508 | 227,508 |
| May 2029 | 226,621 | 226,621 | 226,621 | 226,621 | 226,621 |
| Jun 2029 | 225,730 | 225,730 | 225,730 | 225,730 | 225,730 |
| Jul 2029 | 224,836 | 224,836 | 224,836 | 224,836 | 224,836 |
| Aug 2029 | 223,939 | 223,939 | 223,939 | 223,939 | 223,939 |
| Sep 2029 | 223,039 | 223,039 | 223,039 | 223,039 | 223,039 |
| Oct 2029 | 222,134 | 222,134 | 222,134 | 222,134 | 222,134 |
| Nov 2029 | 221,227 | 221,227 | 221,227 | 221,227 | 221,227 |
| Dec 2029 | 220,316 | 220,316 | 220,316 | 220,316 | 220,316 |
| Jan 2030 | 219,402 | 219,402 | 219,402 | 219,402 | 219,402 |
| Feb 2030 | 218,484 | 218,484 | 218,484 | 218,484 | 218,484 |
| Mar 2030 | 217,563 | 217,563 | 217,563 | 217,563 | 217,563 |
| Apr 2030 | 216,639 | 216,639 | 216,639 | 216,639 | 216,639 |
| May 2030 | 215,711 | 215,711 | 215,711 | 215,711 | 215,711 |
| Jun 2030 | 214,779 | 214,779 | 214,779 | 214,779 | 214,779 |
| Jul 2030 | 213,844 | 213,844 | 213,844 | 213,844 | 213,844 |
| Aug 2030 | 212,906 | 212,906 | 212,906 | 212,906 | 212,906 |
| Sep 2030 | 211,964 | 211,964 | 211,964 | 211,964 | 211,964 |
| Oct 2030 | 211,018 | 211,018 | 211,018 | 211,018 | 211,018 |
| Nov 2030 | 210,069 | 210,069 | 210,069 | 210,069 | 210,069 |
| Dec 2030 | 209,116 | 209,116 | 209,116 | 209,116 | 209,116 |
| Jan 2031 | 208,160 | 208,160 | 208,160 | 208,160 | 208,160 |
| Feb 2031 | 207,200 | 207,200 | 207,200 | 207,200 | 207,200 |
| Mar 2031 | 206,237 | 206,237 | 206,237 | 206,237 | 206,237 |
| Apr 2031 | 205,270 | 205,270 | 205,270 | 205,270 | 205,270 |
| May 2031 | 204,299 | 204,299 | 204,299 | 204,299 | 204,299 |
| Jun 2031 | 203,325 | 203,325 | 203,325 | 203,325 | 203,325 |
| Jul 2031 | 202,347 | 202,347 | 202,347 | 202,347 | 202,347 |
| Aug 2031 | 201,365 | 201,365 | 201,365 | 201,365 | 201,365 |
| Sep 2031 | 200,380 | 200,380 | 200,380 | 200,380 | 200,380 |
| Oct 2031 | 199,391 | 199,391 | 199,391 | 199,391 | 199,391 |
| Nov 2031 | 198,398 | 198,398 | 198,398 | 198,398 | 198,398 |
| Dec 2031 | 197,402 | 197,402 | 197,402 | 197,402 | 197,402 |
| Jan 2032 | 196,402 | 196,402 | 196,402 | 196,402 | 196,402 |
| Feb 2032 | 195,398 | 195,398 | 195,398 | 195,398 | 195,398 |
| Mar 2032 | 194,390 | 194,390 | 194,390 | 194,390 | 194,390 |
| Apr 2032 | 193,379 | 193,379 | 193,379 | 193,379 | 193,379 |
| May 2032 | 192,363 | 192,363 | 192,363 | 192,363 | 192,363 |
| Jun 2032 | 191,344 | 191,344 | 191,344 | 191,344 | 191,344 |
| Jul 2032 | 190,321 | 190,321 | 190,321 | 190,321 | 190,321 |
| Aug 2032 | 189,295 | 189,295 | 189,295 | 189,295 | 189,295 |
| Sep 2032 | 188,264 | 188,264 | 188,264 | 188,264 | 188,264 |
| Oct 2032 | 187,230 | 187,230 | 187,230 | 187,230 | 187,230 |
| Nov 2032 | 186,191 | 186,191 | 186,191 | 186,191 | 186,191 |
| Dec 2032 | 185,149 | 185,149 | 185,149 | 185,149 | 185,149 |
| Jan 2033 | 184,103 | 184,103 | 184,103 | 184,103 | 184,103 |
| Feb 2033 | 183,053 | 183,053 | 183,053 | 183,053 | 183,053 |
| Mar 2033 | 181,999 | 181,999 | 181,999 | 181,999 | 181,999 |
| Apr 2033 | 180,941 | 180,941 | 180,941 | 180,941 | 180,941 |
| May 2033 | 179,879 | 179,879 | 179,879 | 179,879 | 179,879 |
| Jun 2033 | 178,813 | 178,813 | 178,813 | 178,813 | 178,813 |
| Jul 2033 | 177,743 | 177,743 | 177,743 | 177,743 | 177,743 |
| Aug 2033 | 176,670 | 176,670 | 176,670 | 176,670 | 176,670 |
| Sep 2033 | 175,592 | 175,592 | 175,592 | 175,592 | 175,592 |
| Oct 2033 | 174,510 | 174,510 | 174,510 | 174,510 | 174,510 |
| Nov 2033 | 173,424 | 173,424 | 173,424 | 173,424 | 173,424 |
| Dec 2033 | 172,334 | 172,334 | 172,334 | 172,334 | 172,334 |
| Jan 2034 | 171,239 | 171,239 | 171,239 | 171,239 | 171,239 |
| Feb 2034 | 170,141 | 170,141 | 170,141 | 170,141 | 170,141 |
| Mar 2034 | 169,039 | 169,039 | 169,039 | 169,039 | 169,039 |
| Apr 2034 | 167,932 | 167,932 | 167,932 | 167,932 | 167,932 |
| May 2034 | 166,822 | 166,822 | 166,822 | 166,822 | 166,822 |
| Jun 2034 | 165,707 | 165,707 | 165,707 | 165,707 | 165,707 |
| Jul 2034 | 164,588 | 164,588 | 164,588 | 164,588 | 164,588 |
| Aug 2034 | 163,464 | 163,464 | 163,464 | 163,464 | 163,464 |
| Sep 2034 | 162,337 | 162,337 | 162,337 | 162,337 | 162,337 |
| Oct 2034 | 161,205 | 161,205 | 161,205 | 161,205 | 161,205 |
| Nov 2034 | 160,069 | 160,069 | 160,069 | 160,069 | 160,069 |
| Dec 2034 | 158,929 | 158,929 | 158,929 | 158,929 | 158,929 |
| Jan 2035 | 157,785 | 157,785 | 157,785 | 157,785 | 157,785 |
| Feb 2035 | 156,636 | 156,636 | 156,636 | 156,636 | 156,636 |
| Mar 2035 | 155,483 | 155,483 | 155,483 | 155,483 | 155,483 |
| Apr 2035 | 154,326 | 154,326 | 154,326 | 154,326 | 154,326 |
| May 2035 | 153,164 | 153,164 | 153,164 | 153,164 | 153,164 |
| Jun 2035 | 151,998 | 151,998 | 151,998 | 151,998 | 151,998 |
| Jul 2035 | 150,828 | 150,828 | 150,828 | 150,828 | 150,828 |
| Aug 2035 | 149,653 | 149,653 | 149,653 | 149,653 | 149,653 |
| Sep 2035 | 148,474 | 148,474 | 148,474 | 148,474 | 148,474 |
| Oct 2035 | 147,290 | 147,290 | 147,290 | 147,290 | 147,290 |
| Nov 2035 | 146,102 | 146,102 | 146,102 | 146,102 | 146,102 |
| Dec 2035 | 144,909 | 144,909 | 144,909 | 144,909 | 144,909 |
| Jan 2036 | 143,712 | 143,712 | 143,712 | 143,712 | 143,712 |
| Feb 2036 | 142,511 | 142,511 | 142,511 | 142,511 | 142,511 |
| Mar 2036 | 141,305 | 141,305 | 141,305 | 141,305 | 141,305 |
| Apr 2036 | 140,094 | 140,094 | 140,094 | 140,094 | 140,094 |
| May 2036 | 138,879 | 138,879 | 138,879 | 138,879 | 138,879 |
| Jun 2036 | 137,659 | 137,659 | 137,659 | 137,659 | 137,659 |
| Jul 2036 | 136,435 | 136,435 | 136,435 | 136,435 | 136,435 |
| Aug 2036 | 135,206 | 135,206 | 135,206 | 135,206 | 135,206 |
| Sep 2036 | 133,973 | 133,973 | 133,973 | 133,973 | 133,973 |
| Oct 2036 | 132,735 | 132,735 | 132,735 | 132,735 | 132,735 |
| Nov 2036 | 131,492 | 131,492 | 131,492 | 131,492 | 131,492 |
| Dec 2036 | 130,245 | 130,245 | 130,245 | 130,245 | 130,245 |
| Jan 2037 | 128,993 | 128,993 | 128,993 | 128,993 | 128,993 |
| Feb 2037 | 127,736 | 127,736 | 127,736 | 127,736 | 127,736 |
| Mar 2037 | 126,475 | 126,475 | 126,475 | 126,475 | 126,475 |
| Apr 2037 | 125,209 | 125,209 | 125,209 | 125,209 | 125,209 |
| May 2037 | 123,938 | 123,938 | 123,938 | 123,938 | 123,938 |
| Jun 2037 | 122,662 | 122,662 | 122,662 | 122,662 | 122,662 |
| Jul 2037 | 121,382 | 121,382 | 121,382 | 121,382 | 121,382 |
| Aug 2037 | 120,097 | 120,097 | 120,097 | 120,097 | 120,097 |
| Sep 2037 | 118,807 | 118,807 | 118,807 | 118,807 | 118,807 |
| Oct 2037 | 117,512 | 117,512 | 117,512 | 117,512 | 117,512 |
| Nov 2037 | 116,212 | 116,212 | 116,212 | 116,212 | 116,212 |
| Dec 2037 | 114,907 | 114,907 | 114,907 | 114,907 | 114,907 |
| Jan 2038 | 113,598 | 113,598 | 113,598 | 113,598 | 113,598 |
| Feb 2038 | 112,283 | 112,283 | 112,283 | 112,283 | 112,283 |
| Mar 2038 | 110,964 | 110,964 | 110,964 | 110,964 | 110,964 |
| Apr 2038 | 109,640 | 109,640 | 109,640 | 109,640 | 109,640 |
| May 2038 | 108,310 | 108,310 | 108,310 | 108,310 | 108,310 |
| Jun 2038 | 106,976 | 106,976 | 106,976 | 106,976 | 106,976 |
| Jul 2038 | 105,637 | 105,637 | 105,637 | 105,637 | 105,637 |
| Aug 2038 | 104,293 | 104,293 | 104,293 | 104,293 | 104,293 |
| Sep 2038 | 102,943 | 102,943 | 102,943 | 102,943 | 102,943 |
| Oct 2038 | 101,589 | 101,589 | 101,589 | 101,589 | 101,589 |
| Nov 2038 | 100,229 | 100,229 | 100,229 | 100,229 | 100,229 |
| Dec 2038 | 98,865 | 98,865 | 98,865 | 98,865 | 98,865 |
| Jan 2039 | 97,495 | 97,495 | 97,495 | 97,495 | 97,495 |
| Feb 2039 | 96,120 | 96,120 | 96,120 | 96,120 | 96,120 |
| Mar 2039 | 94,740 | 94,740 | 94,740 | 94,740 | 94,740 |
| Apr 2039 | 93,355 | 93,355 | 93,355 | 93,355 | 93,355 |
| May 2039 | 91,965 | 91,965 | 91,965 | 91,965 | 91,965 |
| Jun 2039 | 90,569 | 90,569 | 90,569 | 90,569 | 90,569 |
| Jul 2039 | 89,169 | 89,169 | 89,169 | 89,169 | 89,169 |
| Aug 2039 | 87,762 | 87,762 | 87,762 | 87,762 | 87,762 |
| Sep 2039 | 86,351 | 86,351 | 86,351 | 86,351 | 86,351 |
| Oct 2039 | 84,935 | 84,935 | 84,935 | 84,935 | 84,935 |
| Nov 2039 | 83,513 | 83,513 | 83,513 | 83,513 | 83,513 |
| Dec 2039 | 82,085 | 82,085 | 82,085 | 82,085 | 82,085 |
| Jan 2040 | 80,653 | 80,653 | 80,653 | 80,653 | 80,653 |
| Feb 2040 | 79,215 | 79,215 | 79,215 | 79,215 | 79,215 |
| Mar 2040 | 77,771 | 77,771 | 77,771 | 77,771 | 77,771 |
| Apr 2040 | 76,323 | 76,323 | 76,323 | 76,323 | 76,323 |
| May 2040 | 74,868 | 74,868 | 74,868 | 74,868 | 74,868 |
| Jun 2040 | 73,409 | 73,409 | 73,409 | 73,409 | 73,409 |
| Jul 2040 | 71,944 | 71,944 | 71,944 | 71,944 | 71,944 |
| Aug 2040 | 70,473 | 70,473 | 70,473 | 70,473 | 70,473 |
| Sep 2040 | 68,997 | 68,997 | 68,997 | 68,997 | 68,997 |
| Oct 2040 | 67,515 | 67,515 | 67,515 | 67,515 | 67,515 |
| Nov 2040 | 66,028 | 66,028 | 66,028 | 66,028 | 66,028 |
| Dec 2040 | 64,535 | 64,535 | 64,535 | 64,535 | 64,535 |
| Jan 2041 | 63,037 | 63,037 | 63,037 | 63,037 | 63,037 |
| Feb 2041 | 61,533 | 61,533 | 61,533 | 61,533 | 61,533 |
| Mar 2041 | 60,023 | 60,023 | 60,023 | 60,023 | 60,023 |
| Apr 2041 | 58,508 | 58,508 | 58,508 | 58,508 | 58,508 |
| May 2041 | 56,987 | 56,987 | 56,987 | 56,987 | 56,987 |
| Jun 2041 | 55,460 | 55,460 | 55,460 | 55,460 | 55,460 |
| Jul 2041 | 53,927 | 53,927 | 53,927 | 53,927 | 53,927 |
| Aug 2041 | 52,389 | 52,389 | 52,389 | 52,389 | 52,389 |
| Sep 2041 | 50,845 | 50,845 | 50,845 | 50,845 | 50,845 |
| Oct 2041 | 49,296 | 49,296 | 49,296 | 49,296 | 49,296 |
| Nov 2041 | 47,740 | 47,740 | 47,740 | 47,740 | 47,740 |
| Dec 2041 | 46,179 | 46,179 | 46,179 | 46,179 | 46,179 |
| Jan 2042 | 44,611 | 44,611 | 44,611 | 44,611 | 44,611 |
| Feb 2042 | 43,038 | 43,038 | 43,038 | 43,038 | 43,038 |
| Mar 2042 | 41,459 | 41,459 | 41,459 | 41,459 | 41,459 |
| Apr 2042 | 39,874 | 39,874 | 39,874 | 39,874 | 39,874 |
| May 2042 | 38,283 | 38,283 | 38,283 | 38,283 | 38,283 |
| Jun 2042 | 36,686 | 36,686 | 36,686 | 36,686 | 36,686 |
| Jul 2042 | 35,084 | 35,084 | 35,084 | 35,084 | 35,084 |
| Aug 2042 | 33,475 | 33,475 | 33,475 | 33,475 | 33,475 |
| Sep 2042 | 31,860 | 31,860 | 31,860 | 31,860 | 31,860 |
| Oct 2042 | 30,239 | 30,239 | 30,239 | 30,239 | 30,239 |
| Nov 2042 | 28,612 | 28,612 | 28,612 | 28,612 | 28,612 |
| Dec 2042 | 26,979 | 26,979 | 26,979 | 26,979 | 26,979 |
| Jan 2043 | 25,340 | 25,340 | 25,340 | 25,340 | 25,340 |
| Feb 2043 | 23,694 | 23,694 | 23,694 | 23,694 | 23,694 |
| Mar 2043 | 22,043 | 22,043 | 22,043 | 22,043 | 22,043 |
| Apr 2043 | 20,385 | 20,385 | 20,385 | 20,385 | 20,385 |
| May 2043 | 18,721 | 18,721 | 18,721 | 18,721 | 18,721 |
| Jun 2043 | 17,051 | 17,051 | 17,051 | 17,051 | 17,051 |
| Jul 2043 | 15,374 | 15,374 | 15,374 | 15,374 | 15,374 |
| Aug 2043 | 13,691 | 13,691 | 13,691 | 13,691 | 13,691 |
| Sep 2043 | 12,002 | 12,002 | 12,002 | 12,002 | 12,002 |
| Oct 2043 | 10,307 | 10,307 | 10,307 | 10,307 | 10,307 |
| Nov 2043 | 8,605 | 8,605 | 8,605 | 8,605 | 8,605 |
| Dec 2043 | 6,897 | 6,897 | 6,897 | 6,897 | 6,897 |
| Jan 2044 | 5,182 | 5,182 | 5,182 | 5,182 | 5,182 |
| Feb 2044 | 3,461 | 3,461 | 3,461 | 3,461 | 3,461 |
| Mar 2044 | 1,734 | 1,734 | 1,734 | 1,734 | 1,734 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
record hash 50e8dc5c6e231bb3
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 0.00 | 0.00 |
| Bad | 27.65% | 0.00 | 0.00 |
| Base | 72.35% | 0.00 | 0.00 |
| Good | 0.00% | 0.00 | 0.00 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 0.00 | 0.00 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|
Installment amortization over the 8-month term, from a 1,273 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|
record hash 978922d28c039559
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 12,700.38 | 17,441.00 |
| Bad | 27.65% | 12,163.31 | 16,903.93 |
| Base | 72.35% | 11,488.17 | 16,228.78 |
| Good | 0.00% | 7,210.57 | 10,178.40 |
| Better | 0.00% | 1,387.83 | 1,861.89 |
| Blended | 100% | 11,674.84 | 16,415.46 |
Seeded at the 90+ bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Oct 2026 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Nov 2026 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Dec 2026 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Jan 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Feb 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Mar 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Apr 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| May 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Jun 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Jul 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Aug 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Sep 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Oct 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Nov 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Dec 2027 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Jan 2028 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
Installment amortization over the 24-month term, from a 1,584 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Oct 2026 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Nov 2026 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Dec 2026 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Jan 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Feb 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Mar 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Apr 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| May 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Jun 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Jul 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Aug 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Sep 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Oct 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Nov 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Dec 2027 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
| Jan 2028 | 1,341 | 1,341 | 1,341 | 1,341 | 1,341 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
record hash a8993960834cba01
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 4,685.32 | 4,695.87 |
| Bad | 27.65% | 3,945.90 | 4,302.66 |
| Base | 72.35% | 2,766.94 | 3,817.24 |
| Good | 0.00% | 222.55 | 368.43 |
| Better | 0.00% | 3.35 | 3.35 |
| Blended | 100% | 3,092.92 | 3,951.46 |
Seeded at the 30-59 bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 5.29% | 1.57% | 0.40% | 0.40% | 0.40% |
| Nov 2026 | 27.45% | 8.12% | 3.03% | 0.27% | 0.27% |
| Dec 2026 | 16.25% | 9.51% | 8.03% | 1.28% | 0.14% |
| Jan 2027 | 11.95% | 7.44% | 5.92% | 2.22% | 0.07% |
| Feb 2027 | 15.56% | 13.39% | 6.21% | 1.29% | 0.03% |
| Mar 2027 | 10.32% | 14.14% | 8.96% | 1.14% | 0.01% |
| Apr 2027 | 6.00% | 11.32% | 8.55% | 0.95% | 0.01% |
| May 2027 | 3.47% | 8.70% | 7.42% | 0.63% | 0.00% |
| Jun 2027 | 1.93% | 6.59% | 6.67% | 0.49% | 0.00% |
| Jul 2027 | 0.96% | 5.03% | 5.74% | 0.33% | 0.00% |
| Aug 2027 | 0.45% | 3.77% | 4.99% | 0.15% | 0.00% |
| Sep 2027 | 0.21% | 2.84% | 4.65% | 0.14% | 0.00% |
| Oct 2027 | 0.08% | 2.08% | 3.96% | 0.17% | 0.00% |
| Nov 2027 | 0.00% | 1.51% | 3.30% | 0.16% | 0.00% |
| Dec 2027 | 0.00% | 1.11% | 3.07% | 0.23% | 0.00% |
| Jan 2028 | 0.00% | 0.84% | 2.76% | 0.40% | 0.00% |
| Feb 2028 | 0.00% | 0.60% | 2.39% | 0.42% | 0.00% |
| Mar 2028 | 0.00% | 0.43% | 2.08% | 0.43% | 0.00% |
| Apr 2028 | 0.00% | 0.30% | 1.81% | 0.49% | 0.00% |
| May 2028 | 0.00% | 0.21% | 1.55% | 0.49% | 0.00% |
| Jun 2028 | 0.00% | 0.15% | 1.33% | 0.58% | 0.00% |
| Jul 2028 | 0.00% | 0.11% | 1.14% | 0.60% | 0.00% |
| Aug 2028 | 0.00% | 0.07% | 0.99% | 0.57% | 0.00% |
| Sep 2028 | 0.00% | 0.05% | 0.83% | 0.62% | 0.00% |
| Oct 2028 | 0.00% | 0.01% | 0.68% | 0.60% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.55% | 0.59% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.48% | 0.73% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.40% | 0.60% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.35% | 0.68% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.28% | 0.69% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.24% | 0.69% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 5,442 limit, starting from 3,919 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 3,919 | 3,919 | 3,919 | 3,919 | 3,919 |
| Oct 2026 | 5,442 | 4,566 | 4,031 | 3,919 | 3,919 |
| Nov 2026 | 5,442 | 5,442 | 4,917 | 4,381 | 3,919 |
| Dec 2026 | 5,442 | 5,442 | 5,277 | 4,709 | 3,919 |
| Jan 2027 | 5,442 | 5,442 | 5,353 | 4,782 | 3,919 |
| Feb 2027 | 5,442 | 5,442 | 5,321 | 4,680 | 3,919 |
| Mar 2027 | 5,442 | 5,442 | 5,351 | 4,650 | 3,919 |
| Apr 2027 | 5,442 | 5,442 | 5,326 | 4,630 | 3,919 |
| May 2027 | 5,442 | 5,442 | 5,307 | 4,617 | 3,919 |
| Jun 2027 | 5,442 | 5,442 | 5,401 | 4,628 | 3,919 |
| Jul 2027 | 5,442 | 5,442 | 5,391 | 4,602 | 3,919 |
| Aug 2027 | 5,442 | 5,442 | 5,300 | 4,563 | 3,919 |
| Sep 2027 | 5,442 | 5,442 | 5,376 | 4,586 | 3,919 |
| Oct 2027 | 5,442 | 5,442 | 5,424 | 4,671 | 3,919 |
| Nov 2027 | 5,442 | 5,442 | 5,427 | 4,656 | 3,919 |
| Dec 2027 | 5,442 | 5,442 | 5,442 | 4,645 | 3,919 |
| Jan 2028 | 5,442 | 5,442 | 5,442 | 4,650 | 3,919 |
| Feb 2028 | 5,442 | 5,442 | 5,442 | 4,638 | 3,919 |
| Mar 2028 | 5,442 | 5,442 | 5,442 | 4,648 | 3,919 |
| Apr 2028 | 5,442 | 5,442 | 5,442 | 4,694 | 3,919 |
| May 2028 | 5,442 | 5,442 | 5,442 | 4,658 | 3,919 |
| Jun 2028 | 5,442 | 5,442 | 5,442 | 4,687 | 3,919 |
| Jul 2028 | 5,442 | 5,442 | 5,442 | 4,644 | 3,919 |
| Aug 2028 | 5,442 | 5,442 | 5,442 | 4,651 | 3,919 |
| Sep 2028 | 5,442 | 5,442 | 5,442 | 4,687 | 3,919 |
| Oct 2028 | 5,442 | 5,442 | 5,442 | 4,691 | 3,919 |
| Nov 2028 | 5,442 | 5,442 | 5,442 | 4,656 | 3,919 |
| Dec 2028 | 5,442 | 5,442 | 5,442 | 4,711 | 3,919 |
| Jan 2029 | 5,442 | 5,442 | 5,442 | 4,629 | 3,919 |
| Feb 2029 | 5,442 | 5,442 | 5,442 | 4,719 | 3,919 |
| Mar 2029 | 5,442 | 5,442 | 5,442 | 4,679 | 3,919 |
| Apr 2029 | 5,442 | 5,442 | 5,442 | 4,715 | 3,919 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
record hash c7f2c465d808b0e7
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 344,570.14 | 346,683.54 |
| Bad | 27.65% | 293,654.46 | 338,054.52 |
| Base | 72.35% | 197,088.19 | 324,733.84 |
| Good | 0.00% | 6,735.10 | 79,713.08 |
| Better | 0.00% | 0.17 | 1.30 |
| Blended | 100% | 223,788.77 | 328,417.00 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
Installment amortization over the 129-month term, from a 376,049 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 369,207 | 369,207 | 369,207 | 369,207 | 369,207 |
| Oct 2026 | 366,910 | 366,910 | 366,910 | 366,910 | 366,910 |
| Nov 2026 | 364,603 | 364,603 | 364,603 | 364,603 | 364,603 |
| Dec 2026 | 362,289 | 362,289 | 362,289 | 362,289 | 362,289 |
| Jan 2027 | 359,965 | 359,965 | 359,965 | 359,965 | 359,965 |
| Feb 2027 | 357,633 | 357,633 | 357,633 | 357,633 | 357,633 |
| Mar 2027 | 355,292 | 355,292 | 355,292 | 355,292 | 355,292 |
| Apr 2027 | 352,942 | 352,942 | 352,942 | 352,942 | 352,942 |
| May 2027 | 350,583 | 350,583 | 350,583 | 350,583 | 350,583 |
| Jun 2027 | 348,216 | 348,216 | 348,216 | 348,216 | 348,216 |
| Jul 2027 | 345,839 | 345,839 | 345,839 | 345,839 | 345,839 |
| Aug 2027 | 343,454 | 343,454 | 343,454 | 343,454 | 343,454 |
| Sep 2027 | 341,060 | 341,060 | 341,060 | 341,060 | 341,060 |
| Oct 2027 | 338,656 | 338,656 | 338,656 | 338,656 | 338,656 |
| Nov 2027 | 336,244 | 336,244 | 336,244 | 336,244 | 336,244 |
| Dec 2027 | 333,823 | 333,823 | 333,823 | 333,823 | 333,823 |
| Jan 2028 | 331,393 | 331,393 | 331,393 | 331,393 | 331,393 |
| Feb 2028 | 328,953 | 328,953 | 328,953 | 328,953 | 328,953 |
| Mar 2028 | 326,505 | 326,505 | 326,505 | 326,505 | 326,505 |
| Apr 2028 | 324,047 | 324,047 | 324,047 | 324,047 | 324,047 |
| May 2028 | 321,580 | 321,580 | 321,580 | 321,580 | 321,580 |
| Jun 2028 | 319,103 | 319,103 | 319,103 | 319,103 | 319,103 |
| Jul 2028 | 316,618 | 316,618 | 316,618 | 316,618 | 316,618 |
| Aug 2028 | 314,123 | 314,123 | 314,123 | 314,123 | 314,123 |
| Sep 2028 | 311,619 | 311,619 | 311,619 | 311,619 | 311,619 |
| Oct 2028 | 309,105 | 309,105 | 309,105 | 309,105 | 309,105 |
| Nov 2028 | 306,582 | 306,582 | 306,582 | 306,582 | 306,582 |
| Dec 2028 | 304,050 | 304,050 | 304,050 | 304,050 | 304,050 |
| Jan 2029 | 301,508 | 301,508 | 301,508 | 301,508 | 301,508 |
| Feb 2029 | 298,956 | 298,956 | 298,956 | 298,956 | 298,956 |
| Mar 2029 | 296,395 | 296,395 | 296,395 | 296,395 | 296,395 |
| Apr 2029 | 293,824 | 293,824 | 293,824 | 293,824 | 293,824 |
| May 2029 | 291,244 | 291,244 | 291,244 | 291,244 | 291,244 |
| Jun 2029 | 288,654 | 288,654 | 288,654 | 288,654 | 288,654 |
| Jul 2029 | 286,054 | 286,054 | 286,054 | 286,054 | 286,054 |
| Aug 2029 | 283,445 | 283,445 | 283,445 | 283,445 | 283,445 |
| Sep 2029 | 280,826 | 280,826 | 280,826 | 280,826 | 280,826 |
| Oct 2029 | 278,196 | 278,196 | 278,196 | 278,196 | 278,196 |
| Nov 2029 | 275,557 | 275,557 | 275,557 | 275,557 | 275,557 |
| Dec 2029 | 272,909 | 272,909 | 272,909 | 272,909 | 272,909 |
| Jan 2030 | 270,250 | 270,250 | 270,250 | 270,250 | 270,250 |
| Feb 2030 | 267,581 | 267,581 | 267,581 | 267,581 | 267,581 |
| Mar 2030 | 264,902 | 264,902 | 264,902 | 264,902 | 264,902 |
| Apr 2030 | 262,214 | 262,214 | 262,214 | 262,214 | 262,214 |
| May 2030 | 259,515 | 259,515 | 259,515 | 259,515 | 259,515 |
| Jun 2030 | 256,806 | 256,806 | 256,806 | 256,806 | 256,806 |
| Jul 2030 | 254,086 | 254,086 | 254,086 | 254,086 | 254,086 |
| Aug 2030 | 251,357 | 251,357 | 251,357 | 251,357 | 251,357 |
| Sep 2030 | 248,618 | 248,618 | 248,618 | 248,618 | 248,618 |
| Oct 2030 | 245,868 | 245,868 | 245,868 | 245,868 | 245,868 |
| Nov 2030 | 243,107 | 243,107 | 243,107 | 243,107 | 243,107 |
| Dec 2030 | 240,337 | 240,337 | 240,337 | 240,337 | 240,337 |
| Jan 2031 | 237,556 | 237,556 | 237,556 | 237,556 | 237,556 |
| Feb 2031 | 234,765 | 234,765 | 234,765 | 234,765 | 234,765 |
| Mar 2031 | 231,963 | 231,963 | 231,963 | 231,963 | 231,963 |
| Apr 2031 | 229,151 | 229,151 | 229,151 | 229,151 | 229,151 |
| May 2031 | 226,328 | 226,328 | 226,328 | 226,328 | 226,328 |
| Jun 2031 | 223,494 | 223,494 | 223,494 | 223,494 | 223,494 |
| Jul 2031 | 220,650 | 220,650 | 220,650 | 220,650 | 220,650 |
| Aug 2031 | 217,795 | 217,795 | 217,795 | 217,795 | 217,795 |
| Sep 2031 | 214,930 | 214,930 | 214,930 | 214,930 | 214,930 |
| Oct 2031 | 212,054 | 212,054 | 212,054 | 212,054 | 212,054 |
| Nov 2031 | 209,167 | 209,167 | 209,167 | 209,167 | 209,167 |
| Dec 2031 | 206,269 | 206,269 | 206,269 | 206,269 | 206,269 |
| Jan 2032 | 203,360 | 203,360 | 203,360 | 203,360 | 203,360 |
| Feb 2032 | 200,441 | 200,441 | 200,441 | 200,441 | 200,441 |
| Mar 2032 | 197,510 | 197,510 | 197,510 | 197,510 | 197,510 |
| Apr 2032 | 194,569 | 194,569 | 194,569 | 194,569 | 194,569 |
| May 2032 | 191,616 | 191,616 | 191,616 | 191,616 | 191,616 |
| Jun 2032 | 188,652 | 188,652 | 188,652 | 188,652 | 188,652 |
| Jul 2032 | 185,678 | 185,678 | 185,678 | 185,678 | 185,678 |
| Aug 2032 | 182,692 | 182,692 | 182,692 | 182,692 | 182,692 |
| Sep 2032 | 179,695 | 179,695 | 179,695 | 179,695 | 179,695 |
| Oct 2032 | 176,686 | 176,686 | 176,686 | 176,686 | 176,686 |
| Nov 2032 | 173,667 | 173,667 | 173,667 | 173,667 | 173,667 |
| Dec 2032 | 170,636 | 170,636 | 170,636 | 170,636 | 170,636 |
| Jan 2033 | 167,594 | 167,594 | 167,594 | 167,594 | 167,594 |
| Feb 2033 | 164,540 | 164,540 | 164,540 | 164,540 | 164,540 |
| Mar 2033 | 161,475 | 161,475 | 161,475 | 161,475 | 161,475 |
| Apr 2033 | 158,398 | 158,398 | 158,398 | 158,398 | 158,398 |
| May 2033 | 155,310 | 155,310 | 155,310 | 155,310 | 155,310 |
| Jun 2033 | 152,210 | 152,210 | 152,210 | 152,210 | 152,210 |
| Jul 2033 | 149,099 | 149,099 | 149,099 | 149,099 | 149,099 |
| Aug 2033 | 145,976 | 145,976 | 145,976 | 145,976 | 145,976 |
| Sep 2033 | 142,841 | 142,841 | 142,841 | 142,841 | 142,841 |
| Oct 2033 | 139,694 | 139,694 | 139,694 | 139,694 | 139,694 |
| Nov 2033 | 136,536 | 136,536 | 136,536 | 136,536 | 136,536 |
| Dec 2033 | 133,366 | 133,366 | 133,366 | 133,366 | 133,366 |
| Jan 2034 | 130,184 | 130,184 | 130,184 | 130,184 | 130,184 |
| Feb 2034 | 126,990 | 126,990 | 126,990 | 126,990 | 126,990 |
| Mar 2034 | 123,784 | 123,784 | 123,784 | 123,784 | 123,784 |
| Apr 2034 | 120,566 | 120,566 | 120,566 | 120,566 | 120,566 |
| May 2034 | 117,336 | 117,336 | 117,336 | 117,336 | 117,336 |
| Jun 2034 | 114,093 | 114,093 | 114,093 | 114,093 | 114,093 |
| Jul 2034 | 110,839 | 110,839 | 110,839 | 110,839 | 110,839 |
| Aug 2034 | 107,573 | 107,573 | 107,573 | 107,573 | 107,573 |
| Sep 2034 | 104,294 | 104,294 | 104,294 | 104,294 | 104,294 |
| Oct 2034 | 101,003 | 101,003 | 101,003 | 101,003 | 101,003 |
| Nov 2034 | 97,699 | 97,699 | 97,699 | 97,699 | 97,699 |
| Dec 2034 | 94,384 | 94,384 | 94,384 | 94,384 | 94,384 |
| Jan 2035 | 91,055 | 91,055 | 91,055 | 91,055 | 91,055 |
| Feb 2035 | 87,715 | 87,715 | 87,715 | 87,715 | 87,715 |
| Mar 2035 | 84,361 | 84,361 | 84,361 | 84,361 | 84,361 |
| Apr 2035 | 80,995 | 80,995 | 80,995 | 80,995 | 80,995 |
| May 2035 | 77,617 | 77,617 | 77,617 | 77,617 | 77,617 |
| Jun 2035 | 74,226 | 74,226 | 74,226 | 74,226 | 74,226 |
| Jul 2035 | 70,822 | 70,822 | 70,822 | 70,822 | 70,822 |
| Aug 2035 | 67,405 | 67,405 | 67,405 | 67,405 | 67,405 |
| Sep 2035 | 63,976 | 63,976 | 63,976 | 63,976 | 63,976 |
| Oct 2035 | 60,534 | 60,534 | 60,534 | 60,534 | 60,534 |
| Nov 2035 | 57,079 | 57,079 | 57,079 | 57,079 | 57,079 |
| Dec 2035 | 53,610 | 53,610 | 53,610 | 53,610 | 53,610 |
| Jan 2036 | 50,129 | 50,129 | 50,129 | 50,129 | 50,129 |
| Feb 2036 | 46,635 | 46,635 | 46,635 | 46,635 | 46,635 |
| Mar 2036 | 43,128 | 43,128 | 43,128 | 43,128 | 43,128 |
| Apr 2036 | 39,607 | 39,607 | 39,607 | 39,607 | 39,607 |
| May 2036 | 36,074 | 36,074 | 36,074 | 36,074 | 36,074 |
| Jun 2036 | 32,527 | 32,527 | 32,527 | 32,527 | 32,527 |
| Jul 2036 | 28,967 | 28,967 | 28,967 | 28,967 | 28,967 |
| Aug 2036 | 25,393 | 25,393 | 25,393 | 25,393 | 25,393 |
| Sep 2036 | 21,806 | 21,806 | 21,806 | 21,806 | 21,806 |
| Oct 2036 | 18,206 | 18,206 | 18,206 | 18,206 | 18,206 |
| Nov 2036 | 14,592 | 14,592 | 14,592 | 14,592 | 14,592 |
| Dec 2036 | 10,964 | 10,964 | 10,964 | 10,964 | 10,964 |
| Jan 2037 | 7,323 | 7,323 | 7,323 | 7,323 | 7,323 |
| Feb 2037 | 3,668 | 3,668 | 3,668 | 3,668 | 3,668 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
record hash ce6bfaebcaef992b
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 378,711.53 | 529,760.75 |
| Bad | 27.65% | 123,851.78 | 463,422.76 |
| Base | 72.35% | 34,366.89 | 310,998.38 |
| Good | 0.00% | 112.20 | 3,228.21 |
| Better | 0.00% | 0.00 | 0.01 |
| Blended | 100% | 59,109.46 | 353,143.72 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
| Mar 2028 | 1.58% | 3.18% | 1.30% | 0.01% | 0.00% |
| Apr 2028 | 1.25% | 3.03% | 1.33% | 0.01% | 0.00% |
| May 2028 | 1.00% | 2.93% | 1.35% | 0.01% | 0.00% |
| Jun 2028 | 0.83% | 2.88% | 1.37% | 0.01% | 0.00% |
| Jul 2028 | 0.67% | 2.71% | 1.39% | 0.01% | 0.00% |
| Aug 2028 | 0.51% | 2.56% | 1.38% | 0.01% | 0.00% |
| Sep 2028 | 0.43% | 2.45% | 1.38% | 0.01% | 0.00% |
| Oct 2028 | 0.33% | 2.24% | 1.32% | 0.01% | 0.00% |
| Nov 2028 | 0.27% | 2.07% | 1.28% | 0.01% | 0.00% |
| Dec 2028 | 0.22% | 2.00% | 1.28% | 0.01% | 0.00% |
| Jan 2029 | 0.18% | 1.89% | 1.24% | 0.01% | 0.00% |
| Feb 2029 | 0.14% | 1.80% | 1.27% | 0.01% | 0.00% |
| Mar 2029 | 0.11% | 1.70% | 1.25% | 0.01% | 0.00% |
| Apr 2029 | 0.08% | 1.58% | 1.24% | 0.01% | 0.00% |
| May 2029 | 0.07% | 1.48% | 1.26% | 0.02% | 0.00% |
| Jun 2029 | 0.06% | 1.42% | 1.24% | 0.02% | 0.00% |
| Jul 2029 | 0.04% | 1.29% | 1.18% | 0.01% | 0.00% |
| Aug 2029 | 0.04% | 1.18% | 1.12% | 0.01% | 0.00% |
| Sep 2029 | 0.03% | 1.09% | 1.08% | 0.01% | 0.00% |
| Oct 2029 | 0.02% | 1.01% | 1.06% | 0.01% | 0.00% |
| Nov 2029 | 0.01% | 0.96% | 1.07% | 0.01% | 0.00% |
| Dec 2029 | 0.00% | 0.91% | 1.08% | 0.02% | 0.00% |
| Jan 2030 | 0.00% | 0.86% | 1.08% | 0.02% | 0.00% |
| Feb 2030 | 0.00% | 0.79% | 1.04% | 0.02% | 0.00% |
| Mar 2030 | 0.00% | 0.76% | 1.02% | 0.02% | 0.00% |
| Apr 2030 | 0.00% | 0.71% | 1.00% | 0.03% | 0.00% |
| May 2030 | 0.00% | 0.66% | 0.98% | 0.03% | 0.00% |
| Jun 2030 | 0.00% | 0.62% | 0.98% | 0.03% | 0.00% |
| Jul 2030 | 0.00% | 0.60% | 0.98% | 0.03% | 0.00% |
| Aug 2030 | 0.00% | 0.59% | 0.97% | 0.03% | 0.00% |
| Sep 2030 | 0.00% | 0.55% | 0.96% | 0.03% | 0.00% |
| Oct 2030 | 0.00% | 0.53% | 0.92% | 0.03% | 0.00% |
| Nov 2030 | 0.00% | 0.50% | 0.91% | 0.02% | 0.00% |
| Dec 2030 | 0.00% | 0.46% | 0.90% | 0.02% | 0.00% |
| Jan 2031 | 0.00% | 0.44% | 0.86% | 0.02% | 0.00% |
| Feb 2031 | 0.00% | 0.40% | 0.87% | 0.02% | 0.00% |
| Mar 2031 | 0.00% | 0.38% | 0.88% | 0.02% | 0.00% |
| Apr 2031 | 0.00% | 0.36% | 0.85% | 0.02% | 0.00% |
| May 2031 | 0.00% | 0.34% | 0.85% | 0.02% | 0.00% |
| Jun 2031 | 0.00% | 0.31% | 0.83% | 0.02% | 0.00% |
| Jul 2031 | 0.00% | 0.29% | 0.78% | 0.01% | 0.00% |
| Aug 2031 | 0.00% | 0.26% | 0.74% | 0.01% | 0.00% |
| Sep 2031 | 0.00% | 0.25% | 0.70% | 0.00% | 0.00% |
| Oct 2031 | 0.00% | 0.23% | 0.68% | 0.00% | 0.00% |
| Nov 2031 | 0.00% | 0.22% | 0.66% | 0.00% | 0.00% |
| Dec 2031 | 0.00% | 0.21% | 0.67% | 0.01% | 0.00% |
| Jan 2032 | 0.00% | 0.19% | 0.70% | 0.01% | 0.00% |
| Feb 2032 | 0.00% | 0.19% | 0.72% | 0.02% | 0.00% |
| Mar 2032 | 0.00% | 0.17% | 0.70% | 0.02% | 0.00% |
| Apr 2032 | 0.00% | 0.16% | 0.68% | 0.02% | 0.00% |
| May 2032 | 0.00% | 0.15% | 0.66% | 0.02% | 0.00% |
| Jun 2032 | 0.00% | 0.14% | 0.64% | 0.02% | 0.00% |
| Jul 2032 | 0.00% | 0.13% | 0.65% | 0.02% | 0.00% |
| Aug 2032 | 0.00% | 0.12% | 0.63% | 0.02% | 0.00% |
| Sep 2032 | 0.00% | 0.11% | 0.63% | 0.02% | 0.00% |
| Oct 2032 | 0.00% | 0.11% | 0.62% | 0.02% | 0.00% |
| Nov 2032 | 0.00% | 0.10% | 0.60% | 0.02% | 0.00% |
| Dec 2032 | 0.00% | 0.09% | 0.57% | 0.01% | 0.00% |
| Jan 2033 | 0.00% | 0.08% | 0.54% | 0.01% | 0.00% |
| Feb 2033 | 0.00% | 0.08% | 0.52% | 0.01% | 0.00% |
| Mar 2033 | 0.00% | 0.07% | 0.51% | 0.01% | 0.00% |
| Apr 2033 | 0.00% | 0.07% | 0.50% | 0.01% | 0.00% |
| May 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Jun 2033 | 0.00% | 0.06% | 0.52% | 0.01% | 0.00% |
| Jul 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Aug 2033 | 0.00% | 0.05% | 0.49% | 0.01% | 0.00% |
| Sep 2033 | 0.00% | 0.05% | 0.47% | 0.01% | 0.00% |
| Oct 2033 | 0.00% | 0.05% | 0.46% | 0.01% | 0.00% |
| Nov 2033 | 0.00% | 0.04% | 0.46% | 0.01% | 0.00% |
| Dec 2033 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Jan 2034 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Feb 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Mar 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Apr 2034 | 0.00% | 0.03% | 0.45% | 0.02% | 0.00% |
| May 2034 | 0.00% | 0.03% | 0.46% | 0.03% | 0.00% |
| Jun 2034 | 0.00% | 0.03% | 0.46% | 0.04% | 0.00% |
| Jul 2034 | 0.00% | 0.03% | 0.44% | 0.04% | 0.00% |
| Aug 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Sep 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Oct 2034 | 0.00% | 0.02% | 0.42% | 0.05% | 0.00% |
| Nov 2034 | 0.00% | 0.02% | 0.41% | 0.05% | 0.00% |
| Dec 2034 | 0.00% | 0.02% | 0.39% | 0.04% | 0.00% |
| Jan 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Feb 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Mar 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| Apr 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| May 2035 | 0.00% | 0.02% | 0.37% | 0.03% | 0.00% |
| Jun 2035 | 0.00% | 0.01% | 0.36% | 0.03% | 0.00% |
| Jul 2035 | 0.00% | 0.01% | 0.34% | 0.03% | 0.00% |
| Aug 2035 | 0.00% | 0.01% | 0.34% | 0.02% | 0.00% |
| Sep 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Oct 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Nov 2035 | 0.00% | 0.01% | 0.31% | 0.02% | 0.00% |
| Dec 2035 | 0.00% | 0.01% | 0.29% | 0.02% | 0.00% |
| Jan 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Feb 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Mar 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| Apr 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.26% | 0.01% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.25% | 0.01% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.23% | 0.02% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.21% | 0.01% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.20% | 0.01% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.19% | 0.01% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.18% | 0.01% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.18% | 0.02% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.17% | 0.02% | 0.00% |
Installment amortization over the 142-month term, from a 595,681 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 586,092 | 586,092 | 586,092 | 586,092 | 586,092 |
| Oct 2026 | 582,872 | 582,872 | 582,872 | 582,872 | 582,872 |
| Nov 2026 | 579,640 | 579,640 | 579,640 | 579,640 | 579,640 |
| Dec 2026 | 576,395 | 576,395 | 576,395 | 576,395 | 576,395 |
| Jan 2027 | 573,138 | 573,138 | 573,138 | 573,138 | 573,138 |
| Feb 2027 | 569,869 | 569,869 | 569,869 | 569,869 | 569,869 |
| Mar 2027 | 566,588 | 566,588 | 566,588 | 566,588 | 566,588 |
| Apr 2027 | 563,295 | 563,295 | 563,295 | 563,295 | 563,295 |
| May 2027 | 559,989 | 559,989 | 559,989 | 559,989 | 559,989 |
| Jun 2027 | 556,671 | 556,671 | 556,671 | 556,671 | 556,671 |
| Jul 2027 | 553,340 | 553,340 | 553,340 | 553,340 | 553,340 |
| Aug 2027 | 549,997 | 549,997 | 549,997 | 549,997 | 549,997 |
| Sep 2027 | 546,641 | 546,641 | 546,641 | 546,641 | 546,641 |
| Oct 2027 | 543,273 | 543,273 | 543,273 | 543,273 | 543,273 |
| Nov 2027 | 539,892 | 539,892 | 539,892 | 539,892 | 539,892 |
| Dec 2027 | 536,498 | 536,498 | 536,498 | 536,498 | 536,498 |
| Jan 2028 | 533,092 | 533,092 | 533,092 | 533,092 | 533,092 |
| Feb 2028 | 529,673 | 529,673 | 529,673 | 529,673 | 529,673 |
| Mar 2028 | 526,241 | 526,241 | 526,241 | 526,241 | 526,241 |
| Apr 2028 | 522,796 | 522,796 | 522,796 | 522,796 | 522,796 |
| May 2028 | 519,339 | 519,339 | 519,339 | 519,339 | 519,339 |
| Jun 2028 | 515,868 | 515,868 | 515,868 | 515,868 | 515,868 |
| Jul 2028 | 512,384 | 512,384 | 512,384 | 512,384 | 512,384 |
| Aug 2028 | 508,888 | 508,888 | 508,888 | 508,888 | 508,888 |
| Sep 2028 | 505,378 | 505,378 | 505,378 | 505,378 | 505,378 |
| Oct 2028 | 501,855 | 501,855 | 501,855 | 501,855 | 501,855 |
| Nov 2028 | 498,319 | 498,319 | 498,319 | 498,319 | 498,319 |
| Dec 2028 | 494,769 | 494,769 | 494,769 | 494,769 | 494,769 |
| Jan 2029 | 491,206 | 491,206 | 491,206 | 491,206 | 491,206 |
| Feb 2029 | 487,630 | 487,630 | 487,630 | 487,630 | 487,630 |
| Mar 2029 | 484,041 | 484,041 | 484,041 | 484,041 | 484,041 |
| Apr 2029 | 480,438 | 480,438 | 480,438 | 480,438 | 480,438 |
| May 2029 | 476,821 | 476,821 | 476,821 | 476,821 | 476,821 |
| Jun 2029 | 473,191 | 473,191 | 473,191 | 473,191 | 473,191 |
| Jul 2029 | 469,547 | 469,547 | 469,547 | 469,547 | 469,547 |
| Aug 2029 | 465,890 | 465,890 | 465,890 | 465,890 | 465,890 |
| Sep 2029 | 462,219 | 462,219 | 462,219 | 462,219 | 462,219 |
| Oct 2029 | 458,534 | 458,534 | 458,534 | 458,534 | 458,534 |
| Nov 2029 | 454,835 | 454,835 | 454,835 | 454,835 | 454,835 |
| Dec 2029 | 451,123 | 451,123 | 451,123 | 451,123 | 451,123 |
| Jan 2030 | 447,396 | 447,396 | 447,396 | 447,396 | 447,396 |
| Feb 2030 | 443,656 | 443,656 | 443,656 | 443,656 | 443,656 |
| Mar 2030 | 439,901 | 439,901 | 439,901 | 439,901 | 439,901 |
| Apr 2030 | 436,133 | 436,133 | 436,133 | 436,133 | 436,133 |
| May 2030 | 432,350 | 432,350 | 432,350 | 432,350 | 432,350 |
| Jun 2030 | 428,553 | 428,553 | 428,553 | 428,553 | 428,553 |
| Jul 2030 | 424,742 | 424,742 | 424,742 | 424,742 | 424,742 |
| Aug 2030 | 420,917 | 420,917 | 420,917 | 420,917 | 420,917 |
| Sep 2030 | 417,077 | 417,077 | 417,077 | 417,077 | 417,077 |
| Oct 2030 | 413,223 | 413,223 | 413,223 | 413,223 | 413,223 |
| Nov 2030 | 409,354 | 409,354 | 409,354 | 409,354 | 409,354 |
| Dec 2030 | 405,471 | 405,471 | 405,471 | 405,471 | 405,471 |
| Jan 2031 | 401,573 | 401,573 | 401,573 | 401,573 | 401,573 |
| Feb 2031 | 397,661 | 397,661 | 397,661 | 397,661 | 397,661 |
| Mar 2031 | 393,734 | 393,734 | 393,734 | 393,734 | 393,734 |
| Apr 2031 | 389,793 | 389,793 | 389,793 | 389,793 | 389,793 |
| May 2031 | 385,836 | 385,836 | 385,836 | 385,836 | 385,836 |
| Jun 2031 | 381,865 | 381,865 | 381,865 | 381,865 | 381,865 |
| Jul 2031 | 377,879 | 377,879 | 377,879 | 377,879 | 377,879 |
| Aug 2031 | 373,877 | 373,877 | 373,877 | 373,877 | 373,877 |
| Sep 2031 | 369,861 | 369,861 | 369,861 | 369,861 | 369,861 |
| Oct 2031 | 365,830 | 365,830 | 365,830 | 365,830 | 365,830 |
| Nov 2031 | 361,784 | 361,784 | 361,784 | 361,784 | 361,784 |
| Dec 2031 | 357,722 | 357,722 | 357,722 | 357,722 | 357,722 |
| Jan 2032 | 353,646 | 353,646 | 353,646 | 353,646 | 353,646 |
| Feb 2032 | 349,554 | 349,554 | 349,554 | 349,554 | 349,554 |
| Mar 2032 | 345,446 | 345,446 | 345,446 | 345,446 | 345,446 |
| Apr 2032 | 341,323 | 341,323 | 341,323 | 341,323 | 341,323 |
| May 2032 | 337,185 | 337,185 | 337,185 | 337,185 | 337,185 |
| Jun 2032 | 333,032 | 333,032 | 333,032 | 333,032 | 333,032 |
| Jul 2032 | 328,862 | 328,862 | 328,862 | 328,862 | 328,862 |
| Aug 2032 | 324,677 | 324,677 | 324,677 | 324,677 | 324,677 |
| Sep 2032 | 320,477 | 320,477 | 320,477 | 320,477 | 320,477 |
| Oct 2032 | 316,260 | 316,260 | 316,260 | 316,260 | 316,260 |
| Nov 2032 | 312,028 | 312,028 | 312,028 | 312,028 | 312,028 |
| Dec 2032 | 307,780 | 307,780 | 307,780 | 307,780 | 307,780 |
| Jan 2033 | 303,516 | 303,516 | 303,516 | 303,516 | 303,516 |
| Feb 2033 | 299,236 | 299,236 | 299,236 | 299,236 | 299,236 |
| Mar 2033 | 294,940 | 294,940 | 294,940 | 294,940 | 294,940 |
| Apr 2033 | 290,628 | 290,628 | 290,628 | 290,628 | 290,628 |
| May 2033 | 286,299 | 286,299 | 286,299 | 286,299 | 286,299 |
| Jun 2033 | 281,955 | 281,955 | 281,955 | 281,955 | 281,955 |
| Jul 2033 | 277,594 | 277,594 | 277,594 | 277,594 | 277,594 |
| Aug 2033 | 273,217 | 273,217 | 273,217 | 273,217 | 273,217 |
| Sep 2033 | 268,823 | 268,823 | 268,823 | 268,823 | 268,823 |
| Oct 2033 | 264,413 | 264,413 | 264,413 | 264,413 | 264,413 |
| Nov 2033 | 259,986 | 259,986 | 259,986 | 259,986 | 259,986 |
| Dec 2033 | 255,543 | 255,543 | 255,543 | 255,543 | 255,543 |
| Jan 2034 | 251,083 | 251,083 | 251,083 | 251,083 | 251,083 |
| Feb 2034 | 246,607 | 246,607 | 246,607 | 246,607 | 246,607 |
| Mar 2034 | 242,113 | 242,113 | 242,113 | 242,113 | 242,113 |
| Apr 2034 | 237,603 | 237,603 | 237,603 | 237,603 | 237,603 |
| May 2034 | 233,076 | 233,076 | 233,076 | 233,076 | 233,076 |
| Jun 2034 | 228,532 | 228,532 | 228,532 | 228,532 | 228,532 |
| Jul 2034 | 223,971 | 223,971 | 223,971 | 223,971 | 223,971 |
| Aug 2034 | 219,392 | 219,392 | 219,392 | 219,392 | 219,392 |
| Sep 2034 | 214,797 | 214,797 | 214,797 | 214,797 | 214,797 |
| Oct 2034 | 210,184 | 210,184 | 210,184 | 210,184 | 210,184 |
| Nov 2034 | 205,554 | 205,554 | 205,554 | 205,554 | 205,554 |
| Dec 2034 | 200,907 | 200,907 | 200,907 | 200,907 | 200,907 |
| Jan 2035 | 196,242 | 196,242 | 196,242 | 196,242 | 196,242 |
| Feb 2035 | 191,560 | 191,560 | 191,560 | 191,560 | 191,560 |
| Mar 2035 | 186,860 | 186,860 | 186,860 | 186,860 | 186,860 |
| Apr 2035 | 182,142 | 182,142 | 182,142 | 182,142 | 182,142 |
| May 2035 | 177,407 | 177,407 | 177,407 | 177,407 | 177,407 |
| Jun 2035 | 172,654 | 172,654 | 172,654 | 172,654 | 172,654 |
| Jul 2035 | 167,884 | 167,884 | 167,884 | 167,884 | 167,884 |
| Aug 2035 | 163,095 | 163,095 | 163,095 | 163,095 | 163,095 |
| Sep 2035 | 158,289 | 158,289 | 158,289 | 158,289 | 158,289 |
| Oct 2035 | 153,464 | 153,464 | 153,464 | 153,464 | 153,464 |
| Nov 2035 | 148,621 | 148,621 | 148,621 | 148,621 | 148,621 |
| Dec 2035 | 143,760 | 143,760 | 143,760 | 143,760 | 143,760 |
| Jan 2036 | 138,881 | 138,881 | 138,881 | 138,881 | 138,881 |
| Feb 2036 | 133,984 | 133,984 | 133,984 | 133,984 | 133,984 |
| Mar 2036 | 129,068 | 129,068 | 129,068 | 129,068 | 129,068 |
| Apr 2036 | 124,134 | 124,134 | 124,134 | 124,134 | 124,134 |
| May 2036 | 119,181 | 119,181 | 119,181 | 119,181 | 119,181 |
| Jun 2036 | 114,210 | 114,210 | 114,210 | 114,210 | 114,210 |
| Jul 2036 | 109,220 | 109,220 | 109,220 | 109,220 | 109,220 |
| Aug 2036 | 104,212 | 104,212 | 104,212 | 104,212 | 104,212 |
| Sep 2036 | 99,184 | 99,184 | 99,184 | 99,184 | 99,184 |
| Oct 2036 | 94,138 | 94,138 | 94,138 | 94,138 | 94,138 |
| Nov 2036 | 89,073 | 89,073 | 89,073 | 89,073 | 89,073 |
| Dec 2036 | 83,989 | 83,989 | 83,989 | 83,989 | 83,989 |
| Jan 2037 | 78,885 | 78,885 | 78,885 | 78,885 | 78,885 |
| Feb 2037 | 73,763 | 73,763 | 73,763 | 73,763 | 73,763 |
| Mar 2037 | 68,622 | 68,622 | 68,622 | 68,622 | 68,622 |
| Apr 2037 | 63,461 | 63,461 | 63,461 | 63,461 | 63,461 |
| May 2037 | 58,280 | 58,280 | 58,280 | 58,280 | 58,280 |
| Jun 2037 | 53,081 | 53,081 | 53,081 | 53,081 | 53,081 |
| Jul 2037 | 47,862 | 47,862 | 47,862 | 47,862 | 47,862 |
| Aug 2037 | 42,623 | 42,623 | 42,623 | 42,623 | 42,623 |
| Sep 2037 | 37,365 | 37,365 | 37,365 | 37,365 | 37,365 |
| Oct 2037 | 32,087 | 32,087 | 32,087 | 32,087 | 32,087 |
| Nov 2037 | 26,789 | 26,789 | 26,789 | 26,789 | 26,789 |
| Dec 2037 | 21,471 | 21,471 | 21,471 | 21,471 | 21,471 |
| Jan 2038 | 16,133 | 16,133 | 16,133 | 16,133 | 16,133 |
| Feb 2038 | 10,776 | 10,776 | 10,776 | 10,776 | 10,776 |
| Mar 2038 | 5,398 | 5,398 | 5,398 | 5,398 | 5,398 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
record hash 939dc6d84ae469e4
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 2,972.63 | 2,972.63 |
| Bad | 27.65% | 2,762.34 | 2,837.44 |
| Base | 72.35% | 2,272.63 | 2,653.28 |
| Good | 0.00% | 176.33 | 563.23 |
| Better | 0.00% | 0.01 | 0.03 |
| Blended | 100% | 2,408.03 | 2,704.20 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.60% | 1.62% | 0.00% |
| May 2028 | 0.00% | 0.00% | 0.44% | 1.56% | 0.00% |
| Jun 2028 | 0.00% | 0.00% | 0.33% | 1.80% | 0.00% |
| Jul 2028 | 0.00% | 0.00% | 0.24% | 1.89% | 0.00% |
| Aug 2028 | 0.00% | 0.00% | 0.18% | 1.73% | 0.00% |
| Sep 2028 | 0.00% | 0.00% | 0.13% | 1.82% | 0.00% |
| Oct 2028 | 0.00% | 0.00% | 0.09% | 1.65% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.06% | 1.64% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.05% | 1.96% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.02% | 1.67% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.00% | 1.75% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.00% | 1.61% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.00% | 2.00% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.00% | 1.88% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.00% | 1.35% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.00% | 1.31% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.00% | 1.12% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.00% | 1.71% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 3,558 limit, starting from 2,720 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,720 | 2,720 | 2,720 | 2,720 | 2,720 |
| Oct 2026 | 3,558 | 3,076 | 2,781 | 2,720 | 2,720 |
| Nov 2026 | 3,558 | 3,558 | 3,269 | 2,974 | 2,720 |
| Dec 2026 | 3,558 | 3,558 | 3,467 | 3,155 | 2,720 |
| Jan 2027 | 3,558 | 3,558 | 3,510 | 3,195 | 2,720 |
| Feb 2027 | 3,558 | 3,558 | 3,492 | 3,139 | 2,720 |
| Mar 2027 | 3,558 | 3,558 | 3,508 | 3,122 | 2,720 |
| Apr 2027 | 3,558 | 3,558 | 3,494 | 3,111 | 2,720 |
| May 2027 | 3,558 | 3,558 | 3,484 | 3,104 | 2,720 |
| Jun 2027 | 3,558 | 3,558 | 3,536 | 3,110 | 2,720 |
| Jul 2027 | 3,558 | 3,558 | 3,530 | 3,096 | 2,720 |
| Aug 2027 | 3,558 | 3,558 | 3,480 | 3,074 | 2,720 |
| Sep 2027 | 3,558 | 3,558 | 3,522 | 3,087 | 2,720 |
| Oct 2027 | 3,558 | 3,558 | 3,548 | 3,134 | 2,720 |
| Nov 2027 | 3,558 | 3,558 | 3,550 | 3,126 | 2,720 |
| Dec 2027 | 3,558 | 3,558 | 3,558 | 3,119 | 2,720 |
| Jan 2028 | 3,558 | 3,558 | 3,558 | 3,122 | 2,720 |
| Feb 2028 | 3,558 | 3,558 | 3,558 | 3,116 | 2,720 |
| Mar 2028 | 3,558 | 3,558 | 3,558 | 3,121 | 2,720 |
| Apr 2028 | 3,558 | 3,558 | 3,558 | 3,146 | 2,720 |
| May 2028 | 3,558 | 3,558 | 3,558 | 3,127 | 2,720 |
| Jun 2028 | 3,558 | 3,558 | 3,558 | 3,142 | 2,720 |
| Jul 2028 | 3,558 | 3,558 | 3,558 | 3,119 | 2,720 |
| Aug 2028 | 3,558 | 3,558 | 3,558 | 3,123 | 2,720 |
| Sep 2028 | 3,558 | 3,558 | 3,558 | 3,143 | 2,720 |
| Oct 2028 | 3,558 | 3,558 | 3,558 | 3,145 | 2,720 |
| Nov 2028 | 3,558 | 3,558 | 3,558 | 3,126 | 2,720 |
| Dec 2028 | 3,558 | 3,558 | 3,558 | 3,156 | 2,720 |
| Jan 2029 | 3,558 | 3,558 | 3,558 | 3,111 | 2,720 |
| Feb 2029 | 3,558 | 3,558 | 3,558 | 3,160 | 2,720 |
| Mar 2029 | 3,558 | 3,558 | 3,558 | 3,138 | 2,720 |
| Apr 2029 | 3,558 | 3,558 | 3,558 | 3,158 | 2,720 |
| May 2029 | 3,558 | 3,558 | 3,558 | 3,150 | 2,720 |
| Jun 2029 | 3,558 | 3,558 | 3,558 | 3,147 | 2,720 |
| Jul 2029 | 3,558 | 3,558 | 3,558 | 3,113 | 2,720 |
| Aug 2029 | 3,558 | 3,558 | 3,558 | 3,102 | 2,720 |
| Sep 2029 | 3,558 | 3,558 | 3,558 | 3,151 | 2,720 |
| Oct 2029 | 3,558 | 3,558 | 3,558 | 3,163 | 2,720 |
| Nov 2029 | 3,558 | 3,558 | 3,558 | 3,153 | 2,720 |
| Dec 2029 | 3,558 | 3,558 | 3,558 | 3,174 | 2,720 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
record hash b7b54a24cd09fe92
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 1,258.33 | 1,298.11 |
| Bad | 27.65% | 722.61 | 899.07 |
| Base | 72.35% | 324.80 | 478.91 |
| Good | 0.00% | 3.83 | 5.05 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 434.79 | 595.08 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
Installment amortization over the 24-month term, from a 2,230 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,107 | 2,107 | 2,107 | 2,107 | 2,107 |
| Oct 2026 | 2,034 | 2,034 | 2,034 | 2,034 | 2,034 |
| Nov 2026 | 1,959 | 1,959 | 1,959 | 1,959 | 1,959 |
| Dec 2026 | 1,882 | 1,882 | 1,882 | 1,882 | 1,882 |
| Jan 2027 | 1,803 | 1,803 | 1,803 | 1,803 | 1,803 |
| Feb 2027 | 1,723 | 1,723 | 1,723 | 1,723 | 1,723 |
| Mar 2027 | 1,641 | 1,641 | 1,641 | 1,641 | 1,641 |
| Apr 2027 | 1,557 | 1,557 | 1,557 | 1,557 | 1,557 |
| May 2027 | 1,471 | 1,471 | 1,471 | 1,471 | 1,471 |
| Jun 2027 | 1,383 | 1,383 | 1,383 | 1,383 | 1,383 |
| Jul 2027 | 1,292 | 1,292 | 1,292 | 1,292 | 1,292 |
| Aug 2027 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
| Sep 2027 | 1,106 | 1,106 | 1,106 | 1,106 | 1,106 |
| Oct 2027 | 1,009 | 1,009 | 1,009 | 1,009 | 1,009 |
| Nov 2027 | 910 | 910 | 910 | 910 | 910 |
| Dec 2027 | 809 | 809 | 809 | 809 | 809 |
| Jan 2028 | 706 | 706 | 706 | 706 | 706 |
| Feb 2028 | 600 | 600 | 600 | 600 | 600 |
| Mar 2028 | 491 | 491 | 491 | 491 | 491 |
| Apr 2028 | 380 | 380 | 380 | 380 | 380 |
| May 2028 | 267 | 267 | 267 | 267 | 267 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
record hash f7467c2dfcef6403
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 0.00 | 0.00 |
| Bad | 27.65% | 0.00 | 0.00 |
| Base | 72.35% | 0.00 | 0.00 |
| Good | 0.00% | 0.00 | 0.00 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 0.00 | 0.00 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Installment amortization over the 8-month term, from a 800 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 108 | 108 | 108 | 108 | 108 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
record hash a46e67db48ce5184
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 124,291.83 | 125,074.66 |
| Bad | 27.65% | 106,506.38 | 123,088.20 |
| Base | 72.35% | 71,665.98 | 120,021.70 |
| Good | 0.00% | 2,447.94 | 42,820.50 |
| Better | 0.00% | 0.06 | 0.80 |
| Blended | 100% | 81,299.35 | 120,869.59 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
Installment amortization over the 237-month term, from a 132,946 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 130,475 | 130,475 | 130,475 | 130,475 | 130,475 |
| Oct 2026 | 130,117 | 130,117 | 130,117 | 130,117 | 130,117 |
| Nov 2026 | 129,757 | 129,757 | 129,757 | 129,757 | 129,757 |
| Dec 2026 | 129,396 | 129,396 | 129,396 | 129,396 | 129,396 |
| Jan 2027 | 129,033 | 129,033 | 129,033 | 129,033 | 129,033 |
| Feb 2027 | 128,670 | 128,670 | 128,670 | 128,670 | 128,670 |
| Mar 2027 | 128,304 | 128,304 | 128,304 | 128,304 | 128,304 |
| Apr 2027 | 127,938 | 127,938 | 127,938 | 127,938 | 127,938 |
| May 2027 | 127,570 | 127,570 | 127,570 | 127,570 | 127,570 |
| Jun 2027 | 127,201 | 127,201 | 127,201 | 127,201 | 127,201 |
| Jul 2027 | 126,830 | 126,830 | 126,830 | 126,830 | 126,830 |
| Aug 2027 | 126,458 | 126,458 | 126,458 | 126,458 | 126,458 |
| Sep 2027 | 126,085 | 126,085 | 126,085 | 126,085 | 126,085 |
| Oct 2027 | 125,710 | 125,710 | 125,710 | 125,710 | 125,710 |
| Nov 2027 | 125,334 | 125,334 | 125,334 | 125,334 | 125,334 |
| Dec 2027 | 124,956 | 124,956 | 124,956 | 124,956 | 124,956 |
| Jan 2028 | 124,577 | 124,577 | 124,577 | 124,577 | 124,577 |
| Feb 2028 | 124,196 | 124,196 | 124,196 | 124,196 | 124,196 |
| Mar 2028 | 123,814 | 123,814 | 123,814 | 123,814 | 123,814 |
| Apr 2028 | 123,431 | 123,431 | 123,431 | 123,431 | 123,431 |
| May 2028 | 123,046 | 123,046 | 123,046 | 123,046 | 123,046 |
| Jun 2028 | 122,660 | 122,660 | 122,660 | 122,660 | 122,660 |
| Jul 2028 | 122,272 | 122,272 | 122,272 | 122,272 | 122,272 |
| Aug 2028 | 121,883 | 121,883 | 121,883 | 121,883 | 121,883 |
| Sep 2028 | 121,493 | 121,493 | 121,493 | 121,493 | 121,493 |
| Oct 2028 | 121,100 | 121,100 | 121,100 | 121,100 | 121,100 |
| Nov 2028 | 120,707 | 120,707 | 120,707 | 120,707 | 120,707 |
| Dec 2028 | 120,312 | 120,312 | 120,312 | 120,312 | 120,312 |
| Jan 2029 | 119,915 | 119,915 | 119,915 | 119,915 | 119,915 |
| Feb 2029 | 119,517 | 119,517 | 119,517 | 119,517 | 119,517 |
| Mar 2029 | 119,118 | 119,118 | 119,118 | 119,118 | 119,118 |
| Apr 2029 | 118,717 | 118,717 | 118,717 | 118,717 | 118,717 |
| May 2029 | 118,315 | 118,315 | 118,315 | 118,315 | 118,315 |
| Jun 2029 | 117,911 | 117,911 | 117,911 | 117,911 | 117,911 |
| Jul 2029 | 117,505 | 117,505 | 117,505 | 117,505 | 117,505 |
| Aug 2029 | 117,098 | 117,098 | 117,098 | 117,098 | 117,098 |
| Sep 2029 | 116,690 | 116,690 | 116,690 | 116,690 | 116,690 |
| Oct 2029 | 116,279 | 116,279 | 116,279 | 116,279 | 116,279 |
| Nov 2029 | 115,868 | 115,868 | 115,868 | 115,868 | 115,868 |
| Dec 2029 | 115,455 | 115,455 | 115,455 | 115,455 | 115,455 |
| Jan 2030 | 115,040 | 115,040 | 115,040 | 115,040 | 115,040 |
| Feb 2030 | 114,624 | 114,624 | 114,624 | 114,624 | 114,624 |
| Mar 2030 | 114,206 | 114,206 | 114,206 | 114,206 | 114,206 |
| Apr 2030 | 113,787 | 113,787 | 113,787 | 113,787 | 113,787 |
| May 2030 | 113,366 | 113,366 | 113,366 | 113,366 | 113,366 |
| Jun 2030 | 112,943 | 112,943 | 112,943 | 112,943 | 112,943 |
| Jul 2030 | 112,519 | 112,519 | 112,519 | 112,519 | 112,519 |
| Aug 2030 | 112,093 | 112,093 | 112,093 | 112,093 | 112,093 |
| Sep 2030 | 111,666 | 111,666 | 111,666 | 111,666 | 111,666 |
| Oct 2030 | 111,237 | 111,237 | 111,237 | 111,237 | 111,237 |
| Nov 2030 | 110,806 | 110,806 | 110,806 | 110,806 | 110,806 |
| Dec 2030 | 110,374 | 110,374 | 110,374 | 110,374 | 110,374 |
| Jan 2031 | 109,941 | 109,941 | 109,941 | 109,941 | 109,941 |
| Feb 2031 | 109,505 | 109,505 | 109,505 | 109,505 | 109,505 |
| Mar 2031 | 109,068 | 109,068 | 109,068 | 109,068 | 109,068 |
| Apr 2031 | 108,629 | 108,629 | 108,629 | 108,629 | 108,629 |
| May 2031 | 108,189 | 108,189 | 108,189 | 108,189 | 108,189 |
| Jun 2031 | 107,747 | 107,747 | 107,747 | 107,747 | 107,747 |
| Jul 2031 | 107,304 | 107,304 | 107,304 | 107,304 | 107,304 |
| Aug 2031 | 106,858 | 106,858 | 106,858 | 106,858 | 106,858 |
| Sep 2031 | 106,411 | 106,411 | 106,411 | 106,411 | 106,411 |
| Oct 2031 | 105,963 | 105,963 | 105,963 | 105,963 | 105,963 |
| Nov 2031 | 105,512 | 105,512 | 105,512 | 105,512 | 105,512 |
| Dec 2031 | 105,060 | 105,060 | 105,060 | 105,060 | 105,060 |
| Jan 2032 | 104,607 | 104,607 | 104,607 | 104,607 | 104,607 |
| Feb 2032 | 104,151 | 104,151 | 104,151 | 104,151 | 104,151 |
| Mar 2032 | 103,694 | 103,694 | 103,694 | 103,694 | 103,694 |
| Apr 2032 | 103,235 | 103,235 | 103,235 | 103,235 | 103,235 |
| May 2032 | 102,775 | 102,775 | 102,775 | 102,775 | 102,775 |
| Jun 2032 | 102,313 | 102,313 | 102,313 | 102,313 | 102,313 |
| Jul 2032 | 101,849 | 101,849 | 101,849 | 101,849 | 101,849 |
| Aug 2032 | 101,383 | 101,383 | 101,383 | 101,383 | 101,383 |
| Sep 2032 | 100,916 | 100,916 | 100,916 | 100,916 | 100,916 |
| Oct 2032 | 100,446 | 100,446 | 100,446 | 100,446 | 100,446 |
| Nov 2032 | 99,975 | 99,975 | 99,975 | 99,975 | 99,975 |
| Dec 2032 | 99,503 | 99,503 | 99,503 | 99,503 | 99,503 |
| Jan 2033 | 99,028 | 99,028 | 99,028 | 99,028 | 99,028 |
| Feb 2033 | 98,552 | 98,552 | 98,552 | 98,552 | 98,552 |
| Mar 2033 | 98,074 | 98,074 | 98,074 | 98,074 | 98,074 |
| Apr 2033 | 97,594 | 97,594 | 97,594 | 97,594 | 97,594 |
| May 2033 | 97,112 | 97,112 | 97,112 | 97,112 | 97,112 |
| Jun 2033 | 96,629 | 96,629 | 96,629 | 96,629 | 96,629 |
| Jul 2033 | 96,143 | 96,143 | 96,143 | 96,143 | 96,143 |
| Aug 2033 | 95,656 | 95,656 | 95,656 | 95,656 | 95,656 |
| Sep 2033 | 95,167 | 95,167 | 95,167 | 95,167 | 95,167 |
| Oct 2033 | 94,676 | 94,676 | 94,676 | 94,676 | 94,676 |
| Nov 2033 | 94,184 | 94,184 | 94,184 | 94,184 | 94,184 |
| Dec 2033 | 93,689 | 93,689 | 93,689 | 93,689 | 93,689 |
| Jan 2034 | 93,193 | 93,193 | 93,193 | 93,193 | 93,193 |
| Feb 2034 | 92,695 | 92,695 | 92,695 | 92,695 | 92,695 |
| Mar 2034 | 92,195 | 92,195 | 92,195 | 92,195 | 92,195 |
| Apr 2034 | 91,693 | 91,693 | 91,693 | 91,693 | 91,693 |
| May 2034 | 91,189 | 91,189 | 91,189 | 91,189 | 91,189 |
| Jun 2034 | 90,683 | 90,683 | 90,683 | 90,683 | 90,683 |
| Jul 2034 | 90,176 | 90,176 | 90,176 | 90,176 | 90,176 |
| Aug 2034 | 89,666 | 89,666 | 89,666 | 89,666 | 89,666 |
| Sep 2034 | 89,155 | 89,155 | 89,155 | 89,155 | 89,155 |
| Oct 2034 | 88,641 | 88,641 | 88,641 | 88,641 | 88,641 |
| Nov 2034 | 88,126 | 88,126 | 88,126 | 88,126 | 88,126 |
| Dec 2034 | 87,609 | 87,609 | 87,609 | 87,609 | 87,609 |
| Jan 2035 | 87,090 | 87,090 | 87,090 | 87,090 | 87,090 |
| Feb 2035 | 86,569 | 86,569 | 86,569 | 86,569 | 86,569 |
| Mar 2035 | 86,046 | 86,046 | 86,046 | 86,046 | 86,046 |
| Apr 2035 | 85,521 | 85,521 | 85,521 | 85,521 | 85,521 |
| May 2035 | 84,994 | 84,994 | 84,994 | 84,994 | 84,994 |
| Jun 2035 | 84,465 | 84,465 | 84,465 | 84,465 | 84,465 |
| Jul 2035 | 83,934 | 83,934 | 83,934 | 83,934 | 83,934 |
| Aug 2035 | 83,401 | 83,401 | 83,401 | 83,401 | 83,401 |
| Sep 2035 | 82,866 | 82,866 | 82,866 | 82,866 | 82,866 |
| Oct 2035 | 82,329 | 82,329 | 82,329 | 82,329 | 82,329 |
| Nov 2035 | 81,790 | 81,790 | 81,790 | 81,790 | 81,790 |
| Dec 2035 | 81,249 | 81,249 | 81,249 | 81,249 | 81,249 |
| Jan 2036 | 80,706 | 80,706 | 80,706 | 80,706 | 80,706 |
| Feb 2036 | 80,161 | 80,161 | 80,161 | 80,161 | 80,161 |
| Mar 2036 | 79,614 | 79,614 | 79,614 | 79,614 | 79,614 |
| Apr 2036 | 79,065 | 79,065 | 79,065 | 79,065 | 79,065 |
| May 2036 | 78,514 | 78,514 | 78,514 | 78,514 | 78,514 |
| Jun 2036 | 77,961 | 77,961 | 77,961 | 77,961 | 77,961 |
| Jul 2036 | 77,405 | 77,405 | 77,405 | 77,405 | 77,405 |
| Aug 2036 | 76,848 | 76,848 | 76,848 | 76,848 | 76,848 |
| Sep 2036 | 76,289 | 76,289 | 76,289 | 76,289 | 76,289 |
| Oct 2036 | 75,727 | 75,727 | 75,727 | 75,727 | 75,727 |
| Nov 2036 | 75,163 | 75,163 | 75,163 | 75,163 | 75,163 |
| Dec 2036 | 74,598 | 74,598 | 74,598 | 74,598 | 74,598 |
| Jan 2037 | 74,030 | 74,030 | 74,030 | 74,030 | 74,030 |
| Feb 2037 | 73,460 | 73,460 | 73,460 | 73,460 | 73,460 |
| Mar 2037 | 72,887 | 72,887 | 72,887 | 72,887 | 72,887 |
| Apr 2037 | 72,313 | 72,313 | 72,313 | 72,313 | 72,313 |
| May 2037 | 71,737 | 71,737 | 71,737 | 71,737 | 71,737 |
| Jun 2037 | 71,158 | 71,158 | 71,158 | 71,158 | 71,158 |
| Jul 2037 | 70,577 | 70,577 | 70,577 | 70,577 | 70,577 |
| Aug 2037 | 69,994 | 69,994 | 69,994 | 69,994 | 69,994 |
| Sep 2037 | 69,409 | 69,409 | 69,409 | 69,409 | 69,409 |
| Oct 2037 | 68,822 | 68,822 | 68,822 | 68,822 | 68,822 |
| Nov 2037 | 68,232 | 68,232 | 68,232 | 68,232 | 68,232 |
| Dec 2037 | 67,640 | 67,640 | 67,640 | 67,640 | 67,640 |
| Jan 2038 | 67,046 | 67,046 | 67,046 | 67,046 | 67,046 |
| Feb 2038 | 66,450 | 66,450 | 66,450 | 66,450 | 66,450 |
| Mar 2038 | 65,851 | 65,851 | 65,851 | 65,851 | 65,851 |
| Apr 2038 | 65,251 | 65,251 | 65,251 | 65,251 | 65,251 |
| May 2038 | 64,648 | 64,648 | 64,648 | 64,648 | 64,648 |
| Jun 2038 | 64,043 | 64,043 | 64,043 | 64,043 | 64,043 |
| Jul 2038 | 63,435 | 63,435 | 63,435 | 63,435 | 63,435 |
| Aug 2038 | 62,825 | 62,825 | 62,825 | 62,825 | 62,825 |
| Sep 2038 | 62,213 | 62,213 | 62,213 | 62,213 | 62,213 |
| Oct 2038 | 61,599 | 61,599 | 61,599 | 61,599 | 61,599 |
| Nov 2038 | 60,982 | 60,982 | 60,982 | 60,982 | 60,982 |
| Dec 2038 | 60,363 | 60,363 | 60,363 | 60,363 | 60,363 |
| Jan 2039 | 59,742 | 59,742 | 59,742 | 59,742 | 59,742 |
| Feb 2039 | 59,118 | 59,118 | 59,118 | 59,118 | 59,118 |
| Mar 2039 | 58,492 | 58,492 | 58,492 | 58,492 | 58,492 |
| Apr 2039 | 57,864 | 57,864 | 57,864 | 57,864 | 57,864 |
| May 2039 | 57,233 | 57,233 | 57,233 | 57,233 | 57,233 |
| Jun 2039 | 56,600 | 56,600 | 56,600 | 56,600 | 56,600 |
| Jul 2039 | 55,965 | 55,965 | 55,965 | 55,965 | 55,965 |
| Aug 2039 | 55,327 | 55,327 | 55,327 | 55,327 | 55,327 |
| Sep 2039 | 54,687 | 54,687 | 54,687 | 54,687 | 54,687 |
| Oct 2039 | 54,044 | 54,044 | 54,044 | 54,044 | 54,044 |
| Nov 2039 | 53,399 | 53,399 | 53,399 | 53,399 | 53,399 |
| Dec 2039 | 52,752 | 52,752 | 52,752 | 52,752 | 52,752 |
| Jan 2040 | 52,102 | 52,102 | 52,102 | 52,102 | 52,102 |
| Feb 2040 | 51,450 | 51,450 | 51,450 | 51,450 | 51,450 |
| Mar 2040 | 50,795 | 50,795 | 50,795 | 50,795 | 50,795 |
| Apr 2040 | 50,138 | 50,138 | 50,138 | 50,138 | 50,138 |
| May 2040 | 49,478 | 49,478 | 49,478 | 49,478 | 49,478 |
| Jun 2040 | 48,816 | 48,816 | 48,816 | 48,816 | 48,816 |
| Jul 2040 | 48,151 | 48,151 | 48,151 | 48,151 | 48,151 |
| Aug 2040 | 47,484 | 47,484 | 47,484 | 47,484 | 47,484 |
| Sep 2040 | 46,815 | 46,815 | 46,815 | 46,815 | 46,815 |
| Oct 2040 | 46,143 | 46,143 | 46,143 | 46,143 | 46,143 |
| Nov 2040 | 45,468 | 45,468 | 45,468 | 45,468 | 45,468 |
| Dec 2040 | 44,791 | 44,791 | 44,791 | 44,791 | 44,791 |
| Jan 2041 | 44,111 | 44,111 | 44,111 | 44,111 | 44,111 |
| Feb 2041 | 43,429 | 43,429 | 43,429 | 43,429 | 43,429 |
| Mar 2041 | 42,744 | 42,744 | 42,744 | 42,744 | 42,744 |
| Apr 2041 | 42,057 | 42,057 | 42,057 | 42,057 | 42,057 |
| May 2041 | 41,367 | 41,367 | 41,367 | 41,367 | 41,367 |
| Jun 2041 | 40,674 | 40,674 | 40,674 | 40,674 | 40,674 |
| Jul 2041 | 39,979 | 39,979 | 39,979 | 39,979 | 39,979 |
| Aug 2041 | 39,281 | 39,281 | 39,281 | 39,281 | 39,281 |
| Sep 2041 | 38,581 | 38,581 | 38,581 | 38,581 | 38,581 |
| Oct 2041 | 37,878 | 37,878 | 37,878 | 37,878 | 37,878 |
| Nov 2041 | 37,172 | 37,172 | 37,172 | 37,172 | 37,172 |
| Dec 2041 | 36,464 | 36,464 | 36,464 | 36,464 | 36,464 |
| Jan 2042 | 35,753 | 35,753 | 35,753 | 35,753 | 35,753 |
| Feb 2042 | 35,040 | 35,040 | 35,040 | 35,040 | 35,040 |
| Mar 2042 | 34,323 | 34,323 | 34,323 | 34,323 | 34,323 |
| Apr 2042 | 33,604 | 33,604 | 33,604 | 33,604 | 33,604 |
| May 2042 | 32,883 | 32,883 | 32,883 | 32,883 | 32,883 |
| Jun 2042 | 32,158 | 32,158 | 32,158 | 32,158 | 32,158 |
| Jul 2042 | 31,431 | 31,431 | 31,431 | 31,431 | 31,431 |
| Aug 2042 | 30,702 | 30,702 | 30,702 | 30,702 | 30,702 |
| Sep 2042 | 29,969 | 29,969 | 29,969 | 29,969 | 29,969 |
| Oct 2042 | 29,234 | 29,234 | 29,234 | 29,234 | 29,234 |
| Nov 2042 | 28,496 | 28,496 | 28,496 | 28,496 | 28,496 |
| Dec 2042 | 27,755 | 27,755 | 27,755 | 27,755 | 27,755 |
| Jan 2043 | 27,011 | 27,011 | 27,011 | 27,011 | 27,011 |
| Feb 2043 | 26,265 | 26,265 | 26,265 | 26,265 | 26,265 |
| Mar 2043 | 25,516 | 25,516 | 25,516 | 25,516 | 25,516 |
| Apr 2043 | 24,764 | 24,764 | 24,764 | 24,764 | 24,764 |
| May 2043 | 24,009 | 24,009 | 24,009 | 24,009 | 24,009 |
| Jun 2043 | 23,251 | 23,251 | 23,251 | 23,251 | 23,251 |
| Jul 2043 | 22,491 | 22,491 | 22,491 | 22,491 | 22,491 |
| Aug 2043 | 21,728 | 21,728 | 21,728 | 21,728 | 21,728 |
| Sep 2043 | 20,961 | 20,961 | 20,961 | 20,961 | 20,961 |
| Oct 2043 | 20,192 | 20,192 | 20,192 | 20,192 | 20,192 |
| Nov 2043 | 19,420 | 19,420 | 19,420 | 19,420 | 19,420 |
| Dec 2043 | 18,646 | 18,646 | 18,646 | 18,646 | 18,646 |
| Jan 2044 | 17,868 | 17,868 | 17,868 | 17,868 | 17,868 |
| Feb 2044 | 17,087 | 17,087 | 17,087 | 17,087 | 17,087 |
| Mar 2044 | 16,304 | 16,304 | 16,304 | 16,304 | 16,304 |
| Apr 2044 | 15,517 | 15,517 | 15,517 | 15,517 | 15,517 |
| May 2044 | 14,728 | 14,728 | 14,728 | 14,728 | 14,728 |
| Jun 2044 | 13,935 | 13,935 | 13,935 | 13,935 | 13,935 |
| Jul 2044 | 13,140 | 13,140 | 13,140 | 13,140 | 13,140 |
| Aug 2044 | 12,341 | 12,341 | 12,341 | 12,341 | 12,341 |
| Sep 2044 | 11,540 | 11,540 | 11,540 | 11,540 | 11,540 |
| Oct 2044 | 10,736 | 10,736 | 10,736 | 10,736 | 10,736 |
| Nov 2044 | 9,928 | 9,928 | 9,928 | 9,928 | 9,928 |
| Dec 2044 | 9,118 | 9,118 | 9,118 | 9,118 | 9,118 |
| Jan 2045 | 8,304 | 8,304 | 8,304 | 8,304 | 8,304 |
| Feb 2045 | 7,488 | 7,488 | 7,488 | 7,488 | 7,488 |
| Mar 2045 | 6,668 | 6,668 | 6,668 | 6,668 | 6,668 |
| Apr 2045 | 5,846 | 5,846 | 5,846 | 5,846 | 5,846 |
| May 2045 | 5,020 | 5,020 | 5,020 | 5,020 | 5,020 |
| Jun 2045 | 4,191 | 4,191 | 4,191 | 4,191 | 4,191 |
| Jul 2045 | 3,359 | 3,359 | 3,359 | 3,359 | 3,359 |
| Aug 2045 | 2,524 | 2,524 | 2,524 | 2,524 | 2,524 |
| Sep 2045 | 1,686 | 1,686 | 1,686 | 1,686 | 1,686 |
| Oct 2045 | 844 | 844 | 844 | 844 | 844 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
record hash f9c97103544e9163
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 5,449.21 | 5,720.58 |
| Bad | 27.65% | 3,313.28 | 5,032.52 |
| Base | 72.35% | 1,487.50 | 3,755.82 |
| Good | 0.00% | 14.13 | 60.76 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 1,992.33 | 4,108.83 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 7,239 limit, starting from 4,643 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 4,643 | 4,643 | 4,643 | 4,643 | 4,643 |
| Oct 2026 | 7,239 | 5,747 | 4,834 | 4,643 | 4,643 |
| Nov 2026 | 7,239 | 7,239 | 6,346 | 5,432 | 4,643 |
| Dec 2026 | 7,239 | 7,239 | 6,958 | 5,990 | 4,643 |
| Jan 2027 | 7,239 | 7,239 | 7,089 | 6,115 | 4,643 |
| Feb 2027 | 7,239 | 7,239 | 7,033 | 5,940 | 4,643 |
| Mar 2027 | 7,239 | 7,239 | 7,084 | 5,890 | 4,643 |
| Apr 2027 | 7,239 | 7,239 | 7,042 | 5,856 | 4,643 |
| May 2027 | 7,239 | 7,239 | 7,010 | 5,833 | 4,643 |
| Jun 2027 | 7,239 | 7,239 | 7,170 | 5,853 | 4,643 |
| Jul 2027 | 7,239 | 7,239 | 7,154 | 5,807 | 4,643 |
| Aug 2027 | 7,239 | 7,239 | 6,999 | 5,742 | 4,643 |
| Sep 2027 | 7,239 | 7,239 | 7,127 | 5,780 | 4,643 |
| Oct 2027 | 7,239 | 7,239 | 7,209 | 5,926 | 4,643 |
| Nov 2027 | 7,239 | 7,239 | 7,215 | 5,901 | 4,643 |
| Dec 2027 | 7,239 | 7,239 | 7,239 | 5,881 | 4,643 |
| Jan 2028 | 7,239 | 7,239 | 7,239 | 5,889 | 4,643 |
| Feb 2028 | 7,239 | 7,239 | 7,239 | 5,869 | 4,643 |
| Mar 2028 | 7,239 | 7,239 | 7,239 | 5,887 | 4,643 |
| Apr 2028 | 7,239 | 7,239 | 7,239 | 5,964 | 4,643 |
| May 2028 | 7,239 | 7,239 | 7,239 | 5,903 | 4,643 |
| Jun 2028 | 7,239 | 7,239 | 7,239 | 5,952 | 4,643 |
| Jul 2028 | 7,239 | 7,239 | 7,239 | 5,879 | 4,643 |
| Aug 2028 | 7,239 | 7,239 | 7,239 | 5,892 | 4,643 |
| Sep 2028 | 7,239 | 7,239 | 7,239 | 5,953 | 4,643 |
| Oct 2028 | 7,239 | 7,239 | 7,239 | 5,959 | 4,643 |
| Nov 2028 | 7,239 | 7,239 | 7,239 | 5,900 | 4,643 |
| Dec 2028 | 7,239 | 7,239 | 7,239 | 5,994 | 4,643 |
| Jan 2029 | 7,239 | 7,239 | 7,239 | 5,855 | 4,643 |
| Feb 2029 | 7,239 | 7,239 | 7,239 | 6,007 | 4,643 |
| Mar 2029 | 7,239 | 7,239 | 7,239 | 5,940 | 4,643 |
| Apr 2029 | 7,239 | 7,239 | 7,239 | 6,001 | 4,643 |
| May 2029 | 7,239 | 7,239 | 7,239 | 5,976 | 4,643 |
| Jun 2029 | 7,239 | 7,239 | 7,239 | 5,967 | 4,643 |
| Jul 2029 | 7,239 | 7,239 | 7,239 | 5,860 | 4,643 |
| Aug 2029 | 7,239 | 7,239 | 7,239 | 5,827 | 4,643 |
| Sep 2029 | 7,239 | 7,239 | 7,239 | 5,978 | 4,643 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
record hash d4adb7ad8508e6c2
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 504,916.44 | 508,127.03 |
| Bad | 27.65% | 433,530.05 | 501,733.73 |
| Base | 72.35% | 291,985.23 | 491,864.35 |
| Good | 0.00% | 9,971.88 | 204,401.32 |
| Better | 0.00% | 0.25 | 4.49 |
| Blended | 100% | 331,122.37 | 494,593.24 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Nov 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Dec 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jan 2051 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Feb 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jul 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Dec 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| May 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jul 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Aug 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Sep 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Oct 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Nov 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Dec 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Feb 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| May 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jun 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jul 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Aug 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Sep 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Dec 2053 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2054 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2054 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2054 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jul 2054 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Aug 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Dec 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jan 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Feb 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
Installment amortization over the 347-month term, from a 529,004 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 526,010 | 526,010 | 526,010 | 526,010 | 526,010 |
| Oct 2026 | 525,254 | 525,254 | 525,254 | 525,254 | 525,254 |
| Nov 2026 | 524,496 | 524,496 | 524,496 | 524,496 | 524,496 |
| Dec 2026 | 523,734 | 523,734 | 523,734 | 523,734 | 523,734 |
| Jan 2027 | 522,970 | 522,970 | 522,970 | 522,970 | 522,970 |
| Feb 2027 | 522,203 | 522,203 | 522,203 | 522,203 | 522,203 |
| Mar 2027 | 521,433 | 521,433 | 521,433 | 521,433 | 521,433 |
| Apr 2027 | 520,661 | 520,661 | 520,661 | 520,661 | 520,661 |
| May 2027 | 519,885 | 519,885 | 519,885 | 519,885 | 519,885 |
| Jun 2027 | 519,106 | 519,106 | 519,106 | 519,106 | 519,106 |
| Jul 2027 | 518,325 | 518,325 | 518,325 | 518,325 | 518,325 |
| Aug 2027 | 517,540 | 517,540 | 517,540 | 517,540 | 517,540 |
| Sep 2027 | 516,753 | 516,753 | 516,753 | 516,753 | 516,753 |
| Oct 2027 | 515,963 | 515,963 | 515,963 | 515,963 | 515,963 |
| Nov 2027 | 515,169 | 515,169 | 515,169 | 515,169 | 515,169 |
| Dec 2027 | 514,373 | 514,373 | 514,373 | 514,373 | 514,373 |
| Jan 2028 | 513,574 | 513,574 | 513,574 | 513,574 | 513,574 |
| Feb 2028 | 512,772 | 512,772 | 512,772 | 512,772 | 512,772 |
| Mar 2028 | 511,966 | 511,966 | 511,966 | 511,966 | 511,966 |
| Apr 2028 | 511,158 | 511,158 | 511,158 | 511,158 | 511,158 |
| May 2028 | 510,347 | 510,347 | 510,347 | 510,347 | 510,347 |
| Jun 2028 | 509,532 | 509,532 | 509,532 | 509,532 | 509,532 |
| Jul 2028 | 508,715 | 508,715 | 508,715 | 508,715 | 508,715 |
| Aug 2028 | 507,895 | 507,895 | 507,895 | 507,895 | 507,895 |
| Sep 2028 | 507,071 | 507,071 | 507,071 | 507,071 | 507,071 |
| Oct 2028 | 506,244 | 506,244 | 506,244 | 506,244 | 506,244 |
| Nov 2028 | 505,415 | 505,415 | 505,415 | 505,415 | 505,415 |
| Dec 2028 | 504,582 | 504,582 | 504,582 | 504,582 | 504,582 |
| Jan 2029 | 503,746 | 503,746 | 503,746 | 503,746 | 503,746 |
| Feb 2029 | 502,907 | 502,907 | 502,907 | 502,907 | 502,907 |
| Mar 2029 | 502,064 | 502,064 | 502,064 | 502,064 | 502,064 |
| Apr 2029 | 501,219 | 501,219 | 501,219 | 501,219 | 501,219 |
| May 2029 | 500,370 | 500,370 | 500,370 | 500,370 | 500,370 |
| Jun 2029 | 499,519 | 499,519 | 499,519 | 499,519 | 499,519 |
| Jul 2029 | 498,664 | 498,664 | 498,664 | 498,664 | 498,664 |
| Aug 2029 | 497,806 | 497,806 | 497,806 | 497,806 | 497,806 |
| Sep 2029 | 496,944 | 496,944 | 496,944 | 496,944 | 496,944 |
| Oct 2029 | 496,080 | 496,080 | 496,080 | 496,080 | 496,080 |
| Nov 2029 | 495,212 | 495,212 | 495,212 | 495,212 | 495,212 |
| Dec 2029 | 494,341 | 494,341 | 494,341 | 494,341 | 494,341 |
| Jan 2030 | 493,466 | 493,466 | 493,466 | 493,466 | 493,466 |
| Feb 2030 | 492,589 | 492,589 | 492,589 | 492,589 | 492,589 |
| Mar 2030 | 491,708 | 491,708 | 491,708 | 491,708 | 491,708 |
| Apr 2030 | 490,823 | 490,823 | 490,823 | 490,823 | 490,823 |
| May 2030 | 489,936 | 489,936 | 489,936 | 489,936 | 489,936 |
| Jun 2030 | 489,045 | 489,045 | 489,045 | 489,045 | 489,045 |
| Jul 2030 | 488,151 | 488,151 | 488,151 | 488,151 | 488,151 |
| Aug 2030 | 487,253 | 487,253 | 487,253 | 487,253 | 487,253 |
| Sep 2030 | 486,352 | 486,352 | 486,352 | 486,352 | 486,352 |
| Oct 2030 | 485,448 | 485,448 | 485,448 | 485,448 | 485,448 |
| Nov 2030 | 484,540 | 484,540 | 484,540 | 484,540 | 484,540 |
| Dec 2030 | 483,629 | 483,629 | 483,629 | 483,629 | 483,629 |
| Jan 2031 | 482,714 | 482,714 | 482,714 | 482,714 | 482,714 |
| Feb 2031 | 481,796 | 481,796 | 481,796 | 481,796 | 481,796 |
| Mar 2031 | 480,875 | 480,875 | 480,875 | 480,875 | 480,875 |
| Apr 2031 | 479,950 | 479,950 | 479,950 | 479,950 | 479,950 |
| May 2031 | 479,022 | 479,022 | 479,022 | 479,022 | 479,022 |
| Jun 2031 | 478,090 | 478,090 | 478,090 | 478,090 | 478,090 |
| Jul 2031 | 477,155 | 477,155 | 477,155 | 477,155 | 477,155 |
| Aug 2031 | 476,216 | 476,216 | 476,216 | 476,216 | 476,216 |
| Sep 2031 | 475,273 | 475,273 | 475,273 | 475,273 | 475,273 |
| Oct 2031 | 474,328 | 474,328 | 474,328 | 474,328 | 474,328 |
| Nov 2031 | 473,378 | 473,378 | 473,378 | 473,378 | 473,378 |
| Dec 2031 | 472,425 | 472,425 | 472,425 | 472,425 | 472,425 |
| Jan 2032 | 471,469 | 471,469 | 471,469 | 471,469 | 471,469 |
| Feb 2032 | 470,508 | 470,508 | 470,508 | 470,508 | 470,508 |
| Mar 2032 | 469,545 | 469,545 | 469,545 | 469,545 | 469,545 |
| Apr 2032 | 468,577 | 468,577 | 468,577 | 468,577 | 468,577 |
| May 2032 | 467,606 | 467,606 | 467,606 | 467,606 | 467,606 |
| Jun 2032 | 466,632 | 466,632 | 466,632 | 466,632 | 466,632 |
| Jul 2032 | 465,653 | 465,653 | 465,653 | 465,653 | 465,653 |
| Aug 2032 | 464,671 | 464,671 | 464,671 | 464,671 | 464,671 |
| Sep 2032 | 463,686 | 463,686 | 463,686 | 463,686 | 463,686 |
| Oct 2032 | 462,696 | 462,696 | 462,696 | 462,696 | 462,696 |
| Nov 2032 | 461,703 | 461,703 | 461,703 | 461,703 | 461,703 |
| Dec 2032 | 460,707 | 460,707 | 460,707 | 460,707 | 460,707 |
| Jan 2033 | 459,706 | 459,706 | 459,706 | 459,706 | 459,706 |
| Feb 2033 | 458,702 | 458,702 | 458,702 | 458,702 | 458,702 |
| Mar 2033 | 457,694 | 457,694 | 457,694 | 457,694 | 457,694 |
| Apr 2033 | 456,682 | 456,682 | 456,682 | 456,682 | 456,682 |
| May 2033 | 455,666 | 455,666 | 455,666 | 455,666 | 455,666 |
| Jun 2033 | 454,647 | 454,647 | 454,647 | 454,647 | 454,647 |
| Jul 2033 | 453,624 | 453,624 | 453,624 | 453,624 | 453,624 |
| Aug 2033 | 452,597 | 452,597 | 452,597 | 452,597 | 452,597 |
| Sep 2033 | 451,566 | 451,566 | 451,566 | 451,566 | 451,566 |
| Oct 2033 | 450,531 | 450,531 | 450,531 | 450,531 | 450,531 |
| Nov 2033 | 449,492 | 449,492 | 449,492 | 449,492 | 449,492 |
| Dec 2033 | 448,450 | 448,450 | 448,450 | 448,450 | 448,450 |
| Jan 2034 | 447,403 | 447,403 | 447,403 | 447,403 | 447,403 |
| Feb 2034 | 446,353 | 446,353 | 446,353 | 446,353 | 446,353 |
| Mar 2034 | 445,299 | 445,299 | 445,299 | 445,299 | 445,299 |
| Apr 2034 | 444,240 | 444,240 | 444,240 | 444,240 | 444,240 |
| May 2034 | 443,178 | 443,178 | 443,178 | 443,178 | 443,178 |
| Jun 2034 | 442,112 | 442,112 | 442,112 | 442,112 | 442,112 |
| Jul 2034 | 441,042 | 441,042 | 441,042 | 441,042 | 441,042 |
| Aug 2034 | 439,967 | 439,967 | 439,967 | 439,967 | 439,967 |
| Sep 2034 | 438,889 | 438,889 | 438,889 | 438,889 | 438,889 |
| Oct 2034 | 437,807 | 437,807 | 437,807 | 437,807 | 437,807 |
| Nov 2034 | 436,720 | 436,720 | 436,720 | 436,720 | 436,720 |
| Dec 2034 | 435,630 | 435,630 | 435,630 | 435,630 | 435,630 |
| Jan 2035 | 434,535 | 434,535 | 434,535 | 434,535 | 434,535 |
| Feb 2035 | 433,437 | 433,437 | 433,437 | 433,437 | 433,437 |
| Mar 2035 | 432,334 | 432,334 | 432,334 | 432,334 | 432,334 |
| Apr 2035 | 431,227 | 431,227 | 431,227 | 431,227 | 431,227 |
| May 2035 | 430,116 | 430,116 | 430,116 | 430,116 | 430,116 |
| Jun 2035 | 429,001 | 429,001 | 429,001 | 429,001 | 429,001 |
| Jul 2035 | 427,881 | 427,881 | 427,881 | 427,881 | 427,881 |
| Aug 2035 | 426,758 | 426,758 | 426,758 | 426,758 | 426,758 |
| Sep 2035 | 425,630 | 425,630 | 425,630 | 425,630 | 425,630 |
| Oct 2035 | 424,498 | 424,498 | 424,498 | 424,498 | 424,498 |
| Nov 2035 | 423,362 | 423,362 | 423,362 | 423,362 | 423,362 |
| Dec 2035 | 422,221 | 422,221 | 422,221 | 422,221 | 422,221 |
| Jan 2036 | 421,076 | 421,076 | 421,076 | 421,076 | 421,076 |
| Feb 2036 | 419,927 | 419,927 | 419,927 | 419,927 | 419,927 |
| Mar 2036 | 418,774 | 418,774 | 418,774 | 418,774 | 418,774 |
| Apr 2036 | 417,616 | 417,616 | 417,616 | 417,616 | 417,616 |
| May 2036 | 416,454 | 416,454 | 416,454 | 416,454 | 416,454 |
| Jun 2036 | 415,287 | 415,287 | 415,287 | 415,287 | 415,287 |
| Jul 2036 | 414,117 | 414,117 | 414,117 | 414,117 | 414,117 |
| Aug 2036 | 412,941 | 412,941 | 412,941 | 412,941 | 412,941 |
| Sep 2036 | 411,762 | 411,762 | 411,762 | 411,762 | 411,762 |
| Oct 2036 | 410,578 | 410,578 | 410,578 | 410,578 | 410,578 |
| Nov 2036 | 409,389 | 409,389 | 409,389 | 409,389 | 409,389 |
| Dec 2036 | 408,196 | 408,196 | 408,196 | 408,196 | 408,196 |
| Jan 2037 | 406,999 | 406,999 | 406,999 | 406,999 | 406,999 |
| Feb 2037 | 405,797 | 405,797 | 405,797 | 405,797 | 405,797 |
| Mar 2037 | 404,591 | 404,591 | 404,591 | 404,591 | 404,591 |
| Apr 2037 | 403,380 | 403,380 | 403,380 | 403,380 | 403,380 |
| May 2037 | 402,164 | 402,164 | 402,164 | 402,164 | 402,164 |
| Jun 2037 | 400,944 | 400,944 | 400,944 | 400,944 | 400,944 |
| Jul 2037 | 399,719 | 399,719 | 399,719 | 399,719 | 399,719 |
| Aug 2037 | 398,490 | 398,490 | 398,490 | 398,490 | 398,490 |
| Sep 2037 | 397,256 | 397,256 | 397,256 | 397,256 | 397,256 |
| Oct 2037 | 396,018 | 396,018 | 396,018 | 396,018 | 396,018 |
| Nov 2037 | 394,775 | 394,775 | 394,775 | 394,775 | 394,775 |
| Dec 2037 | 393,527 | 393,527 | 393,527 | 393,527 | 393,527 |
| Jan 2038 | 392,275 | 392,275 | 392,275 | 392,275 | 392,275 |
| Feb 2038 | 391,018 | 391,018 | 391,018 | 391,018 | 391,018 |
| Mar 2038 | 389,756 | 389,756 | 389,756 | 389,756 | 389,756 |
| Apr 2038 | 388,489 | 388,489 | 388,489 | 388,489 | 388,489 |
| May 2038 | 387,218 | 387,218 | 387,218 | 387,218 | 387,218 |
| Jun 2038 | 385,942 | 385,942 | 385,942 | 385,942 | 385,942 |
| Jul 2038 | 384,661 | 384,661 | 384,661 | 384,661 | 384,661 |
| Aug 2038 | 383,375 | 383,375 | 383,375 | 383,375 | 383,375 |
| Sep 2038 | 382,085 | 382,085 | 382,085 | 382,085 | 382,085 |
| Oct 2038 | 380,789 | 380,789 | 380,789 | 380,789 | 380,789 |
| Nov 2038 | 379,489 | 379,489 | 379,489 | 379,489 | 379,489 |
| Dec 2038 | 378,184 | 378,184 | 378,184 | 378,184 | 378,184 |
| Jan 2039 | 376,874 | 376,874 | 376,874 | 376,874 | 376,874 |
| Feb 2039 | 375,559 | 375,559 | 375,559 | 375,559 | 375,559 |
| Mar 2039 | 374,239 | 374,239 | 374,239 | 374,239 | 374,239 |
| Apr 2039 | 372,915 | 372,915 | 372,915 | 372,915 | 372,915 |
| May 2039 | 371,585 | 371,585 | 371,585 | 371,585 | 371,585 |
| Jun 2039 | 370,250 | 370,250 | 370,250 | 370,250 | 370,250 |
| Jul 2039 | 368,911 | 368,911 | 368,911 | 368,911 | 368,911 |
| Aug 2039 | 367,566 | 367,566 | 367,566 | 367,566 | 367,566 |
| Sep 2039 | 366,216 | 366,216 | 366,216 | 366,216 | 366,216 |
| Oct 2039 | 364,861 | 364,861 | 364,861 | 364,861 | 364,861 |
| Nov 2039 | 363,501 | 363,501 | 363,501 | 363,501 | 363,501 |
| Dec 2039 | 362,136 | 362,136 | 362,136 | 362,136 | 362,136 |
| Jan 2040 | 360,766 | 360,766 | 360,766 | 360,766 | 360,766 |
| Feb 2040 | 359,391 | 359,391 | 359,391 | 359,391 | 359,391 |
| Mar 2040 | 358,010 | 358,010 | 358,010 | 358,010 | 358,010 |
| Apr 2040 | 356,625 | 356,625 | 356,625 | 356,625 | 356,625 |
| May 2040 | 355,234 | 355,234 | 355,234 | 355,234 | 355,234 |
| Jun 2040 | 353,838 | 353,838 | 353,838 | 353,838 | 353,838 |
| Jul 2040 | 352,437 | 352,437 | 352,437 | 352,437 | 352,437 |
| Aug 2040 | 351,030 | 351,030 | 351,030 | 351,030 | 351,030 |
| Sep 2040 | 349,618 | 349,618 | 349,618 | 349,618 | 349,618 |
| Oct 2040 | 348,201 | 348,201 | 348,201 | 348,201 | 348,201 |
| Nov 2040 | 346,779 | 346,779 | 346,779 | 346,779 | 346,779 |
| Dec 2040 | 345,351 | 345,351 | 345,351 | 345,351 | 345,351 |
| Jan 2041 | 343,918 | 343,918 | 343,918 | 343,918 | 343,918 |
| Feb 2041 | 342,480 | 342,480 | 342,480 | 342,480 | 342,480 |
| Mar 2041 | 341,036 | 341,036 | 341,036 | 341,036 | 341,036 |
| Apr 2041 | 339,586 | 339,586 | 339,586 | 339,586 | 339,586 |
| May 2041 | 338,132 | 338,132 | 338,132 | 338,132 | 338,132 |
| Jun 2041 | 336,672 | 336,672 | 336,672 | 336,672 | 336,672 |
| Jul 2041 | 335,206 | 335,206 | 335,206 | 335,206 | 335,206 |
| Aug 2041 | 333,735 | 333,735 | 333,735 | 333,735 | 333,735 |
| Sep 2041 | 332,258 | 332,258 | 332,258 | 332,258 | 332,258 |
| Oct 2041 | 330,776 | 330,776 | 330,776 | 330,776 | 330,776 |
| Nov 2041 | 329,288 | 329,288 | 329,288 | 329,288 | 329,288 |
| Dec 2041 | 327,795 | 327,795 | 327,795 | 327,795 | 327,795 |
| Jan 2042 | 326,296 | 326,296 | 326,296 | 326,296 | 326,296 |
| Feb 2042 | 324,791 | 324,791 | 324,791 | 324,791 | 324,791 |
| Mar 2042 | 323,281 | 323,281 | 323,281 | 323,281 | 323,281 |
| Apr 2042 | 321,765 | 321,765 | 321,765 | 321,765 | 321,765 |
| May 2042 | 320,244 | 320,244 | 320,244 | 320,244 | 320,244 |
| Jun 2042 | 318,717 | 318,717 | 318,717 | 318,717 | 318,717 |
| Jul 2042 | 317,184 | 317,184 | 317,184 | 317,184 | 317,184 |
| Aug 2042 | 315,645 | 315,645 | 315,645 | 315,645 | 315,645 |
| Sep 2042 | 314,100 | 314,100 | 314,100 | 314,100 | 314,100 |
| Oct 2042 | 312,550 | 312,550 | 312,550 | 312,550 | 312,550 |
| Nov 2042 | 310,994 | 310,994 | 310,994 | 310,994 | 310,994 |
| Dec 2042 | 309,432 | 309,432 | 309,432 | 309,432 | 309,432 |
| Jan 2043 | 307,864 | 307,864 | 307,864 | 307,864 | 307,864 |
| Feb 2043 | 306,291 | 306,291 | 306,291 | 306,291 | 306,291 |
| Mar 2043 | 304,711 | 304,711 | 304,711 | 304,711 | 304,711 |
| Apr 2043 | 303,126 | 303,126 | 303,126 | 303,126 | 303,126 |
| May 2043 | 301,534 | 301,534 | 301,534 | 301,534 | 301,534 |
| Jun 2043 | 299,937 | 299,937 | 299,937 | 299,937 | 299,937 |
| Jul 2043 | 298,333 | 298,333 | 298,333 | 298,333 | 298,333 |
| Aug 2043 | 296,724 | 296,724 | 296,724 | 296,724 | 296,724 |
| Sep 2043 | 295,109 | 295,109 | 295,109 | 295,109 | 295,109 |
| Oct 2043 | 293,487 | 293,487 | 293,487 | 293,487 | 293,487 |
| Nov 2043 | 291,859 | 291,859 | 291,859 | 291,859 | 291,859 |
| Dec 2043 | 290,226 | 290,226 | 290,226 | 290,226 | 290,226 |
| Jan 2044 | 288,586 | 288,586 | 288,586 | 288,586 | 288,586 |
| Feb 2044 | 286,940 | 286,940 | 286,940 | 286,940 | 286,940 |
| Mar 2044 | 285,288 | 285,288 | 285,288 | 285,288 | 285,288 |
| Apr 2044 | 283,630 | 283,630 | 283,630 | 283,630 | 283,630 |
| May 2044 | 281,965 | 281,965 | 281,965 | 281,965 | 281,965 |
| Jun 2044 | 280,294 | 280,294 | 280,294 | 280,294 | 280,294 |
| Jul 2044 | 278,617 | 278,617 | 278,617 | 278,617 | 278,617 |
| Aug 2044 | 276,934 | 276,934 | 276,934 | 276,934 | 276,934 |
| Sep 2044 | 275,244 | 275,244 | 275,244 | 275,244 | 275,244 |
| Oct 2044 | 273,548 | 273,548 | 273,548 | 273,548 | 273,548 |
| Nov 2044 | 271,846 | 271,846 | 271,846 | 271,846 | 271,846 |
| Dec 2044 | 270,137 | 270,137 | 270,137 | 270,137 | 270,137 |
| Jan 2045 | 268,422 | 268,422 | 268,422 | 268,422 | 268,422 |
| Feb 2045 | 266,700 | 266,700 | 266,700 | 266,700 | 266,700 |
| Mar 2045 | 264,972 | 264,972 | 264,972 | 264,972 | 264,972 |
| Apr 2045 | 263,238 | 263,238 | 263,238 | 263,238 | 263,238 |
| May 2045 | 261,497 | 261,497 | 261,497 | 261,497 | 261,497 |
| Jun 2045 | 259,749 | 259,749 | 259,749 | 259,749 | 259,749 |
| Jul 2045 | 257,995 | 257,995 | 257,995 | 257,995 | 257,995 |
| Aug 2045 | 256,235 | 256,235 | 256,235 | 256,235 | 256,235 |
| Sep 2045 | 254,467 | 254,467 | 254,467 | 254,467 | 254,467 |
| Oct 2045 | 252,693 | 252,693 | 252,693 | 252,693 | 252,693 |
| Nov 2045 | 250,913 | 250,913 | 250,913 | 250,913 | 250,913 |
| Dec 2045 | 249,126 | 249,126 | 249,126 | 249,126 | 249,126 |
| Jan 2046 | 247,332 | 247,332 | 247,332 | 247,332 | 247,332 |
| Feb 2046 | 245,531 | 245,531 | 245,531 | 245,531 | 245,531 |
| Mar 2046 | 243,724 | 243,724 | 243,724 | 243,724 | 243,724 |
| Apr 2046 | 241,909 | 241,909 | 241,909 | 241,909 | 241,909 |
| May 2046 | 240,088 | 240,088 | 240,088 | 240,088 | 240,088 |
| Jun 2046 | 238,261 | 238,261 | 238,261 | 238,261 | 238,261 |
| Jul 2046 | 236,426 | 236,426 | 236,426 | 236,426 | 236,426 |
| Aug 2046 | 234,584 | 234,584 | 234,584 | 234,584 | 234,584 |
| Sep 2046 | 232,736 | 232,736 | 232,736 | 232,736 | 232,736 |
| Oct 2046 | 230,880 | 230,880 | 230,880 | 230,880 | 230,880 |
| Nov 2046 | 229,018 | 229,018 | 229,018 | 229,018 | 229,018 |
| Dec 2046 | 227,149 | 227,149 | 227,149 | 227,149 | 227,149 |
| Jan 2047 | 225,272 | 225,272 | 225,272 | 225,272 | 225,272 |
| Feb 2047 | 223,389 | 223,389 | 223,389 | 223,389 | 223,389 |
| Mar 2047 | 221,499 | 221,499 | 221,499 | 221,499 | 221,499 |
| Apr 2047 | 219,601 | 219,601 | 219,601 | 219,601 | 219,601 |
| May 2047 | 217,696 | 217,696 | 217,696 | 217,696 | 217,696 |
| Jun 2047 | 215,785 | 215,785 | 215,785 | 215,785 | 215,785 |
| Jul 2047 | 213,866 | 213,866 | 213,866 | 213,866 | 213,866 |
| Aug 2047 | 211,939 | 211,939 | 211,939 | 211,939 | 211,939 |
| Sep 2047 | 210,006 | 210,006 | 210,006 | 210,006 | 210,006 |
| Oct 2047 | 208,065 | 208,065 | 208,065 | 208,065 | 208,065 |
| Nov 2047 | 206,118 | 206,118 | 206,118 | 206,118 | 206,118 |
| Dec 2047 | 204,162 | 204,162 | 204,162 | 204,162 | 204,162 |
| Jan 2048 | 202,200 | 202,200 | 202,200 | 202,200 | 202,200 |
| Feb 2048 | 200,230 | 200,230 | 200,230 | 200,230 | 200,230 |
| Mar 2048 | 198,253 | 198,253 | 198,253 | 198,253 | 198,253 |
| Apr 2048 | 196,268 | 196,268 | 196,268 | 196,268 | 196,268 |
| May 2048 | 194,276 | 194,276 | 194,276 | 194,276 | 194,276 |
| Jun 2048 | 192,276 | 192,276 | 192,276 | 192,276 | 192,276 |
| Jul 2048 | 190,269 | 190,269 | 190,269 | 190,269 | 190,269 |
| Aug 2048 | 188,254 | 188,254 | 188,254 | 188,254 | 188,254 |
| Sep 2048 | 186,232 | 186,232 | 186,232 | 186,232 | 186,232 |
| Oct 2048 | 184,202 | 184,202 | 184,202 | 184,202 | 184,202 |
| Nov 2048 | 182,165 | 182,165 | 182,165 | 182,165 | 182,165 |
| Dec 2048 | 180,120 | 180,120 | 180,120 | 180,120 | 180,120 |
| Jan 2049 | 178,067 | 178,067 | 178,067 | 178,067 | 178,067 |
| Feb 2049 | 176,007 | 176,007 | 176,007 | 176,007 | 176,007 |
| Mar 2049 | 173,939 | 173,939 | 173,939 | 173,939 | 173,939 |
| Apr 2049 | 171,863 | 171,863 | 171,863 | 171,863 | 171,863 |
| May 2049 | 169,779 | 169,779 | 169,779 | 169,779 | 169,779 |
| Jun 2049 | 167,688 | 167,688 | 167,688 | 167,688 | 167,688 |
| Jul 2049 | 165,588 | 165,588 | 165,588 | 165,588 | 165,588 |
| Aug 2049 | 163,481 | 163,481 | 163,481 | 163,481 | 163,481 |
| Sep 2049 | 161,366 | 161,366 | 161,366 | 161,366 | 161,366 |
| Oct 2049 | 159,243 | 159,243 | 159,243 | 159,243 | 159,243 |
| Nov 2049 | 157,112 | 157,112 | 157,112 | 157,112 | 157,112 |
| Dec 2049 | 154,973 | 154,973 | 154,973 | 154,973 | 154,973 |
| Jan 2050 | 152,826 | 152,826 | 152,826 | 152,826 | 152,826 |
| Feb 2050 | 150,671 | 150,671 | 150,671 | 150,671 | 150,671 |
| Mar 2050 | 148,508 | 148,508 | 148,508 | 148,508 | 148,508 |
| Apr 2050 | 146,337 | 146,337 | 146,337 | 146,337 | 146,337 |
| May 2050 | 144,157 | 144,157 | 144,157 | 144,157 | 144,157 |
| Jun 2050 | 141,970 | 141,970 | 141,970 | 141,970 | 141,970 |
| Jul 2050 | 139,774 | 139,774 | 139,774 | 139,774 | 139,774 |
| Aug 2050 | 137,570 | 137,570 | 137,570 | 137,570 | 137,570 |
| Sep 2050 | 135,358 | 135,358 | 135,358 | 135,358 | 135,358 |
| Oct 2050 | 133,137 | 133,137 | 133,137 | 133,137 | 133,137 |
| Nov 2050 | 130,908 | 130,908 | 130,908 | 130,908 | 130,908 |
| Dec 2050 | 128,671 | 128,671 | 128,671 | 128,671 | 128,671 |
| Jan 2051 | 126,425 | 126,425 | 126,425 | 126,425 | 126,425 |
| Feb 2051 | 124,171 | 124,171 | 124,171 | 124,171 | 124,171 |
| Mar 2051 | 121,909 | 121,909 | 121,909 | 121,909 | 121,909 |
| Apr 2051 | 119,638 | 119,638 | 119,638 | 119,638 | 119,638 |
| May 2051 | 117,358 | 117,358 | 117,358 | 117,358 | 117,358 |
| Jun 2051 | 115,070 | 115,070 | 115,070 | 115,070 | 115,070 |
| Jul 2051 | 112,773 | 112,773 | 112,773 | 112,773 | 112,773 |
| Aug 2051 | 110,468 | 110,468 | 110,468 | 110,468 | 110,468 |
| Sep 2051 | 108,154 | 108,154 | 108,154 | 108,154 | 108,154 |
| Oct 2051 | 105,832 | 105,832 | 105,832 | 105,832 | 105,832 |
| Nov 2051 | 103,500 | 103,500 | 103,500 | 103,500 | 103,500 |
| Dec 2051 | 101,160 | 101,160 | 101,160 | 101,160 | 101,160 |
| Jan 2052 | 98,812 | 98,812 | 98,812 | 98,812 | 98,812 |
| Feb 2052 | 96,454 | 96,454 | 96,454 | 96,454 | 96,454 |
| Mar 2052 | 94,088 | 94,088 | 94,088 | 94,088 | 94,088 |
| Apr 2052 | 91,712 | 91,712 | 91,712 | 91,712 | 91,712 |
| May 2052 | 89,328 | 89,328 | 89,328 | 89,328 | 89,328 |
| Jun 2052 | 86,935 | 86,935 | 86,935 | 86,935 | 86,935 |
| Jul 2052 | 84,533 | 84,533 | 84,533 | 84,533 | 84,533 |
| Aug 2052 | 82,121 | 82,121 | 82,121 | 82,121 | 82,121 |
| Sep 2052 | 79,701 | 79,701 | 79,701 | 79,701 | 79,701 |
| Oct 2052 | 77,272 | 77,272 | 77,272 | 77,272 | 77,272 |
| Nov 2052 | 74,834 | 74,834 | 74,834 | 74,834 | 74,834 |
| Dec 2052 | 72,386 | 72,386 | 72,386 | 72,386 | 72,386 |
| Jan 2053 | 69,929 | 69,929 | 69,929 | 69,929 | 69,929 |
| Feb 2053 | 67,463 | 67,463 | 67,463 | 67,463 | 67,463 |
| Mar 2053 | 64,988 | 64,988 | 64,988 | 64,988 | 64,988 |
| Apr 2053 | 62,504 | 62,504 | 62,504 | 62,504 | 62,504 |
| May 2053 | 60,010 | 60,010 | 60,010 | 60,010 | 60,010 |
| Jun 2053 | 57,507 | 57,507 | 57,507 | 57,507 | 57,507 |
| Jul 2053 | 54,994 | 54,994 | 54,994 | 54,994 | 54,994 |
| Aug 2053 | 52,473 | 52,473 | 52,473 | 52,473 | 52,473 |
| Sep 2053 | 49,941 | 49,941 | 49,941 | 49,941 | 49,941 |
| Oct 2053 | 47,400 | 47,400 | 47,400 | 47,400 | 47,400 |
| Nov 2053 | 44,850 | 44,850 | 44,850 | 44,850 | 44,850 |
| Dec 2053 | 42,290 | 42,290 | 42,290 | 42,290 | 42,290 |
| Jan 2054 | 39,720 | 39,720 | 39,720 | 39,720 | 39,720 |
| Feb 2054 | 37,141 | 37,141 | 37,141 | 37,141 | 37,141 |
| Mar 2054 | 34,552 | 34,552 | 34,552 | 34,552 | 34,552 |
| Apr 2054 | 31,954 | 31,954 | 31,954 | 31,954 | 31,954 |
| May 2054 | 29,345 | 29,345 | 29,345 | 29,345 | 29,345 |
| Jun 2054 | 26,727 | 26,727 | 26,727 | 26,727 | 26,727 |
| Jul 2054 | 24,099 | 24,099 | 24,099 | 24,099 | 24,099 |
| Aug 2054 | 21,461 | 21,461 | 21,461 | 21,461 | 21,461 |
| Sep 2054 | 18,814 | 18,814 | 18,814 | 18,814 | 18,814 |
| Oct 2054 | 16,156 | 16,156 | 16,156 | 16,156 | 16,156 |
| Nov 2054 | 13,489 | 13,489 | 13,489 | 13,489 | 13,489 |
| Dec 2054 | 10,811 | 10,811 | 10,811 | 10,811 | 10,811 |
| Jan 2055 | 8,123 | 8,123 | 8,123 | 8,123 | 8,123 |
| Feb 2055 | 5,426 | 5,426 | 5,426 | 5,426 | 5,426 |
| Mar 2055 | 2,718 | 2,718 | 2,718 | 2,718 | 2,718 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
| Nov 2050 | 1 | 1 | 1 | 1 | 0 |
| Dec 2050 | 1 | 1 | 1 | 1 | 0 |
| Jan 2051 | 1 | 1 | 1 | 1 | 0 |
| Feb 2051 | 1 | 1 | 1 | 1 | 0 |
| Mar 2051 | 1 | 1 | 1 | 1 | 0 |
| Apr 2051 | 1 | 1 | 1 | 1 | 0 |
| May 2051 | 1 | 1 | 1 | 1 | 0 |
| Jun 2051 | 1 | 1 | 1 | 1 | 0 |
| Jul 2051 | 1 | 1 | 1 | 1 | 0 |
| Aug 2051 | 1 | 1 | 1 | 1 | 0 |
| Sep 2051 | 1 | 1 | 1 | 1 | 0 |
| Oct 2051 | 1 | 1 | 1 | 1 | 0 |
| Nov 2051 | 1 | 1 | 1 | 1 | 0 |
| Dec 2051 | 1 | 1 | 1 | 1 | 0 |
| Jan 2052 | 1 | 1 | 1 | 1 | 0 |
| Feb 2052 | 1 | 1 | 1 | 1 | 0 |
| Mar 2052 | 1 | 1 | 1 | 1 | 0 |
| Apr 2052 | 1 | 1 | 1 | 1 | 0 |
| May 2052 | 1 | 1 | 1 | 1 | 0 |
| Jun 2052 | 1 | 1 | 1 | 1 | 0 |
| Jul 2052 | 1 | 1 | 1 | 1 | 0 |
| Aug 2052 | 1 | 1 | 1 | 1 | 0 |
| Sep 2052 | 1 | 1 | 1 | 1 | 0 |
| Oct 2052 | 1 | 1 | 1 | 1 | 0 |
| Nov 2052 | 1 | 1 | 1 | 1 | 0 |
| Dec 2052 | 1 | 1 | 1 | 1 | 0 |
| Jan 2053 | 1 | 1 | 1 | 1 | 0 |
| Feb 2053 | 1 | 1 | 1 | 1 | 0 |
| Mar 2053 | 1 | 1 | 1 | 1 | 0 |
| Apr 2053 | 1 | 1 | 1 | 1 | 0 |
| May 2053 | 1 | 1 | 1 | 1 | 0 |
| Jun 2053 | 1 | 1 | 1 | 1 | 0 |
| Jul 2053 | 1 | 1 | 1 | 1 | 0 |
| Aug 2053 | 1 | 1 | 1 | 1 | 0 |
| Sep 2053 | 1 | 1 | 1 | 1 | 0 |
| Oct 2053 | 1 | 1 | 1 | 1 | 0 |
| Nov 2053 | 1 | 1 | 1 | 1 | 0 |
| Dec 2053 | 1 | 1 | 1 | 1 | 0 |
| Jan 2054 | 1 | 1 | 1 | 1 | 0 |
| Feb 2054 | 1 | 1 | 1 | 1 | 0 |
| Mar 2054 | 1 | 1 | 1 | 1 | 0 |
| Apr 2054 | 1 | 1 | 1 | 1 | 0 |
| May 2054 | 1 | 1 | 1 | 1 | 0 |
| Jun 2054 | 1 | 1 | 1 | 1 | 0 |
| Jul 2054 | 1 | 1 | 1 | 1 | 0 |
| Aug 2054 | 1 | 1 | 1 | 1 | 0 |
| Sep 2054 | 1 | 1 | 1 | 1 | 0 |
| Oct 2054 | 1 | 1 | 1 | 1 | 0 |
| Nov 2054 | 1 | 1 | 1 | 1 | 0 |
| Dec 2054 | 1 | 1 | 1 | 1 | 0 |
| Jan 2055 | 1 | 1 | 1 | 1 | 0 |
| Feb 2055 | 1 | 1 | 1 | 1 | 0 |
| Mar 2055 | 1 | 1 | 1 | 1 | 0 |
record hash a9b009a55b8b798f
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 2,500.34 | 2,546.95 |
| Bad | 27.65% | 1,816.33 | 2,322.45 |
| Base | 72.35% | 984.77 | 1,957.10 |
| Good | 0.00% | 16.10 | 79.59 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 1,214.70 | 2,058.12 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation. A ×1.40 cross-product overlay is applied because this customer is delinquent elsewhere.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.11% | 0.01% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 16.55% | 0.51% | 0.07% | 0.00% | 0.00% |
| Feb 2027 | 25.90% | 11.85% | 3.58% | 0.02% | 0.00% |
| Mar 2027 | 20.28% | 14.43% | 6.76% | 0.30% | 0.00% |
| Apr 2027 | 13.82% | 12.95% | 7.14% | 0.34% | 0.00% |
| May 2027 | 9.34% | 10.97% | 6.65% | 0.25% | 0.00% |
| Jun 2027 | 6.12% | 9.14% | 6.33% | 0.20% | 0.00% |
| Jul 2027 | 3.59% | 7.65% | 5.76% | 0.13% | 0.00% |
| Aug 2027 | 1.97% | 6.31% | 5.27% | 0.06% | 0.00% |
| Sep 2027 | 1.06% | 5.23% | 5.16% | 0.05% | 0.00% |
| Oct 2027 | 0.59% | 4.22% | 4.66% | 0.07% | 0.00% |
| Nov 2027 | 0.32% | 3.38% | 4.12% | 0.07% | 0.00% |
| Dec 2027 | 0.16% | 2.75% | 4.03% | 0.10% | 0.00% |
| Jan 2028 | 0.09% | 2.29% | 3.84% | 0.17% | 0.00% |
| Feb 2028 | 0.01% | 1.81% | 3.53% | 0.18% | 0.00% |
| Mar 2028 | 0.00% | 1.45% | 3.27% | 0.19% | 0.00% |
| Apr 2028 | 0.00% | 1.13% | 3.02% | 0.23% | 0.00% |
| May 2028 | 0.00% | 0.89% | 2.74% | 0.23% | 0.00% |
| Jun 2028 | 0.00% | 0.71% | 2.51% | 0.27% | 0.00% |
| Jul 2028 | 0.00% | 0.54% | 2.29% | 0.28% | 0.00% |
| Aug 2028 | 0.00% | 0.42% | 2.10% | 0.27% | 0.00% |
| Sep 2028 | 0.00% | 0.33% | 1.89% | 0.30% | 0.00% |
| Oct 2028 | 0.00% | 0.24% | 1.65% | 0.29% | 0.00% |
| Nov 2028 | 0.00% | 0.18% | 1.42% | 0.28% | 0.00% |
| Dec 2028 | 0.00% | 0.14% | 1.31% | 0.36% | 0.00% |
| Jan 2029 | 0.00% | 0.11% | 1.16% | 0.29% | 0.00% |
| Feb 2029 | 0.00% | 0.09% | 1.07% | 0.34% | 0.00% |
| Mar 2029 | 0.00% | 0.07% | 0.94% | 0.35% | 0.00% |
| Apr 2029 | 0.00% | 0.05% | 0.83% | 0.36% | 0.00% |
| May 2029 | 0.00% | 0.04% | 0.78% | 0.43% | 0.00% |
| Jun 2029 | 0.00% | 0.02% | 0.70% | 0.44% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.61% | 0.37% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.52% | 0.27% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.46% | 0.30% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.40% | 0.29% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.37% | 0.29% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.34% | 0.45% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.31% | 0.53% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.27% | 0.51% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.24% | 0.57% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 3,159 limit, starting from 2,096 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,096 | 2,096 | 2,096 | 2,096 | 2,096 |
| Oct 2026 | 3,159 | 2,548 | 2,175 | 2,096 | 2,096 |
| Nov 2026 | 3,159 | 3,159 | 2,793 | 2,419 | 2,096 |
| Dec 2026 | 3,159 | 3,159 | 3,044 | 2,648 | 2,096 |
| Jan 2027 | 3,159 | 3,159 | 3,098 | 2,699 | 2,096 |
| Feb 2027 | 3,159 | 3,159 | 3,075 | 2,627 | 2,096 |
| Mar 2027 | 3,159 | 3,159 | 3,096 | 2,607 | 2,096 |
| Apr 2027 | 3,159 | 3,159 | 3,078 | 2,593 | 2,096 |
| May 2027 | 3,159 | 3,159 | 3,065 | 2,584 | 2,096 |
| Jun 2027 | 3,159 | 3,159 | 3,131 | 2,591 | 2,096 |
| Jul 2027 | 3,159 | 3,159 | 3,124 | 2,573 | 2,096 |
| Aug 2027 | 3,159 | 3,159 | 3,061 | 2,546 | 2,096 |
| Sep 2027 | 3,159 | 3,159 | 3,113 | 2,562 | 2,096 |
| Oct 2027 | 3,159 | 3,159 | 3,147 | 2,622 | 2,096 |
| Nov 2027 | 3,159 | 3,159 | 3,149 | 2,611 | 2,096 |
| Dec 2027 | 3,159 | 3,159 | 3,159 | 2,603 | 2,096 |
| Jan 2028 | 3,159 | 3,159 | 3,159 | 2,606 | 2,096 |
| Feb 2028 | 3,159 | 3,159 | 3,159 | 2,598 | 2,096 |
| Mar 2028 | 3,159 | 3,159 | 3,159 | 2,606 | 2,096 |
| Apr 2028 | 3,159 | 3,159 | 3,159 | 2,637 | 2,096 |
| May 2028 | 3,159 | 3,159 | 3,159 | 2,612 | 2,096 |
| Jun 2028 | 3,159 | 3,159 | 3,159 | 2,632 | 2,096 |
| Jul 2028 | 3,159 | 3,159 | 3,159 | 2,602 | 2,096 |
| Aug 2028 | 3,159 | 3,159 | 3,159 | 2,607 | 2,096 |
| Sep 2028 | 3,159 | 3,159 | 3,159 | 2,633 | 2,096 |
| Oct 2028 | 3,159 | 3,159 | 3,159 | 2,635 | 2,096 |
| Nov 2028 | 3,159 | 3,159 | 3,159 | 2,611 | 2,096 |
| Dec 2028 | 3,159 | 3,159 | 3,159 | 2,649 | 2,096 |
| Jan 2029 | 3,159 | 3,159 | 3,159 | 2,592 | 2,096 |
| Feb 2029 | 3,159 | 3,159 | 3,159 | 2,655 | 2,096 |
| Mar 2029 | 3,159 | 3,159 | 3,159 | 2,627 | 2,096 |
| Apr 2029 | 3,159 | 3,159 | 3,159 | 2,652 | 2,096 |
| May 2029 | 3,159 | 3,159 | 3,159 | 2,642 | 2,096 |
| Jun 2029 | 3,159 | 3,159 | 3,159 | 2,638 | 2,096 |
| Jul 2029 | 3,159 | 3,159 | 3,159 | 2,594 | 2,096 |
| Aug 2029 | 3,159 | 3,159 | 3,159 | 2,581 | 2,096 |
| Sep 2029 | 3,159 | 3,159 | 3,159 | 2,643 | 2,096 |
| Oct 2029 | 3,159 | 3,159 | 3,159 | 2,658 | 2,096 |
| Nov 2029 | 3,159 | 3,159 | 3,159 | 2,645 | 2,096 |
| Dec 2029 | 3,159 | 3,159 | 3,159 | 2,672 | 2,096 |
| Jan 2030 | 3,159 | 3,159 | 3,159 | 2,653 | 2,096 |
| Feb 2030 | 3,159 | 3,159 | 3,159 | 2,628 | 2,096 |
| Mar 2030 | 3,159 | 3,159 | 3,159 | 2,660 | 2,096 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
record hash 0146114f07fbc9ba
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 3,143.42 | 3,160.36 |
| Bad | 27.65% | 2,606.38 | 2,950.13 |
| Base | 72.35% | 1,713.86 | 2,647.81 |
| Good | 0.00% | 55.40 | 223.57 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 1,960.64 | 2,731.40 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 3,857 limit, starting from 3,402 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 3,402 | 3,402 | 3,402 | 3,402 | 3,402 |
| Oct 2026 | 3,857 | 3,595 | 3,435 | 3,402 | 3,402 |
| Nov 2026 | 3,857 | 3,857 | 3,700 | 3,540 | 3,402 |
| Dec 2026 | 3,857 | 3,857 | 3,808 | 3,638 | 3,402 |
| Jan 2027 | 3,857 | 3,857 | 3,831 | 3,660 | 3,402 |
| Feb 2027 | 3,857 | 3,857 | 3,821 | 3,629 | 3,402 |
| Mar 2027 | 3,857 | 3,857 | 3,830 | 3,621 | 3,402 |
| Apr 2027 | 3,857 | 3,857 | 3,823 | 3,615 | 3,402 |
| May 2027 | 3,857 | 3,857 | 3,817 | 3,611 | 3,402 |
| Jun 2027 | 3,857 | 3,857 | 3,845 | 3,614 | 3,402 |
| Jul 2027 | 3,857 | 3,857 | 3,842 | 3,606 | 3,402 |
| Aug 2027 | 3,857 | 3,857 | 3,815 | 3,594 | 3,402 |
| Sep 2027 | 3,857 | 3,857 | 3,838 | 3,601 | 3,402 |
| Oct 2027 | 3,857 | 3,857 | 3,852 | 3,627 | 3,402 |
| Nov 2027 | 3,857 | 3,857 | 3,853 | 3,622 | 3,402 |
| Dec 2027 | 3,857 | 3,857 | 3,857 | 3,619 | 3,402 |
| Jan 2028 | 3,857 | 3,857 | 3,857 | 3,620 | 3,402 |
| Feb 2028 | 3,857 | 3,857 | 3,857 | 3,617 | 3,402 |
| Mar 2028 | 3,857 | 3,857 | 3,857 | 3,620 | 3,402 |
| Apr 2028 | 3,857 | 3,857 | 3,857 | 3,634 | 3,402 |
| May 2028 | 3,857 | 3,857 | 3,857 | 3,623 | 3,402 |
| Jun 2028 | 3,857 | 3,857 | 3,857 | 3,631 | 3,402 |
| Jul 2028 | 3,857 | 3,857 | 3,857 | 3,619 | 3,402 |
| Aug 2028 | 3,857 | 3,857 | 3,857 | 3,621 | 3,402 |
| Sep 2028 | 3,857 | 3,857 | 3,857 | 3,632 | 3,402 |
| Oct 2028 | 3,857 | 3,857 | 3,857 | 3,633 | 3,402 |
| Nov 2028 | 3,857 | 3,857 | 3,857 | 3,622 | 3,402 |
| Dec 2028 | 3,857 | 3,857 | 3,857 | 3,639 | 3,402 |
| Jan 2029 | 3,857 | 3,857 | 3,857 | 3,614 | 3,402 |
| Feb 2029 | 3,857 | 3,857 | 3,857 | 3,641 | 3,402 |
| Mar 2029 | 3,857 | 3,857 | 3,857 | 3,629 | 3,402 |
| Apr 2029 | 3,857 | 3,857 | 3,857 | 3,640 | 3,402 |
| May 2029 | 3,857 | 3,857 | 3,857 | 3,636 | 3,402 |
| Jun 2029 | 3,857 | 3,857 | 3,857 | 3,634 | 3,402 |
| Jul 2029 | 3,857 | 3,857 | 3,857 | 3,615 | 3,402 |
| Aug 2029 | 3,857 | 3,857 | 3,857 | 3,609 | 3,402 |
| Sep 2029 | 3,857 | 3,857 | 3,857 | 3,636 | 3,402 |
| Oct 2029 | 3,857 | 3,857 | 3,857 | 3,643 | 3,402 |
| Nov 2029 | 3,857 | 3,857 | 3,857 | 3,637 | 3,402 |
| Dec 2029 | 3,857 | 3,857 | 3,857 | 3,648 | 3,402 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
record hash f9c61caf6b2d514d
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 36.38 | 36.38 |
| Bad | 27.65% | 6.78 | 6.78 |
| Base | 72.35% | 1.70 | 1.70 |
| Good | 0.00% | 0.00 | 0.00 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 3.11 | 3.11 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
Installment amortization over the 10-month term, from a 858 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 538 | 538 | 538 | 538 | 538 |
| Oct 2026 | 454 | 454 | 454 | 454 | 454 |
| Nov 2026 | 367 | 367 | 367 | 367 | 367 |
| Dec 2026 | 278 | 278 | 278 | 278 | 278 |
| Jan 2027 | 188 | 188 | 188 | 188 | 188 |
| Feb 2027 | 95 | 95 | 95 | 95 | 95 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 6dca2d73132ee662
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 100,903.28 | 142,472.10 |
| Bad | 27.65% | 33,072.59 | 131,665.11 |
| Base | 72.35% | 9,184.06 | 104,982.13 |
| Good | 0.00% | 29.89 | 1,778.71 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 15,789.24 | 112,359.97 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
| Mar 2028 | 1.58% | 3.18% | 1.30% | 0.01% | 0.00% |
| Apr 2028 | 1.25% | 3.03% | 1.33% | 0.01% | 0.00% |
| May 2028 | 1.00% | 2.93% | 1.35% | 0.01% | 0.00% |
| Jun 2028 | 0.83% | 2.88% | 1.37% | 0.01% | 0.00% |
| Jul 2028 | 0.67% | 2.71% | 1.39% | 0.01% | 0.00% |
| Aug 2028 | 0.51% | 2.56% | 1.38% | 0.01% | 0.00% |
| Sep 2028 | 0.43% | 2.45% | 1.38% | 0.01% | 0.00% |
| Oct 2028 | 0.33% | 2.24% | 1.32% | 0.01% | 0.00% |
| Nov 2028 | 0.27% | 2.07% | 1.28% | 0.01% | 0.00% |
| Dec 2028 | 0.22% | 2.00% | 1.28% | 0.01% | 0.00% |
| Jan 2029 | 0.18% | 1.89% | 1.24% | 0.01% | 0.00% |
| Feb 2029 | 0.14% | 1.80% | 1.27% | 0.01% | 0.00% |
| Mar 2029 | 0.11% | 1.70% | 1.25% | 0.01% | 0.00% |
| Apr 2029 | 0.08% | 1.58% | 1.24% | 0.01% | 0.00% |
| May 2029 | 0.07% | 1.48% | 1.26% | 0.02% | 0.00% |
| Jun 2029 | 0.06% | 1.42% | 1.24% | 0.02% | 0.00% |
| Jul 2029 | 0.04% | 1.29% | 1.18% | 0.01% | 0.00% |
| Aug 2029 | 0.04% | 1.18% | 1.12% | 0.01% | 0.00% |
| Sep 2029 | 0.03% | 1.09% | 1.08% | 0.01% | 0.00% |
| Oct 2029 | 0.02% | 1.01% | 1.06% | 0.01% | 0.00% |
| Nov 2029 | 0.01% | 0.96% | 1.07% | 0.01% | 0.00% |
| Dec 2029 | 0.00% | 0.91% | 1.08% | 0.02% | 0.00% |
| Jan 2030 | 0.00% | 0.86% | 1.08% | 0.02% | 0.00% |
| Feb 2030 | 0.00% | 0.79% | 1.04% | 0.02% | 0.00% |
| Mar 2030 | 0.00% | 0.76% | 1.02% | 0.02% | 0.00% |
| Apr 2030 | 0.00% | 0.71% | 1.00% | 0.03% | 0.00% |
| May 2030 | 0.00% | 0.66% | 0.98% | 0.03% | 0.00% |
| Jun 2030 | 0.00% | 0.62% | 0.98% | 0.03% | 0.00% |
| Jul 2030 | 0.00% | 0.60% | 0.98% | 0.03% | 0.00% |
| Aug 2030 | 0.00% | 0.59% | 0.97% | 0.03% | 0.00% |
| Sep 2030 | 0.00% | 0.55% | 0.96% | 0.03% | 0.00% |
| Oct 2030 | 0.00% | 0.53% | 0.92% | 0.03% | 0.00% |
| Nov 2030 | 0.00% | 0.50% | 0.91% | 0.02% | 0.00% |
| Dec 2030 | 0.00% | 0.46% | 0.90% | 0.02% | 0.00% |
| Jan 2031 | 0.00% | 0.44% | 0.86% | 0.02% | 0.00% |
| Feb 2031 | 0.00% | 0.40% | 0.87% | 0.02% | 0.00% |
| Mar 2031 | 0.00% | 0.38% | 0.88% | 0.02% | 0.00% |
| Apr 2031 | 0.00% | 0.36% | 0.85% | 0.02% | 0.00% |
| May 2031 | 0.00% | 0.34% | 0.85% | 0.02% | 0.00% |
| Jun 2031 | 0.00% | 0.31% | 0.83% | 0.02% | 0.00% |
| Jul 2031 | 0.00% | 0.29% | 0.78% | 0.01% | 0.00% |
| Aug 2031 | 0.00% | 0.26% | 0.74% | 0.01% | 0.00% |
| Sep 2031 | 0.00% | 0.25% | 0.70% | 0.00% | 0.00% |
| Oct 2031 | 0.00% | 0.23% | 0.68% | 0.00% | 0.00% |
| Nov 2031 | 0.00% | 0.22% | 0.66% | 0.00% | 0.00% |
| Dec 2031 | 0.00% | 0.21% | 0.67% | 0.01% | 0.00% |
| Jan 2032 | 0.00% | 0.19% | 0.70% | 0.01% | 0.00% |
| Feb 2032 | 0.00% | 0.19% | 0.72% | 0.02% | 0.00% |
| Mar 2032 | 0.00% | 0.17% | 0.70% | 0.02% | 0.00% |
| Apr 2032 | 0.00% | 0.16% | 0.68% | 0.02% | 0.00% |
| May 2032 | 0.00% | 0.15% | 0.66% | 0.02% | 0.00% |
| Jun 2032 | 0.00% | 0.14% | 0.64% | 0.02% | 0.00% |
| Jul 2032 | 0.00% | 0.13% | 0.65% | 0.02% | 0.00% |
| Aug 2032 | 0.00% | 0.12% | 0.63% | 0.02% | 0.00% |
| Sep 2032 | 0.00% | 0.11% | 0.63% | 0.02% | 0.00% |
| Oct 2032 | 0.00% | 0.11% | 0.62% | 0.02% | 0.00% |
| Nov 2032 | 0.00% | 0.10% | 0.60% | 0.02% | 0.00% |
| Dec 2032 | 0.00% | 0.09% | 0.57% | 0.01% | 0.00% |
| Jan 2033 | 0.00% | 0.08% | 0.54% | 0.01% | 0.00% |
| Feb 2033 | 0.00% | 0.08% | 0.52% | 0.01% | 0.00% |
| Mar 2033 | 0.00% | 0.07% | 0.51% | 0.01% | 0.00% |
| Apr 2033 | 0.00% | 0.07% | 0.50% | 0.01% | 0.00% |
| May 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Jun 2033 | 0.00% | 0.06% | 0.52% | 0.01% | 0.00% |
| Jul 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Aug 2033 | 0.00% | 0.05% | 0.49% | 0.01% | 0.00% |
| Sep 2033 | 0.00% | 0.05% | 0.47% | 0.01% | 0.00% |
| Oct 2033 | 0.00% | 0.05% | 0.46% | 0.01% | 0.00% |
| Nov 2033 | 0.00% | 0.04% | 0.46% | 0.01% | 0.00% |
| Dec 2033 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Jan 2034 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Feb 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Mar 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Apr 2034 | 0.00% | 0.03% | 0.45% | 0.02% | 0.00% |
| May 2034 | 0.00% | 0.03% | 0.46% | 0.03% | 0.00% |
| Jun 2034 | 0.00% | 0.03% | 0.46% | 0.04% | 0.00% |
| Jul 2034 | 0.00% | 0.03% | 0.44% | 0.04% | 0.00% |
| Aug 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Sep 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Oct 2034 | 0.00% | 0.02% | 0.42% | 0.05% | 0.00% |
| Nov 2034 | 0.00% | 0.02% | 0.41% | 0.05% | 0.00% |
| Dec 2034 | 0.00% | 0.02% | 0.39% | 0.04% | 0.00% |
| Jan 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Feb 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Mar 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| Apr 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| May 2035 | 0.00% | 0.02% | 0.37% | 0.03% | 0.00% |
| Jun 2035 | 0.00% | 0.01% | 0.36% | 0.03% | 0.00% |
| Jul 2035 | 0.00% | 0.01% | 0.34% | 0.03% | 0.00% |
| Aug 2035 | 0.00% | 0.01% | 0.34% | 0.02% | 0.00% |
| Sep 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Oct 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Nov 2035 | 0.00% | 0.01% | 0.31% | 0.02% | 0.00% |
| Dec 2035 | 0.00% | 0.01% | 0.29% | 0.02% | 0.00% |
| Jan 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Feb 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Mar 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| Apr 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.26% | 0.01% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.25% | 0.01% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.23% | 0.02% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.21% | 0.01% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.20% | 0.01% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.19% | 0.01% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.18% | 0.01% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.18% | 0.02% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.17% | 0.02% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.17% | 0.02% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.16% | 0.01% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.16% | 0.01% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.15% | 0.01% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.13% | 0.03% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.12% | 0.02% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.12% | 0.02% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.09% | 0.01% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.10% | 0.02% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.10% | 0.02% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.09% | 0.03% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.09% | 0.03% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.09% | 0.02% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.09% | 0.01% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.08% | 0.01% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.08% | 0.01% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.07% | 0.01% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.07% | 0.01% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.07% | 0.01% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.07% | 0.01% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.07% | 0.01% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.07% | 0.02% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.07% | 0.02% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.06% | 0.01% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.07% | 0.02% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.06% | 0.01% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.06% | 0.01% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.06% | 0.01% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.06% | 0.02% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.05% | 0.02% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.05% | 0.02% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.05% | 0.02% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.05% | 0.02% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.05% | 0.02% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.05% | 0.01% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.04% | 0.01% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.04% | 0.01% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.04% | 0.01% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.04% | 0.01% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.04% | 0.02% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.04% | 0.02% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.04% | 0.03% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.04% | 0.04% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.04% | 0.04% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.04% | 0.04% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.03% | 0.01% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.03% | 0.01% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.03% | 0.01% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.03% | 0.03% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.03% | 0.04% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.03% | 0.04% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.03% | 0.04% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.03% | 0.05% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.03% | 0.05% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.03% | 0.03% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.03% | 0.02% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.03% | 0.03% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.02% | 0.02% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.02% | 0.05% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.02% | 0.04% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.02% | 0.03% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.01% | 0.02% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.01% | 0.03% | 0.00% |
Installment amortization over the 281-month term, from a 153,156 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 151,916 | 151,916 | 151,916 | 151,916 | 151,916 |
| Oct 2026 | 151,603 | 151,603 | 151,603 | 151,603 | 151,603 |
| Nov 2026 | 151,289 | 151,289 | 151,289 | 151,289 | 151,289 |
| Dec 2026 | 150,974 | 150,974 | 150,974 | 150,974 | 150,974 |
| Jan 2027 | 150,657 | 150,657 | 150,657 | 150,657 | 150,657 |
| Feb 2027 | 150,339 | 150,339 | 150,339 | 150,339 | 150,339 |
| Mar 2027 | 150,020 | 150,020 | 150,020 | 150,020 | 150,020 |
| Apr 2027 | 149,700 | 149,700 | 149,700 | 149,700 | 149,700 |
| May 2027 | 149,379 | 149,379 | 149,379 | 149,379 | 149,379 |
| Jun 2027 | 149,057 | 149,057 | 149,057 | 149,057 | 149,057 |
| Jul 2027 | 148,733 | 148,733 | 148,733 | 148,733 | 148,733 |
| Aug 2027 | 148,408 | 148,408 | 148,408 | 148,408 | 148,408 |
| Sep 2027 | 148,082 | 148,082 | 148,082 | 148,082 | 148,082 |
| Oct 2027 | 147,754 | 147,754 | 147,754 | 147,754 | 147,754 |
| Nov 2027 | 147,426 | 147,426 | 147,426 | 147,426 | 147,426 |
| Dec 2027 | 147,096 | 147,096 | 147,096 | 147,096 | 147,096 |
| Jan 2028 | 146,765 | 146,765 | 146,765 | 146,765 | 146,765 |
| Feb 2028 | 146,433 | 146,433 | 146,433 | 146,433 | 146,433 |
| Mar 2028 | 146,099 | 146,099 | 146,099 | 146,099 | 146,099 |
| Apr 2028 | 145,764 | 145,764 | 145,764 | 145,764 | 145,764 |
| May 2028 | 145,428 | 145,428 | 145,428 | 145,428 | 145,428 |
| Jun 2028 | 145,091 | 145,091 | 145,091 | 145,091 | 145,091 |
| Jul 2028 | 144,752 | 144,752 | 144,752 | 144,752 | 144,752 |
| Aug 2028 | 144,413 | 144,413 | 144,413 | 144,413 | 144,413 |
| Sep 2028 | 144,072 | 144,072 | 144,072 | 144,072 | 144,072 |
| Oct 2028 | 143,729 | 143,729 | 143,729 | 143,729 | 143,729 |
| Nov 2028 | 143,385 | 143,385 | 143,385 | 143,385 | 143,385 |
| Dec 2028 | 143,040 | 143,040 | 143,040 | 143,040 | 143,040 |
| Jan 2029 | 142,694 | 142,694 | 142,694 | 142,694 | 142,694 |
| Feb 2029 | 142,347 | 142,347 | 142,347 | 142,347 | 142,347 |
| Mar 2029 | 141,998 | 141,998 | 141,998 | 141,998 | 141,998 |
| Apr 2029 | 141,648 | 141,648 | 141,648 | 141,648 | 141,648 |
| May 2029 | 141,296 | 141,296 | 141,296 | 141,296 | 141,296 |
| Jun 2029 | 140,943 | 140,943 | 140,943 | 140,943 | 140,943 |
| Jul 2029 | 140,589 | 140,589 | 140,589 | 140,589 | 140,589 |
| Aug 2029 | 140,234 | 140,234 | 140,234 | 140,234 | 140,234 |
| Sep 2029 | 139,877 | 139,877 | 139,877 | 139,877 | 139,877 |
| Oct 2029 | 139,519 | 139,519 | 139,519 | 139,519 | 139,519 |
| Nov 2029 | 139,159 | 139,159 | 139,159 | 139,159 | 139,159 |
| Dec 2029 | 138,799 | 138,799 | 138,799 | 138,799 | 138,799 |
| Jan 2030 | 138,436 | 138,436 | 138,436 | 138,436 | 138,436 |
| Feb 2030 | 138,073 | 138,073 | 138,073 | 138,073 | 138,073 |
| Mar 2030 | 137,708 | 137,708 | 137,708 | 137,708 | 137,708 |
| Apr 2030 | 137,342 | 137,342 | 137,342 | 137,342 | 137,342 |
| May 2030 | 136,974 | 136,974 | 136,974 | 136,974 | 136,974 |
| Jun 2030 | 136,605 | 136,605 | 136,605 | 136,605 | 136,605 |
| Jul 2030 | 136,235 | 136,235 | 136,235 | 136,235 | 136,235 |
| Aug 2030 | 135,863 | 135,863 | 135,863 | 135,863 | 135,863 |
| Sep 2030 | 135,490 | 135,490 | 135,490 | 135,490 | 135,490 |
| Oct 2030 | 135,115 | 135,115 | 135,115 | 135,115 | 135,115 |
| Nov 2030 | 134,739 | 134,739 | 134,739 | 134,739 | 134,739 |
| Dec 2030 | 134,362 | 134,362 | 134,362 | 134,362 | 134,362 |
| Jan 2031 | 133,983 | 133,983 | 133,983 | 133,983 | 133,983 |
| Feb 2031 | 133,603 | 133,603 | 133,603 | 133,603 | 133,603 |
| Mar 2031 | 133,221 | 133,221 | 133,221 | 133,221 | 133,221 |
| Apr 2031 | 132,838 | 132,838 | 132,838 | 132,838 | 132,838 |
| May 2031 | 132,453 | 132,453 | 132,453 | 132,453 | 132,453 |
| Jun 2031 | 132,067 | 132,067 | 132,067 | 132,067 | 132,067 |
| Jul 2031 | 131,680 | 131,680 | 131,680 | 131,680 | 131,680 |
| Aug 2031 | 131,291 | 131,291 | 131,291 | 131,291 | 131,291 |
| Sep 2031 | 130,901 | 130,901 | 130,901 | 130,901 | 130,901 |
| Oct 2031 | 130,509 | 130,509 | 130,509 | 130,509 | 130,509 |
| Nov 2031 | 130,116 | 130,116 | 130,116 | 130,116 | 130,116 |
| Dec 2031 | 129,721 | 129,721 | 129,721 | 129,721 | 129,721 |
| Jan 2032 | 129,325 | 129,325 | 129,325 | 129,325 | 129,325 |
| Feb 2032 | 128,927 | 128,927 | 128,927 | 128,927 | 128,927 |
| Mar 2032 | 128,528 | 128,528 | 128,528 | 128,528 | 128,528 |
| Apr 2032 | 128,127 | 128,127 | 128,127 | 128,127 | 128,127 |
| May 2032 | 127,725 | 127,725 | 127,725 | 127,725 | 127,725 |
| Jun 2032 | 127,321 | 127,321 | 127,321 | 127,321 | 127,321 |
| Jul 2032 | 126,916 | 126,916 | 126,916 | 126,916 | 126,916 |
| Aug 2032 | 126,509 | 126,509 | 126,509 | 126,509 | 126,509 |
| Sep 2032 | 126,101 | 126,101 | 126,101 | 126,101 | 126,101 |
| Oct 2032 | 125,691 | 125,691 | 125,691 | 125,691 | 125,691 |
| Nov 2032 | 125,280 | 125,280 | 125,280 | 125,280 | 125,280 |
| Dec 2032 | 124,867 | 124,867 | 124,867 | 124,867 | 124,867 |
| Jan 2033 | 124,453 | 124,453 | 124,453 | 124,453 | 124,453 |
| Feb 2033 | 124,037 | 124,037 | 124,037 | 124,037 | 124,037 |
| Mar 2033 | 123,619 | 123,619 | 123,619 | 123,619 | 123,619 |
| Apr 2033 | 123,200 | 123,200 | 123,200 | 123,200 | 123,200 |
| May 2033 | 122,780 | 122,780 | 122,780 | 122,780 | 122,780 |
| Jun 2033 | 122,357 | 122,357 | 122,357 | 122,357 | 122,357 |
| Jul 2033 | 121,934 | 121,934 | 121,934 | 121,934 | 121,934 |
| Aug 2033 | 121,508 | 121,508 | 121,508 | 121,508 | 121,508 |
| Sep 2033 | 121,081 | 121,081 | 121,081 | 121,081 | 121,081 |
| Oct 2033 | 120,652 | 120,652 | 120,652 | 120,652 | 120,652 |
| Nov 2033 | 120,222 | 120,222 | 120,222 | 120,222 | 120,222 |
| Dec 2033 | 119,790 | 119,790 | 119,790 | 119,790 | 119,790 |
| Jan 2034 | 119,357 | 119,357 | 119,357 | 119,357 | 119,357 |
| Feb 2034 | 118,922 | 118,922 | 118,922 | 118,922 | 118,922 |
| Mar 2034 | 118,485 | 118,485 | 118,485 | 118,485 | 118,485 |
| Apr 2034 | 118,047 | 118,047 | 118,047 | 118,047 | 118,047 |
| May 2034 | 117,607 | 117,607 | 117,607 | 117,607 | 117,607 |
| Jun 2034 | 117,165 | 117,165 | 117,165 | 117,165 | 117,165 |
| Jul 2034 | 116,722 | 116,722 | 116,722 | 116,722 | 116,722 |
| Aug 2034 | 116,277 | 116,277 | 116,277 | 116,277 | 116,277 |
| Sep 2034 | 115,830 | 115,830 | 115,830 | 115,830 | 115,830 |
| Oct 2034 | 115,382 | 115,382 | 115,382 | 115,382 | 115,382 |
| Nov 2034 | 114,932 | 114,932 | 114,932 | 114,932 | 114,932 |
| Dec 2034 | 114,480 | 114,480 | 114,480 | 114,480 | 114,480 |
| Jan 2035 | 114,027 | 114,027 | 114,027 | 114,027 | 114,027 |
| Feb 2035 | 113,572 | 113,572 | 113,572 | 113,572 | 113,572 |
| Mar 2035 | 113,115 | 113,115 | 113,115 | 113,115 | 113,115 |
| Apr 2035 | 112,657 | 112,657 | 112,657 | 112,657 | 112,657 |
| May 2035 | 112,197 | 112,197 | 112,197 | 112,197 | 112,197 |
| Jun 2035 | 111,735 | 111,735 | 111,735 | 111,735 | 111,735 |
| Jul 2035 | 111,271 | 111,271 | 111,271 | 111,271 | 111,271 |
| Aug 2035 | 110,806 | 110,806 | 110,806 | 110,806 | 110,806 |
| Sep 2035 | 110,338 | 110,338 | 110,338 | 110,338 | 110,338 |
| Oct 2035 | 109,869 | 109,869 | 109,869 | 109,869 | 109,869 |
| Nov 2035 | 109,399 | 109,399 | 109,399 | 109,399 | 109,399 |
| Dec 2035 | 108,926 | 108,926 | 108,926 | 108,926 | 108,926 |
| Jan 2036 | 108,452 | 108,452 | 108,452 | 108,452 | 108,452 |
| Feb 2036 | 107,976 | 107,976 | 107,976 | 107,976 | 107,976 |
| Mar 2036 | 107,498 | 107,498 | 107,498 | 107,498 | 107,498 |
| Apr 2036 | 107,019 | 107,019 | 107,019 | 107,019 | 107,019 |
| May 2036 | 106,538 | 106,538 | 106,538 | 106,538 | 106,538 |
| Jun 2036 | 106,054 | 106,054 | 106,054 | 106,054 | 106,054 |
| Jul 2036 | 105,569 | 105,569 | 105,569 | 105,569 | 105,569 |
| Aug 2036 | 105,083 | 105,083 | 105,083 | 105,083 | 105,083 |
| Sep 2036 | 104,594 | 104,594 | 104,594 | 104,594 | 104,594 |
| Oct 2036 | 104,104 | 104,104 | 104,104 | 104,104 | 104,104 |
| Nov 2036 | 103,611 | 103,611 | 103,611 | 103,611 | 103,611 |
| Dec 2036 | 103,117 | 103,117 | 103,117 | 103,117 | 103,117 |
| Jan 2037 | 102,621 | 102,621 | 102,621 | 102,621 | 102,621 |
| Feb 2037 | 102,123 | 102,123 | 102,123 | 102,123 | 102,123 |
| Mar 2037 | 101,624 | 101,624 | 101,624 | 101,624 | 101,624 |
| Apr 2037 | 101,122 | 101,122 | 101,122 | 101,122 | 101,122 |
| May 2037 | 100,619 | 100,619 | 100,619 | 100,619 | 100,619 |
| Jun 2037 | 100,113 | 100,113 | 100,113 | 100,113 | 100,113 |
| Jul 2037 | 99,606 | 99,606 | 99,606 | 99,606 | 99,606 |
| Aug 2037 | 99,097 | 99,097 | 99,097 | 99,097 | 99,097 |
| Sep 2037 | 98,586 | 98,586 | 98,586 | 98,586 | 98,586 |
| Oct 2037 | 98,073 | 98,073 | 98,073 | 98,073 | 98,073 |
| Nov 2037 | 97,558 | 97,558 | 97,558 | 97,558 | 97,558 |
| Dec 2037 | 97,041 | 97,041 | 97,041 | 97,041 | 97,041 |
| Jan 2038 | 96,523 | 96,523 | 96,523 | 96,523 | 96,523 |
| Feb 2038 | 96,002 | 96,002 | 96,002 | 96,002 | 96,002 |
| Mar 2038 | 95,479 | 95,479 | 95,479 | 95,479 | 95,479 |
| Apr 2038 | 94,955 | 94,955 | 94,955 | 94,955 | 94,955 |
| May 2038 | 94,428 | 94,428 | 94,428 | 94,428 | 94,428 |
| Jun 2038 | 93,899 | 93,899 | 93,899 | 93,899 | 93,899 |
| Jul 2038 | 93,369 | 93,369 | 93,369 | 93,369 | 93,369 |
| Aug 2038 | 92,836 | 92,836 | 92,836 | 92,836 | 92,836 |
| Sep 2038 | 92,302 | 92,302 | 92,302 | 92,302 | 92,302 |
| Oct 2038 | 91,765 | 91,765 | 91,765 | 91,765 | 91,765 |
| Nov 2038 | 91,227 | 91,227 | 91,227 | 91,227 | 91,227 |
| Dec 2038 | 90,686 | 90,686 | 90,686 | 90,686 | 90,686 |
| Jan 2039 | 90,144 | 90,144 | 90,144 | 90,144 | 90,144 |
| Feb 2039 | 89,599 | 89,599 | 89,599 | 89,599 | 89,599 |
| Mar 2039 | 89,052 | 89,052 | 89,052 | 89,052 | 89,052 |
| Apr 2039 | 88,504 | 88,504 | 88,504 | 88,504 | 88,504 |
| May 2039 | 87,953 | 87,953 | 87,953 | 87,953 | 87,953 |
| Jun 2039 | 87,400 | 87,400 | 87,400 | 87,400 | 87,400 |
| Jul 2039 | 86,845 | 86,845 | 86,845 | 86,845 | 86,845 |
| Aug 2039 | 86,288 | 86,288 | 86,288 | 86,288 | 86,288 |
| Sep 2039 | 85,729 | 85,729 | 85,729 | 85,729 | 85,729 |
| Oct 2039 | 85,168 | 85,168 | 85,168 | 85,168 | 85,168 |
| Nov 2039 | 84,604 | 84,604 | 84,604 | 84,604 | 84,604 |
| Dec 2039 | 84,039 | 84,039 | 84,039 | 84,039 | 84,039 |
| Jan 2040 | 83,472 | 83,472 | 83,472 | 83,472 | 83,472 |
| Feb 2040 | 82,902 | 82,902 | 82,902 | 82,902 | 82,902 |
| Mar 2040 | 82,330 | 82,330 | 82,330 | 82,330 | 82,330 |
| Apr 2040 | 81,756 | 81,756 | 81,756 | 81,756 | 81,756 |
| May 2040 | 81,180 | 81,180 | 81,180 | 81,180 | 81,180 |
| Jun 2040 | 80,602 | 80,602 | 80,602 | 80,602 | 80,602 |
| Jul 2040 | 80,021 | 80,021 | 80,021 | 80,021 | 80,021 |
| Aug 2040 | 79,439 | 79,439 | 79,439 | 79,439 | 79,439 |
| Sep 2040 | 78,854 | 78,854 | 78,854 | 78,854 | 78,854 |
| Oct 2040 | 78,267 | 78,267 | 78,267 | 78,267 | 78,267 |
| Nov 2040 | 77,678 | 77,678 | 77,678 | 77,678 | 77,678 |
| Dec 2040 | 77,087 | 77,087 | 77,087 | 77,087 | 77,087 |
| Jan 2041 | 76,493 | 76,493 | 76,493 | 76,493 | 76,493 |
| Feb 2041 | 75,897 | 75,897 | 75,897 | 75,897 | 75,897 |
| Mar 2041 | 75,299 | 75,299 | 75,299 | 75,299 | 75,299 |
| Apr 2041 | 74,699 | 74,699 | 74,699 | 74,699 | 74,699 |
| May 2041 | 74,096 | 74,096 | 74,096 | 74,096 | 74,096 |
| Jun 2041 | 73,492 | 73,492 | 73,492 | 73,492 | 73,492 |
| Jul 2041 | 72,884 | 72,884 | 72,884 | 72,884 | 72,884 |
| Aug 2041 | 72,275 | 72,275 | 72,275 | 72,275 | 72,275 |
| Sep 2041 | 71,663 | 71,663 | 71,663 | 71,663 | 71,663 |
| Oct 2041 | 71,050 | 71,050 | 71,050 | 71,050 | 71,050 |
| Nov 2041 | 70,433 | 70,433 | 70,433 | 70,433 | 70,433 |
| Dec 2041 | 69,815 | 69,815 | 69,815 | 69,815 | 69,815 |
| Jan 2042 | 69,194 | 69,194 | 69,194 | 69,194 | 69,194 |
| Feb 2042 | 68,571 | 68,571 | 68,571 | 68,571 | 68,571 |
| Mar 2042 | 67,945 | 67,945 | 67,945 | 67,945 | 67,945 |
| Apr 2042 | 67,317 | 67,317 | 67,317 | 67,317 | 67,317 |
| May 2042 | 66,687 | 66,687 | 66,687 | 66,687 | 66,687 |
| Jun 2042 | 66,054 | 66,054 | 66,054 | 66,054 | 66,054 |
| Jul 2042 | 65,420 | 65,420 | 65,420 | 65,420 | 65,420 |
| Aug 2042 | 64,782 | 64,782 | 64,782 | 64,782 | 64,782 |
| Sep 2042 | 64,142 | 64,142 | 64,142 | 64,142 | 64,142 |
| Oct 2042 | 63,500 | 63,500 | 63,500 | 63,500 | 63,500 |
| Nov 2042 | 62,856 | 62,856 | 62,856 | 62,856 | 62,856 |
| Dec 2042 | 62,209 | 62,209 | 62,209 | 62,209 | 62,209 |
| Jan 2043 | 61,559 | 61,559 | 61,559 | 61,559 | 61,559 |
| Feb 2043 | 60,908 | 60,908 | 60,908 | 60,908 | 60,908 |
| Mar 2043 | 60,253 | 60,253 | 60,253 | 60,253 | 60,253 |
| Apr 2043 | 59,597 | 59,597 | 59,597 | 59,597 | 59,597 |
| May 2043 | 58,937 | 58,937 | 58,937 | 58,937 | 58,937 |
| Jun 2043 | 58,276 | 58,276 | 58,276 | 58,276 | 58,276 |
| Jul 2043 | 57,612 | 57,612 | 57,612 | 57,612 | 57,612 |
| Aug 2043 | 56,945 | 56,945 | 56,945 | 56,945 | 56,945 |
| Sep 2043 | 56,276 | 56,276 | 56,276 | 56,276 | 56,276 |
| Oct 2043 | 55,604 | 55,604 | 55,604 | 55,604 | 55,604 |
| Nov 2043 | 54,930 | 54,930 | 54,930 | 54,930 | 54,930 |
| Dec 2043 | 54,254 | 54,254 | 54,254 | 54,254 | 54,254 |
| Jan 2044 | 53,574 | 53,574 | 53,574 | 53,574 | 53,574 |
| Feb 2044 | 52,893 | 52,893 | 52,893 | 52,893 | 52,893 |
| Mar 2044 | 52,208 | 52,208 | 52,208 | 52,208 | 52,208 |
| Apr 2044 | 51,521 | 51,521 | 51,521 | 51,521 | 51,521 |
| May 2044 | 50,832 | 50,832 | 50,832 | 50,832 | 50,832 |
| Jun 2044 | 50,140 | 50,140 | 50,140 | 50,140 | 50,140 |
| Jul 2044 | 49,445 | 49,445 | 49,445 | 49,445 | 49,445 |
| Aug 2044 | 48,748 | 48,748 | 48,748 | 48,748 | 48,748 |
| Sep 2044 | 48,048 | 48,048 | 48,048 | 48,048 | 48,048 |
| Oct 2044 | 47,346 | 47,346 | 47,346 | 47,346 | 47,346 |
| Nov 2044 | 46,640 | 46,640 | 46,640 | 46,640 | 46,640 |
| Dec 2044 | 45,933 | 45,933 | 45,933 | 45,933 | 45,933 |
| Jan 2045 | 45,222 | 45,222 | 45,222 | 45,222 | 45,222 |
| Feb 2045 | 44,509 | 44,509 | 44,509 | 44,509 | 44,509 |
| Mar 2045 | 43,793 | 43,793 | 43,793 | 43,793 | 43,793 |
| Apr 2045 | 43,075 | 43,075 | 43,075 | 43,075 | 43,075 |
| May 2045 | 42,354 | 42,354 | 42,354 | 42,354 | 42,354 |
| Jun 2045 | 41,630 | 41,630 | 41,630 | 41,630 | 41,630 |
| Jul 2045 | 40,903 | 40,903 | 40,903 | 40,903 | 40,903 |
| Aug 2045 | 40,174 | 40,174 | 40,174 | 40,174 | 40,174 |
| Sep 2045 | 39,442 | 39,442 | 39,442 | 39,442 | 39,442 |
| Oct 2045 | 38,707 | 38,707 | 38,707 | 38,707 | 38,707 |
| Nov 2045 | 37,970 | 37,970 | 37,970 | 37,970 | 37,970 |
| Dec 2045 | 37,230 | 37,230 | 37,230 | 37,230 | 37,230 |
| Jan 2046 | 36,487 | 36,487 | 36,487 | 36,487 | 36,487 |
| Feb 2046 | 35,741 | 35,741 | 35,741 | 35,741 | 35,741 |
| Mar 2046 | 34,992 | 34,992 | 34,992 | 34,992 | 34,992 |
| Apr 2046 | 34,241 | 34,241 | 34,241 | 34,241 | 34,241 |
| May 2046 | 33,486 | 33,486 | 33,486 | 33,486 | 33,486 |
| Jun 2046 | 32,729 | 32,729 | 32,729 | 32,729 | 32,729 |
| Jul 2046 | 31,969 | 31,969 | 31,969 | 31,969 | 31,969 |
| Aug 2046 | 31,207 | 31,207 | 31,207 | 31,207 | 31,207 |
| Sep 2046 | 30,441 | 30,441 | 30,441 | 30,441 | 30,441 |
| Oct 2046 | 29,672 | 29,672 | 29,672 | 29,672 | 29,672 |
| Nov 2046 | 28,901 | 28,901 | 28,901 | 28,901 | 28,901 |
| Dec 2046 | 28,127 | 28,127 | 28,127 | 28,127 | 28,127 |
| Jan 2047 | 27,350 | 27,350 | 27,350 | 27,350 | 27,350 |
| Feb 2047 | 26,570 | 26,570 | 26,570 | 26,570 | 26,570 |
| Mar 2047 | 25,786 | 25,786 | 25,786 | 25,786 | 25,786 |
| Apr 2047 | 25,001 | 25,001 | 25,001 | 25,001 | 25,001 |
| May 2047 | 24,212 | 24,212 | 24,212 | 24,212 | 24,212 |
| Jun 2047 | 23,420 | 23,420 | 23,420 | 23,420 | 23,420 |
| Jul 2047 | 22,625 | 22,625 | 22,625 | 22,625 | 22,625 |
| Aug 2047 | 21,827 | 21,827 | 21,827 | 21,827 | 21,827 |
| Sep 2047 | 21,026 | 21,026 | 21,026 | 21,026 | 21,026 |
| Oct 2047 | 20,222 | 20,222 | 20,222 | 20,222 | 20,222 |
| Nov 2047 | 19,416 | 19,416 | 19,416 | 19,416 | 19,416 |
| Dec 2047 | 18,606 | 18,606 | 18,606 | 18,606 | 18,606 |
| Jan 2048 | 17,793 | 17,793 | 17,793 | 17,793 | 17,793 |
| Feb 2048 | 16,977 | 16,977 | 16,977 | 16,977 | 16,977 |
| Mar 2048 | 16,158 | 16,158 | 16,158 | 16,158 | 16,158 |
| Apr 2048 | 15,336 | 15,336 | 15,336 | 15,336 | 15,336 |
| May 2048 | 14,511 | 14,511 | 14,511 | 14,511 | 14,511 |
| Jun 2048 | 13,682 | 13,682 | 13,682 | 13,682 | 13,682 |
| Jul 2048 | 12,851 | 12,851 | 12,851 | 12,851 | 12,851 |
| Aug 2048 | 12,017 | 12,017 | 12,017 | 12,017 | 12,017 |
| Sep 2048 | 11,179 | 11,179 | 11,179 | 11,179 | 11,179 |
| Oct 2048 | 10,338 | 10,338 | 10,338 | 10,338 | 10,338 |
| Nov 2048 | 9,494 | 9,494 | 9,494 | 9,494 | 9,494 |
| Dec 2048 | 8,647 | 8,647 | 8,647 | 8,647 | 8,647 |
| Jan 2049 | 7,797 | 7,797 | 7,797 | 7,797 | 7,797 |
| Feb 2049 | 6,944 | 6,944 | 6,944 | 6,944 | 6,944 |
| Mar 2049 | 6,087 | 6,087 | 6,087 | 6,087 | 6,087 |
| Apr 2049 | 5,227 | 5,227 | 5,227 | 5,227 | 5,227 |
| May 2049 | 4,364 | 4,364 | 4,364 | 4,364 | 4,364 |
| Jun 2049 | 3,498 | 3,498 | 3,498 | 3,498 | 3,498 |
| Jul 2049 | 2,628 | 2,628 | 2,628 | 2,628 | 2,628 |
| Aug 2049 | 1,755 | 1,755 | 1,755 | 1,755 | 1,755 |
| Sep 2049 | 879 | 879 | 879 | 879 | 879 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
record hash 53bca292cab885f8
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 327.68 | 328.57 |
| Bad | 27.65% | 246.05 | 259.05 |
| Base | 72.35% | 154.83 | 178.30 |
| Good | 0.00% | 5.35 | 6.03 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 180.05 | 200.63 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
Installment amortization over the 23-month term, from a 641 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 529 | 529 | 529 | 529 | 529 |
| Oct 2026 | 505 | 505 | 505 | 505 | 505 |
| Nov 2026 | 480 | 480 | 480 | 480 | 480 |
| Dec 2026 | 455 | 455 | 455 | 455 | 455 |
| Jan 2027 | 429 | 429 | 429 | 429 | 429 |
| Feb 2027 | 403 | 403 | 403 | 403 | 403 |
| Mar 2027 | 376 | 376 | 376 | 376 | 376 |
| Apr 2027 | 349 | 349 | 349 | 349 | 349 |
| May 2027 | 321 | 321 | 321 | 321 | 321 |
| Jun 2027 | 292 | 292 | 292 | 292 | 292 |
| Jul 2027 | 262 | 262 | 262 | 262 | 262 |
| Aug 2027 | 232 | 232 | 232 | 232 | 232 |
| Sep 2027 | 201 | 201 | 201 | 201 | 201 |
| Oct 2027 | 170 | 170 | 170 | 170 | 170 |
| Nov 2027 | 137 | 137 | 137 | 137 | 137 |
| Dec 2027 | 104 | 104 | 104 | 104 | 104 |
| Jan 2028 | 70 | 70 | 70 | 70 | 70 |
| Feb 2028 | 35 | 35 | 35 | 35 | 35 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 94863459f5277d4a
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 431.84 | 441.59 |
| Bad | 27.65% | 240.58 | 276.88 |
| Base | 72.35% | 106.81 | 135.39 |
| Good | 0.00% | 1.28 | 1.43 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 143.80 | 174.51 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
Installment amortization over the 22-month term, from a 939 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 802 | 802 | 802 | 802 | 802 |
| Oct 2026 | 766 | 766 | 766 | 766 | 766 |
| Nov 2026 | 728 | 728 | 728 | 728 | 728 |
| Dec 2026 | 690 | 690 | 690 | 690 | 690 |
| Jan 2027 | 651 | 651 | 651 | 651 | 651 |
| Feb 2027 | 611 | 611 | 611 | 611 | 611 |
| Mar 2027 | 571 | 571 | 571 | 571 | 571 |
| Apr 2027 | 529 | 529 | 529 | 529 | 529 |
| May 2027 | 486 | 486 | 486 | 486 | 486 |
| Jun 2027 | 442 | 442 | 442 | 442 | 442 |
| Jul 2027 | 398 | 398 | 398 | 398 | 398 |
| Aug 2027 | 352 | 352 | 352 | 352 | 352 |
| Sep 2027 | 305 | 305 | 305 | 305 | 305 |
| Oct 2027 | 257 | 257 | 257 | 257 | 257 |
| Nov 2027 | 208 | 208 | 208 | 208 | 208 |
| Dec 2027 | 158 | 158 | 158 | 158 | 158 |
| Jan 2028 | 106 | 106 | 106 | 106 | 106 |
| Feb 2028 | 54 | 54 | 54 | 54 | 54 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
record hash d1aa038987dce734
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 41.08 | 41.08 |
| Bad | 27.65% | 1.57 | 1.57 |
| Base | 72.35% | 0.23 | 0.23 |
| Good | 0.00% | 0.00 | 0.00 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 0.60 | 0.60 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
Installment amortization over the 12-month term, from a 2,064 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 930 | 930 | 930 | 930 | 930 |
| Oct 2026 | 752 | 752 | 752 | 752 | 752 |
| Nov 2026 | 571 | 571 | 571 | 571 | 571 |
| Dec 2026 | 385 | 385 | 385 | 385 | 385 |
| Jan 2027 | 195 | 195 | 195 | 195 | 195 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 9bd14e56178374bd
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 6,606.43 | 6,935.44 |
| Bad | 27.65% | 4,016.90 | 6,110.41 |
| Base | 72.35% | 1,804.11 | 4,778.13 |
| Good | 0.00% | 17.20 | 126.12 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 2,415.95 | 5,146.51 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 8,777 limit, starting from 5,682 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 5,682 | 5,682 | 5,682 | 5,682 | 5,682 |
| Oct 2026 | 8,777 | 6,997 | 5,910 | 5,682 | 5,682 |
| Nov 2026 | 8,777 | 8,777 | 7,711 | 6,622 | 5,682 |
| Dec 2026 | 8,777 | 8,777 | 8,442 | 7,288 | 5,682 |
| Jan 2027 | 8,777 | 8,777 | 8,598 | 7,436 | 5,682 |
| Feb 2027 | 8,777 | 8,777 | 8,531 | 7,228 | 5,682 |
| Mar 2027 | 8,777 | 8,777 | 8,592 | 7,168 | 5,682 |
| Apr 2027 | 8,777 | 8,777 | 8,542 | 7,127 | 5,682 |
| May 2027 | 8,777 | 8,777 | 8,504 | 7,101 | 5,682 |
| Jun 2027 | 8,777 | 8,777 | 8,694 | 7,124 | 5,682 |
| Jul 2027 | 8,777 | 8,777 | 8,675 | 7,070 | 5,682 |
| Aug 2027 | 8,777 | 8,777 | 8,490 | 6,991 | 5,682 |
| Sep 2027 | 8,777 | 8,777 | 8,643 | 7,037 | 5,682 |
| Oct 2027 | 8,777 | 8,777 | 8,741 | 7,211 | 5,682 |
| Nov 2027 | 8,777 | 8,777 | 8,747 | 7,181 | 5,682 |
| Dec 2027 | 8,777 | 8,777 | 8,777 | 7,157 | 5,682 |
| Jan 2028 | 8,777 | 8,777 | 8,777 | 7,167 | 5,682 |
| Feb 2028 | 8,777 | 8,777 | 8,777 | 7,143 | 5,682 |
| Mar 2028 | 8,777 | 8,777 | 8,777 | 7,165 | 5,682 |
| Apr 2028 | 8,777 | 8,777 | 8,777 | 7,256 | 5,682 |
| May 2028 | 8,777 | 8,777 | 8,777 | 7,184 | 5,682 |
| Jun 2028 | 8,777 | 8,777 | 8,777 | 7,242 | 5,682 |
| Jul 2028 | 8,777 | 8,777 | 8,777 | 7,156 | 5,682 |
| Aug 2028 | 8,777 | 8,777 | 8,777 | 7,171 | 5,682 |
| Sep 2028 | 8,777 | 8,777 | 8,777 | 7,244 | 5,682 |
| Oct 2028 | 8,777 | 8,777 | 8,777 | 7,250 | 5,682 |
| Nov 2028 | 8,777 | 8,777 | 8,777 | 7,180 | 5,682 |
| Dec 2028 | 8,777 | 8,777 | 8,777 | 7,293 | 5,682 |
| Jan 2029 | 8,777 | 8,777 | 8,777 | 7,126 | 5,682 |
| Feb 2029 | 8,777 | 8,777 | 8,777 | 7,308 | 5,682 |
| Mar 2029 | 8,777 | 8,777 | 8,777 | 7,228 | 5,682 |
| Apr 2029 | 8,777 | 8,777 | 8,777 | 7,301 | 5,682 |
| May 2029 | 8,777 | 8,777 | 8,777 | 7,271 | 5,682 |
| Jun 2029 | 8,777 | 8,777 | 8,777 | 7,260 | 5,682 |
| Jul 2029 | 8,777 | 8,777 | 8,777 | 7,132 | 5,682 |
| Aug 2029 | 8,777 | 8,777 | 8,777 | 7,093 | 5,682 |
| Sep 2029 | 8,777 | 8,777 | 8,777 | 7,274 | 5,682 |
| Oct 2029 | 8,777 | 8,777 | 8,777 | 7,318 | 5,682 |
| Nov 2029 | 8,777 | 8,777 | 8,777 | 7,280 | 5,682 |
| Dec 2029 | 8,777 | 8,777 | 8,777 | 7,358 | 5,682 |
| Jan 2030 | 8,777 | 8,777 | 8,777 | 7,303 | 5,682 |
| Feb 2030 | 8,777 | 8,777 | 8,777 | 7,231 | 5,682 |
| Mar 2030 | 8,777 | 8,777 | 8,777 | 7,324 | 5,682 |
| Apr 2030 | 8,777 | 8,777 | 8,777 | 7,392 | 5,682 |
| May 2030 | 8,777 | 8,777 | 8,777 | 7,331 | 5,682 |
| Jun 2030 | 8,777 | 8,777 | 8,777 | 7,377 | 5,682 |
| Jul 2030 | 8,777 | 8,777 | 8,777 | 7,312 | 5,682 |
| Aug 2030 | 8,777 | 8,777 | 8,777 | 7,331 | 5,682 |
| Sep 2030 | 8,777 | 8,777 | 8,777 | 7,259 | 5,682 |
| Oct 2030 | 8,777 | 8,777 | 8,777 | 7,315 | 5,682 |
| Nov 2030 | 8,777 | 8,777 | 8,777 | 7,188 | 5,682 |
| Dec 2030 | 8,777 | 8,777 | 8,777 | 7,189 | 5,682 |
| Jan 2031 | 8,777 | 8,777 | 8,777 | 7,307 | 5,682 |
| Feb 2031 | 8,777 | 8,777 | 8,777 | 7,289 | 5,682 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
record hash 98dc3210cddadc85
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 530,792.52 | 534,154.71 |
| Bad | 27.65% | 455,381.11 | 526,722.74 |
| Base | 72.35% | 306,587.06 | 515,249.97 |
| Good | 0.00% | 10,471.25 | 201,229.43 |
| Better | 0.00% | 0.26 | 4.09 |
| Blended | 100% | 347,728.62 | 518,422.19 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
Installment amortization over the 290-month term, from a 560,070 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 554,674 | 554,674 | 554,674 | 554,674 | 554,674 |
| Oct 2026 | 553,583 | 553,583 | 553,583 | 553,583 | 553,583 |
| Nov 2026 | 552,487 | 552,487 | 552,487 | 552,487 | 552,487 |
| Dec 2026 | 551,388 | 551,388 | 551,388 | 551,388 | 551,388 |
| Jan 2027 | 550,284 | 550,284 | 550,284 | 550,284 | 550,284 |
| Feb 2027 | 549,176 | 549,176 | 549,176 | 549,176 | 549,176 |
| Mar 2027 | 548,064 | 548,064 | 548,064 | 548,064 | 548,064 |
| Apr 2027 | 546,948 | 546,948 | 546,948 | 546,948 | 546,948 |
| May 2027 | 545,828 | 545,828 | 545,828 | 545,828 | 545,828 |
| Jun 2027 | 544,703 | 544,703 | 544,703 | 544,703 | 544,703 |
| Jul 2027 | 543,575 | 543,575 | 543,575 | 543,575 | 543,575 |
| Aug 2027 | 542,442 | 542,442 | 542,442 | 542,442 | 542,442 |
| Sep 2027 | 541,304 | 541,304 | 541,304 | 541,304 | 541,304 |
| Oct 2027 | 540,163 | 540,163 | 540,163 | 540,163 | 540,163 |
| Nov 2027 | 539,017 | 539,017 | 539,017 | 539,017 | 539,017 |
| Dec 2027 | 537,867 | 537,867 | 537,867 | 537,867 | 537,867 |
| Jan 2028 | 536,713 | 536,713 | 536,713 | 536,713 | 536,713 |
| Feb 2028 | 535,554 | 535,554 | 535,554 | 535,554 | 535,554 |
| Mar 2028 | 534,391 | 534,391 | 534,391 | 534,391 | 534,391 |
| Apr 2028 | 533,223 | 533,223 | 533,223 | 533,223 | 533,223 |
| May 2028 | 532,052 | 532,052 | 532,052 | 532,052 | 532,052 |
| Jun 2028 | 530,875 | 530,875 | 530,875 | 530,875 | 530,875 |
| Jul 2028 | 529,695 | 529,695 | 529,695 | 529,695 | 529,695 |
| Aug 2028 | 528,510 | 528,510 | 528,510 | 528,510 | 528,510 |
| Sep 2028 | 527,320 | 527,320 | 527,320 | 527,320 | 527,320 |
| Oct 2028 | 526,126 | 526,126 | 526,126 | 526,126 | 526,126 |
| Nov 2028 | 524,928 | 524,928 | 524,928 | 524,928 | 524,928 |
| Dec 2028 | 523,725 | 523,725 | 523,725 | 523,725 | 523,725 |
| Jan 2029 | 522,518 | 522,518 | 522,518 | 522,518 | 522,518 |
| Feb 2029 | 521,306 | 521,306 | 521,306 | 521,306 | 521,306 |
| Mar 2029 | 520,089 | 520,089 | 520,089 | 520,089 | 520,089 |
| Apr 2029 | 518,868 | 518,868 | 518,868 | 518,868 | 518,868 |
| May 2029 | 517,643 | 517,643 | 517,643 | 517,643 | 517,643 |
| Jun 2029 | 516,412 | 516,412 | 516,412 | 516,412 | 516,412 |
| Jul 2029 | 515,178 | 515,178 | 515,178 | 515,178 | 515,178 |
| Aug 2029 | 513,938 | 513,938 | 513,938 | 513,938 | 513,938 |
| Sep 2029 | 512,694 | 512,694 | 512,694 | 512,694 | 512,694 |
| Oct 2029 | 511,445 | 511,445 | 511,445 | 511,445 | 511,445 |
| Nov 2029 | 510,192 | 510,192 | 510,192 | 510,192 | 510,192 |
| Dec 2029 | 508,934 | 508,934 | 508,934 | 508,934 | 508,934 |
| Jan 2030 | 507,671 | 507,671 | 507,671 | 507,671 | 507,671 |
| Feb 2030 | 506,403 | 506,403 | 506,403 | 506,403 | 506,403 |
| Mar 2030 | 505,131 | 505,131 | 505,131 | 505,131 | 505,131 |
| Apr 2030 | 503,854 | 503,854 | 503,854 | 503,854 | 503,854 |
| May 2030 | 502,572 | 502,572 | 502,572 | 502,572 | 502,572 |
| Jun 2030 | 501,285 | 501,285 | 501,285 | 501,285 | 501,285 |
| Jul 2030 | 499,994 | 499,994 | 499,994 | 499,994 | 499,994 |
| Aug 2030 | 498,697 | 498,697 | 498,697 | 498,697 | 498,697 |
| Sep 2030 | 497,396 | 497,396 | 497,396 | 497,396 | 497,396 |
| Oct 2030 | 496,090 | 496,090 | 496,090 | 496,090 | 496,090 |
| Nov 2030 | 494,779 | 494,779 | 494,779 | 494,779 | 494,779 |
| Dec 2030 | 493,463 | 493,463 | 493,463 | 493,463 | 493,463 |
| Jan 2031 | 492,142 | 492,142 | 492,142 | 492,142 | 492,142 |
| Feb 2031 | 490,816 | 490,816 | 490,816 | 490,816 | 490,816 |
| Mar 2031 | 489,485 | 489,485 | 489,485 | 489,485 | 489,485 |
| Apr 2031 | 488,149 | 488,149 | 488,149 | 488,149 | 488,149 |
| May 2031 | 486,809 | 486,809 | 486,809 | 486,809 | 486,809 |
| Jun 2031 | 485,463 | 485,463 | 485,463 | 485,463 | 485,463 |
| Jul 2031 | 484,112 | 484,112 | 484,112 | 484,112 | 484,112 |
| Aug 2031 | 482,756 | 482,756 | 482,756 | 482,756 | 482,756 |
| Sep 2031 | 481,395 | 481,395 | 481,395 | 481,395 | 481,395 |
| Oct 2031 | 480,029 | 480,029 | 480,029 | 480,029 | 480,029 |
| Nov 2031 | 478,657 | 478,657 | 478,657 | 478,657 | 478,657 |
| Dec 2031 | 477,281 | 477,281 | 477,281 | 477,281 | 477,281 |
| Jan 2032 | 475,899 | 475,899 | 475,899 | 475,899 | 475,899 |
| Feb 2032 | 474,513 | 474,513 | 474,513 | 474,513 | 474,513 |
| Mar 2032 | 473,121 | 473,121 | 473,121 | 473,121 | 473,121 |
| Apr 2032 | 471,724 | 471,724 | 471,724 | 471,724 | 471,724 |
| May 2032 | 470,321 | 470,321 | 470,321 | 470,321 | 470,321 |
| Jun 2032 | 468,913 | 468,913 | 468,913 | 468,913 | 468,913 |
| Jul 2032 | 467,500 | 467,500 | 467,500 | 467,500 | 467,500 |
| Aug 2032 | 466,082 | 466,082 | 466,082 | 466,082 | 466,082 |
| Sep 2032 | 464,659 | 464,659 | 464,659 | 464,659 | 464,659 |
| Oct 2032 | 463,230 | 463,230 | 463,230 | 463,230 | 463,230 |
| Nov 2032 | 461,795 | 461,795 | 461,795 | 461,795 | 461,795 |
| Dec 2032 | 460,356 | 460,356 | 460,356 | 460,356 | 460,356 |
| Jan 2033 | 458,911 | 458,911 | 458,911 | 458,911 | 458,911 |
| Feb 2033 | 457,460 | 457,460 | 457,460 | 457,460 | 457,460 |
| Mar 2033 | 456,004 | 456,004 | 456,004 | 456,004 | 456,004 |
| Apr 2033 | 454,543 | 454,543 | 454,543 | 454,543 | 454,543 |
| May 2033 | 453,076 | 453,076 | 453,076 | 453,076 | 453,076 |
| Jun 2033 | 451,604 | 451,604 | 451,604 | 451,604 | 451,604 |
| Jul 2033 | 450,126 | 450,126 | 450,126 | 450,126 | 450,126 |
| Aug 2033 | 448,643 | 448,643 | 448,643 | 448,643 | 448,643 |
| Sep 2033 | 447,154 | 447,154 | 447,154 | 447,154 | 447,154 |
| Oct 2033 | 445,659 | 445,659 | 445,659 | 445,659 | 445,659 |
| Nov 2033 | 444,159 | 444,159 | 444,159 | 444,159 | 444,159 |
| Dec 2033 | 442,653 | 442,653 | 442,653 | 442,653 | 442,653 |
| Jan 2034 | 441,142 | 441,142 | 441,142 | 441,142 | 441,142 |
| Feb 2034 | 439,625 | 439,625 | 439,625 | 439,625 | 439,625 |
| Mar 2034 | 438,102 | 438,102 | 438,102 | 438,102 | 438,102 |
| Apr 2034 | 436,573 | 436,573 | 436,573 | 436,573 | 436,573 |
| May 2034 | 435,039 | 435,039 | 435,039 | 435,039 | 435,039 |
| Jun 2034 | 433,499 | 433,499 | 433,499 | 433,499 | 433,499 |
| Jul 2034 | 431,953 | 431,953 | 431,953 | 431,953 | 431,953 |
| Aug 2034 | 430,402 | 430,402 | 430,402 | 430,402 | 430,402 |
| Sep 2034 | 428,844 | 428,844 | 428,844 | 428,844 | 428,844 |
| Oct 2034 | 427,281 | 427,281 | 427,281 | 427,281 | 427,281 |
| Nov 2034 | 425,712 | 425,712 | 425,712 | 425,712 | 425,712 |
| Dec 2034 | 424,137 | 424,137 | 424,137 | 424,137 | 424,137 |
| Jan 2035 | 422,556 | 422,556 | 422,556 | 422,556 | 422,556 |
| Feb 2035 | 420,970 | 420,970 | 420,970 | 420,970 | 420,970 |
| Mar 2035 | 419,377 | 419,377 | 419,377 | 419,377 | 419,377 |
| Apr 2035 | 417,778 | 417,778 | 417,778 | 417,778 | 417,778 |
| May 2035 | 416,173 | 416,173 | 416,173 | 416,173 | 416,173 |
| Jun 2035 | 414,563 | 414,563 | 414,563 | 414,563 | 414,563 |
| Jul 2035 | 412,946 | 412,946 | 412,946 | 412,946 | 412,946 |
| Aug 2035 | 411,323 | 411,323 | 411,323 | 411,323 | 411,323 |
| Sep 2035 | 409,694 | 409,694 | 409,694 | 409,694 | 409,694 |
| Oct 2035 | 408,059 | 408,059 | 408,059 | 408,059 | 408,059 |
| Nov 2035 | 406,418 | 406,418 | 406,418 | 406,418 | 406,418 |
| Dec 2035 | 404,771 | 404,771 | 404,771 | 404,771 | 404,771 |
| Jan 2036 | 403,117 | 403,117 | 403,117 | 403,117 | 403,117 |
| Feb 2036 | 401,458 | 401,458 | 401,458 | 401,458 | 401,458 |
| Mar 2036 | 399,792 | 399,792 | 399,792 | 399,792 | 399,792 |
| Apr 2036 | 398,119 | 398,119 | 398,119 | 398,119 | 398,119 |
| May 2036 | 396,441 | 396,441 | 396,441 | 396,441 | 396,441 |
| Jun 2036 | 394,756 | 394,756 | 394,756 | 394,756 | 394,756 |
| Jul 2036 | 393,065 | 393,065 | 393,065 | 393,065 | 393,065 |
| Aug 2036 | 391,368 | 391,368 | 391,368 | 391,368 | 391,368 |
| Sep 2036 | 389,664 | 389,664 | 389,664 | 389,664 | 389,664 |
| Oct 2036 | 387,954 | 387,954 | 387,954 | 387,954 | 387,954 |
| Nov 2036 | 386,237 | 386,237 | 386,237 | 386,237 | 386,237 |
| Dec 2036 | 384,514 | 384,514 | 384,514 | 384,514 | 384,514 |
| Jan 2037 | 382,785 | 382,785 | 382,785 | 382,785 | 382,785 |
| Feb 2037 | 381,049 | 381,049 | 381,049 | 381,049 | 381,049 |
| Mar 2037 | 379,307 | 379,307 | 379,307 | 379,307 | 379,307 |
| Apr 2037 | 377,558 | 377,558 | 377,558 | 377,558 | 377,558 |
| May 2037 | 375,802 | 375,802 | 375,802 | 375,802 | 375,802 |
| Jun 2037 | 374,040 | 374,040 | 374,040 | 374,040 | 374,040 |
| Jul 2037 | 372,271 | 372,271 | 372,271 | 372,271 | 372,271 |
| Aug 2037 | 370,496 | 370,496 | 370,496 | 370,496 | 370,496 |
| Sep 2037 | 368,714 | 368,714 | 368,714 | 368,714 | 368,714 |
| Oct 2037 | 366,925 | 366,925 | 366,925 | 366,925 | 366,925 |
| Nov 2037 | 365,130 | 365,130 | 365,130 | 365,130 | 365,130 |
| Dec 2037 | 363,328 | 363,328 | 363,328 | 363,328 | 363,328 |
| Jan 2038 | 361,519 | 361,519 | 361,519 | 361,519 | 361,519 |
| Feb 2038 | 359,703 | 359,703 | 359,703 | 359,703 | 359,703 |
| Mar 2038 | 357,881 | 357,881 | 357,881 | 357,881 | 357,881 |
| Apr 2038 | 356,051 | 356,051 | 356,051 | 356,051 | 356,051 |
| May 2038 | 354,215 | 354,215 | 354,215 | 354,215 | 354,215 |
| Jun 2038 | 352,372 | 352,372 | 352,372 | 352,372 | 352,372 |
| Jul 2038 | 350,522 | 350,522 | 350,522 | 350,522 | 350,522 |
| Aug 2038 | 348,665 | 348,665 | 348,665 | 348,665 | 348,665 |
| Sep 2038 | 346,801 | 346,801 | 346,801 | 346,801 | 346,801 |
| Oct 2038 | 344,930 | 344,930 | 344,930 | 344,930 | 344,930 |
| Nov 2038 | 343,052 | 343,052 | 343,052 | 343,052 | 343,052 |
| Dec 2038 | 341,168 | 341,168 | 341,168 | 341,168 | 341,168 |
| Jan 2039 | 339,276 | 339,276 | 339,276 | 339,276 | 339,276 |
| Feb 2039 | 337,376 | 337,376 | 337,376 | 337,376 | 337,376 |
| Mar 2039 | 335,470 | 335,470 | 335,470 | 335,470 | 335,470 |
| Apr 2039 | 333,557 | 333,557 | 333,557 | 333,557 | 333,557 |
| May 2039 | 331,636 | 331,636 | 331,636 | 331,636 | 331,636 |
| Jun 2039 | 329,709 | 329,709 | 329,709 | 329,709 | 329,709 |
| Jul 2039 | 327,774 | 327,774 | 327,774 | 327,774 | 327,774 |
| Aug 2039 | 325,831 | 325,831 | 325,831 | 325,831 | 325,831 |
| Sep 2039 | 323,882 | 323,882 | 323,882 | 323,882 | 323,882 |
| Oct 2039 | 321,925 | 321,925 | 321,925 | 321,925 | 321,925 |
| Nov 2039 | 319,961 | 319,961 | 319,961 | 319,961 | 319,961 |
| Dec 2039 | 317,989 | 317,989 | 317,989 | 317,989 | 317,989 |
| Jan 2040 | 316,010 | 316,010 | 316,010 | 316,010 | 316,010 |
| Feb 2040 | 314,024 | 314,024 | 314,024 | 314,024 | 314,024 |
| Mar 2040 | 312,030 | 312,030 | 312,030 | 312,030 | 312,030 |
| Apr 2040 | 310,029 | 310,029 | 310,029 | 310,029 | 310,029 |
| May 2040 | 308,020 | 308,020 | 308,020 | 308,020 | 308,020 |
| Jun 2040 | 306,004 | 306,004 | 306,004 | 306,004 | 306,004 |
| Jul 2040 | 303,980 | 303,980 | 303,980 | 303,980 | 303,980 |
| Aug 2040 | 301,949 | 301,949 | 301,949 | 301,949 | 301,949 |
| Sep 2040 | 299,910 | 299,910 | 299,910 | 299,910 | 299,910 |
| Oct 2040 | 297,863 | 297,863 | 297,863 | 297,863 | 297,863 |
| Nov 2040 | 295,809 | 295,809 | 295,809 | 295,809 | 295,809 |
| Dec 2040 | 293,746 | 293,746 | 293,746 | 293,746 | 293,746 |
| Jan 2041 | 291,677 | 291,677 | 291,677 | 291,677 | 291,677 |
| Feb 2041 | 289,599 | 289,599 | 289,599 | 289,599 | 289,599 |
| Mar 2041 | 287,514 | 287,514 | 287,514 | 287,514 | 287,514 |
| Apr 2041 | 285,420 | 285,420 | 285,420 | 285,420 | 285,420 |
| May 2041 | 283,319 | 283,319 | 283,319 | 283,319 | 283,319 |
| Jun 2041 | 281,210 | 281,210 | 281,210 | 281,210 | 281,210 |
| Jul 2041 | 279,094 | 279,094 | 279,094 | 279,094 | 279,094 |
| Aug 2041 | 276,969 | 276,969 | 276,969 | 276,969 | 276,969 |
| Sep 2041 | 274,836 | 274,836 | 274,836 | 274,836 | 274,836 |
| Oct 2041 | 272,695 | 272,695 | 272,695 | 272,695 | 272,695 |
| Nov 2041 | 270,547 | 270,547 | 270,547 | 270,547 | 270,547 |
| Dec 2041 | 268,390 | 268,390 | 268,390 | 268,390 | 268,390 |
| Jan 2042 | 266,225 | 266,225 | 266,225 | 266,225 | 266,225 |
| Feb 2042 | 264,052 | 264,052 | 264,052 | 264,052 | 264,052 |
| Mar 2042 | 261,871 | 261,871 | 261,871 | 261,871 | 261,871 |
| Apr 2042 | 259,681 | 259,681 | 259,681 | 259,681 | 259,681 |
| May 2042 | 257,484 | 257,484 | 257,484 | 257,484 | 257,484 |
| Jun 2042 | 255,278 | 255,278 | 255,278 | 255,278 | 255,278 |
| Jul 2042 | 253,064 | 253,064 | 253,064 | 253,064 | 253,064 |
| Aug 2042 | 250,841 | 250,841 | 250,841 | 250,841 | 250,841 |
| Sep 2042 | 248,611 | 248,611 | 248,611 | 248,611 | 248,611 |
| Oct 2042 | 246,372 | 246,372 | 246,372 | 246,372 | 246,372 |
| Nov 2042 | 244,124 | 244,124 | 244,124 | 244,124 | 244,124 |
| Dec 2042 | 241,868 | 241,868 | 241,868 | 241,868 | 241,868 |
| Jan 2043 | 239,604 | 239,604 | 239,604 | 239,604 | 239,604 |
| Feb 2043 | 237,331 | 237,331 | 237,331 | 237,331 | 237,331 |
| Mar 2043 | 235,050 | 235,050 | 235,050 | 235,050 | 235,050 |
| Apr 2043 | 232,760 | 232,760 | 232,760 | 232,760 | 232,760 |
| May 2043 | 230,461 | 230,461 | 230,461 | 230,461 | 230,461 |
| Jun 2043 | 228,154 | 228,154 | 228,154 | 228,154 | 228,154 |
| Jul 2043 | 225,838 | 225,838 | 225,838 | 225,838 | 225,838 |
| Aug 2043 | 223,514 | 223,514 | 223,514 | 223,514 | 223,514 |
| Sep 2043 | 221,180 | 221,180 | 221,180 | 221,180 | 221,180 |
| Oct 2043 | 218,839 | 218,839 | 218,839 | 218,839 | 218,839 |
| Nov 2043 | 216,488 | 216,488 | 216,488 | 216,488 | 216,488 |
| Dec 2043 | 214,128 | 214,128 | 214,128 | 214,128 | 214,128 |
| Jan 2044 | 211,760 | 211,760 | 211,760 | 211,760 | 211,760 |
| Feb 2044 | 209,383 | 209,383 | 209,383 | 209,383 | 209,383 |
| Mar 2044 | 206,996 | 206,996 | 206,996 | 206,996 | 206,996 |
| Apr 2044 | 204,601 | 204,601 | 204,601 | 204,601 | 204,601 |
| May 2044 | 202,197 | 202,197 | 202,197 | 202,197 | 202,197 |
| Jun 2044 | 199,784 | 199,784 | 199,784 | 199,784 | 199,784 |
| Jul 2044 | 197,362 | 197,362 | 197,362 | 197,362 | 197,362 |
| Aug 2044 | 194,931 | 194,931 | 194,931 | 194,931 | 194,931 |
| Sep 2044 | 192,490 | 192,490 | 192,490 | 192,490 | 192,490 |
| Oct 2044 | 190,041 | 190,041 | 190,041 | 190,041 | 190,041 |
| Nov 2044 | 187,582 | 187,582 | 187,582 | 187,582 | 187,582 |
| Dec 2044 | 185,114 | 185,114 | 185,114 | 185,114 | 185,114 |
| Jan 2045 | 182,637 | 182,637 | 182,637 | 182,637 | 182,637 |
| Feb 2045 | 180,150 | 180,150 | 180,150 | 180,150 | 180,150 |
| Mar 2045 | 177,654 | 177,654 | 177,654 | 177,654 | 177,654 |
| Apr 2045 | 175,149 | 175,149 | 175,149 | 175,149 | 175,149 |
| May 2045 | 172,635 | 172,635 | 172,635 | 172,635 | 172,635 |
| Jun 2045 | 170,111 | 170,111 | 170,111 | 170,111 | 170,111 |
| Jul 2045 | 167,577 | 167,577 | 167,577 | 167,577 | 167,577 |
| Aug 2045 | 165,034 | 165,034 | 165,034 | 165,034 | 165,034 |
| Sep 2045 | 162,482 | 162,482 | 162,482 | 162,482 | 162,482 |
| Oct 2045 | 159,920 | 159,920 | 159,920 | 159,920 | 159,920 |
| Nov 2045 | 157,348 | 157,348 | 157,348 | 157,348 | 157,348 |
| Dec 2045 | 154,767 | 154,767 | 154,767 | 154,767 | 154,767 |
| Jan 2046 | 152,176 | 152,176 | 152,176 | 152,176 | 152,176 |
| Feb 2046 | 149,575 | 149,575 | 149,575 | 149,575 | 149,575 |
| Mar 2046 | 146,965 | 146,965 | 146,965 | 146,965 | 146,965 |
| Apr 2046 | 144,344 | 144,344 | 144,344 | 144,344 | 144,344 |
| May 2046 | 141,714 | 141,714 | 141,714 | 141,714 | 141,714 |
| Jun 2046 | 139,074 | 139,074 | 139,074 | 139,074 | 139,074 |
| Jul 2046 | 136,424 | 136,424 | 136,424 | 136,424 | 136,424 |
| Aug 2046 | 133,765 | 133,765 | 133,765 | 133,765 | 133,765 |
| Sep 2046 | 131,095 | 131,095 | 131,095 | 131,095 | 131,095 |
| Oct 2046 | 128,415 | 128,415 | 128,415 | 128,415 | 128,415 |
| Nov 2046 | 125,725 | 125,725 | 125,725 | 125,725 | 125,725 |
| Dec 2046 | 123,025 | 123,025 | 123,025 | 123,025 | 123,025 |
| Jan 2047 | 120,315 | 120,315 | 120,315 | 120,315 | 120,315 |
| Feb 2047 | 117,595 | 117,595 | 117,595 | 117,595 | 117,595 |
| Mar 2047 | 114,865 | 114,865 | 114,865 | 114,865 | 114,865 |
| Apr 2047 | 112,124 | 112,124 | 112,124 | 112,124 | 112,124 |
| May 2047 | 109,373 | 109,373 | 109,373 | 109,373 | 109,373 |
| Jun 2047 | 106,612 | 106,612 | 106,612 | 106,612 | 106,612 |
| Jul 2047 | 103,840 | 103,840 | 103,840 | 103,840 | 103,840 |
| Aug 2047 | 101,058 | 101,058 | 101,058 | 101,058 | 101,058 |
| Sep 2047 | 98,266 | 98,266 | 98,266 | 98,266 | 98,266 |
| Oct 2047 | 95,463 | 95,463 | 95,463 | 95,463 | 95,463 |
| Nov 2047 | 92,650 | 92,650 | 92,650 | 92,650 | 92,650 |
| Dec 2047 | 89,826 | 89,826 | 89,826 | 89,826 | 89,826 |
| Jan 2048 | 86,991 | 86,991 | 86,991 | 86,991 | 86,991 |
| Feb 2048 | 84,146 | 84,146 | 84,146 | 84,146 | 84,146 |
| Mar 2048 | 81,290 | 81,290 | 81,290 | 81,290 | 81,290 |
| Apr 2048 | 78,424 | 78,424 | 78,424 | 78,424 | 78,424 |
| May 2048 | 75,546 | 75,546 | 75,546 | 75,546 | 75,546 |
| Jun 2048 | 72,658 | 72,658 | 72,658 | 72,658 | 72,658 |
| Jul 2048 | 69,759 | 69,759 | 69,759 | 69,759 | 69,759 |
| Aug 2048 | 66,850 | 66,850 | 66,850 | 66,850 | 66,850 |
| Sep 2048 | 63,929 | 63,929 | 63,929 | 63,929 | 63,929 |
| Oct 2048 | 60,997 | 60,997 | 60,997 | 60,997 | 60,997 |
| Nov 2048 | 58,055 | 58,055 | 58,055 | 58,055 | 58,055 |
| Dec 2048 | 55,101 | 55,101 | 55,101 | 55,101 | 55,101 |
| Jan 2049 | 52,136 | 52,136 | 52,136 | 52,136 | 52,136 |
| Feb 2049 | 49,160 | 49,160 | 49,160 | 49,160 | 49,160 |
| Mar 2049 | 46,173 | 46,173 | 46,173 | 46,173 | 46,173 |
| Apr 2049 | 43,175 | 43,175 | 43,175 | 43,175 | 43,175 |
| May 2049 | 40,166 | 40,166 | 40,166 | 40,166 | 40,166 |
| Jun 2049 | 37,145 | 37,145 | 37,145 | 37,145 | 37,145 |
| Jul 2049 | 34,113 | 34,113 | 34,113 | 34,113 | 34,113 |
| Aug 2049 | 31,069 | 31,069 | 31,069 | 31,069 | 31,069 |
| Sep 2049 | 28,014 | 28,014 | 28,014 | 28,014 | 28,014 |
| Oct 2049 | 24,948 | 24,948 | 24,948 | 24,948 | 24,948 |
| Nov 2049 | 21,870 | 21,870 | 21,870 | 21,870 | 21,870 |
| Dec 2049 | 18,781 | 18,781 | 18,781 | 18,781 | 18,781 |
| Jan 2050 | 15,680 | 15,680 | 15,680 | 15,680 | 15,680 |
| Feb 2050 | 12,567 | 12,567 | 12,567 | 12,567 | 12,567 |
| Mar 2050 | 9,443 | 9,443 | 9,443 | 9,443 | 9,443 |
| Apr 2050 | 6,307 | 6,307 | 6,307 | 6,307 | 6,307 |
| May 2050 | 3,160 | 3,160 | 3,160 | 3,160 | 3,160 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
record hash e1e2e58dfccd5697
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 280,536.89 | 296,942.01 |
| Bad | 27.65% | 175,314.16 | 288,640.28 |
| Base | 72.35% | 81,355.82 | 272,451.71 |
| Good | 0.00% | 923.27 | 35,398.79 |
| Better | 0.00% | 0.01 | 0.15 |
| Blended | 100% | 107,335.30 | 276,927.85 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.27% | 0.18% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.25% | 0.20% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.24% | 0.21% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.22% | 0.19% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.19% | 0.17% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.18% | 0.09% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.16% | 0.05% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.15% | 0.06% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.13% | 0.06% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.13% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.13% | 0.13% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.12% | 0.18% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.11% | 0.23% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.10% | 0.24% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.09% | 0.18% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.09% | 0.20% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.08% | 0.21% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.07% | 0.21% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.06% | 0.18% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.05% | 0.11% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.05% | 0.09% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.04% | 0.10% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.04% | 0.12% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.04% | 0.16% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.03% | 0.14% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.03% | 0.15% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.03% | 0.17% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.02% | 0.13% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.02% | 0.15% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.02% | 0.17% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.02% | 0.21% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.02% | 0.25% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.02% | 0.29% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.02% | 0.33% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.01% | 0.38% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.01% | 0.43% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.01% | 0.42% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.01% | 0.35% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.01% | 0.34% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
Installment amortization over the 265-month term, from a 313,336 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 311,250 | 311,250 | 311,250 | 311,250 | 311,250 |
| Oct 2026 | 310,549 | 310,549 | 310,549 | 310,549 | 310,549 |
| Nov 2026 | 309,846 | 309,846 | 309,846 | 309,846 | 309,846 |
| Dec 2026 | 309,141 | 309,141 | 309,141 | 309,141 | 309,141 |
| Jan 2027 | 308,432 | 308,432 | 308,432 | 308,432 | 308,432 |
| Feb 2027 | 307,721 | 307,721 | 307,721 | 307,721 | 307,721 |
| Mar 2027 | 307,007 | 307,007 | 307,007 | 307,007 | 307,007 |
| Apr 2027 | 306,291 | 306,291 | 306,291 | 306,291 | 306,291 |
| May 2027 | 305,572 | 305,572 | 305,572 | 305,572 | 305,572 |
| Jun 2027 | 304,850 | 304,850 | 304,850 | 304,850 | 304,850 |
| Jul 2027 | 304,126 | 304,126 | 304,126 | 304,126 | 304,126 |
| Aug 2027 | 303,398 | 303,398 | 303,398 | 303,398 | 303,398 |
| Sep 2027 | 302,668 | 302,668 | 302,668 | 302,668 | 302,668 |
| Oct 2027 | 301,936 | 301,936 | 301,936 | 301,936 | 301,936 |
| Nov 2027 | 301,200 | 301,200 | 301,200 | 301,200 | 301,200 |
| Dec 2027 | 300,462 | 300,462 | 300,462 | 300,462 | 300,462 |
| Jan 2028 | 299,721 | 299,721 | 299,721 | 299,721 | 299,721 |
| Feb 2028 | 298,977 | 298,977 | 298,977 | 298,977 | 298,977 |
| Mar 2028 | 298,231 | 298,231 | 298,231 | 298,231 | 298,231 |
| Apr 2028 | 297,482 | 297,482 | 297,482 | 297,482 | 297,482 |
| May 2028 | 296,729 | 296,729 | 296,729 | 296,729 | 296,729 |
| Jun 2028 | 295,974 | 295,974 | 295,974 | 295,974 | 295,974 |
| Jul 2028 | 295,217 | 295,217 | 295,217 | 295,217 | 295,217 |
| Aug 2028 | 294,456 | 294,456 | 294,456 | 294,456 | 294,456 |
| Sep 2028 | 293,693 | 293,693 | 293,693 | 293,693 | 293,693 |
| Oct 2028 | 292,926 | 292,926 | 292,926 | 292,926 | 292,926 |
| Nov 2028 | 292,157 | 292,157 | 292,157 | 292,157 | 292,157 |
| Dec 2028 | 291,385 | 291,385 | 291,385 | 291,385 | 291,385 |
| Jan 2029 | 290,610 | 290,610 | 290,610 | 290,610 | 290,610 |
| Feb 2029 | 289,832 | 289,832 | 289,832 | 289,832 | 289,832 |
| Mar 2029 | 289,051 | 289,051 | 289,051 | 289,051 | 289,051 |
| Apr 2029 | 288,268 | 288,268 | 288,268 | 288,268 | 288,268 |
| May 2029 | 287,481 | 287,481 | 287,481 | 287,481 | 287,481 |
| Jun 2029 | 286,691 | 286,691 | 286,691 | 286,691 | 286,691 |
| Jul 2029 | 285,899 | 285,899 | 285,899 | 285,899 | 285,899 |
| Aug 2029 | 285,103 | 285,103 | 285,103 | 285,103 | 285,103 |
| Sep 2029 | 284,304 | 284,304 | 284,304 | 284,304 | 284,304 |
| Oct 2029 | 283,503 | 283,503 | 283,503 | 283,503 | 283,503 |
| Nov 2029 | 282,698 | 282,698 | 282,698 | 282,698 | 282,698 |
| Dec 2029 | 281,891 | 281,891 | 281,891 | 281,891 | 281,891 |
| Jan 2030 | 281,080 | 281,080 | 281,080 | 281,080 | 281,080 |
| Feb 2030 | 280,267 | 280,267 | 280,267 | 280,267 | 280,267 |
| Mar 2030 | 279,450 | 279,450 | 279,450 | 279,450 | 279,450 |
| Apr 2030 | 278,630 | 278,630 | 278,630 | 278,630 | 278,630 |
| May 2030 | 277,807 | 277,807 | 277,807 | 277,807 | 277,807 |
| Jun 2030 | 276,981 | 276,981 | 276,981 | 276,981 | 276,981 |
| Jul 2030 | 276,152 | 276,152 | 276,152 | 276,152 | 276,152 |
| Aug 2030 | 275,320 | 275,320 | 275,320 | 275,320 | 275,320 |
| Sep 2030 | 274,485 | 274,485 | 274,485 | 274,485 | 274,485 |
| Oct 2030 | 273,647 | 273,647 | 273,647 | 273,647 | 273,647 |
| Nov 2030 | 272,805 | 272,805 | 272,805 | 272,805 | 272,805 |
| Dec 2030 | 271,961 | 271,961 | 271,961 | 271,961 | 271,961 |
| Jan 2031 | 271,113 | 271,113 | 271,113 | 271,113 | 271,113 |
| Feb 2031 | 270,262 | 270,262 | 270,262 | 270,262 | 270,262 |
| Mar 2031 | 269,407 | 269,407 | 269,407 | 269,407 | 269,407 |
| Apr 2031 | 268,550 | 268,550 | 268,550 | 268,550 | 268,550 |
| May 2031 | 267,689 | 267,689 | 267,689 | 267,689 | 267,689 |
| Jun 2031 | 266,826 | 266,826 | 266,826 | 266,826 | 266,826 |
| Jul 2031 | 265,958 | 265,958 | 265,958 | 265,958 | 265,958 |
| Aug 2031 | 265,088 | 265,088 | 265,088 | 265,088 | 265,088 |
| Sep 2031 | 264,215 | 264,215 | 264,215 | 264,215 | 264,215 |
| Oct 2031 | 263,338 | 263,338 | 263,338 | 263,338 | 263,338 |
| Nov 2031 | 262,457 | 262,457 | 262,457 | 262,457 | 262,457 |
| Dec 2031 | 261,574 | 261,574 | 261,574 | 261,574 | 261,574 |
| Jan 2032 | 260,687 | 260,687 | 260,687 | 260,687 | 260,687 |
| Feb 2032 | 259,797 | 259,797 | 259,797 | 259,797 | 259,797 |
| Mar 2032 | 258,904 | 258,904 | 258,904 | 258,904 | 258,904 |
| Apr 2032 | 258,007 | 258,007 | 258,007 | 258,007 | 258,007 |
| May 2032 | 257,107 | 257,107 | 257,107 | 257,107 | 257,107 |
| Jun 2032 | 256,203 | 256,203 | 256,203 | 256,203 | 256,203 |
| Jul 2032 | 255,296 | 255,296 | 255,296 | 255,296 | 255,296 |
| Aug 2032 | 254,386 | 254,386 | 254,386 | 254,386 | 254,386 |
| Sep 2032 | 253,472 | 253,472 | 253,472 | 253,472 | 253,472 |
| Oct 2032 | 252,555 | 252,555 | 252,555 | 252,555 | 252,555 |
| Nov 2032 | 251,634 | 251,634 | 251,634 | 251,634 | 251,634 |
| Dec 2032 | 250,710 | 250,710 | 250,710 | 250,710 | 250,710 |
| Jan 2033 | 249,783 | 249,783 | 249,783 | 249,783 | 249,783 |
| Feb 2033 | 248,852 | 248,852 | 248,852 | 248,852 | 248,852 |
| Mar 2033 | 247,917 | 247,917 | 247,917 | 247,917 | 247,917 |
| Apr 2033 | 246,979 | 246,979 | 246,979 | 246,979 | 246,979 |
| May 2033 | 246,038 | 246,038 | 246,038 | 246,038 | 246,038 |
| Jun 2033 | 245,093 | 245,093 | 245,093 | 245,093 | 245,093 |
| Jul 2033 | 244,144 | 244,144 | 244,144 | 244,144 | 244,144 |
| Aug 2033 | 243,192 | 243,192 | 243,192 | 243,192 | 243,192 |
| Sep 2033 | 242,236 | 242,236 | 242,236 | 242,236 | 242,236 |
| Oct 2033 | 241,277 | 241,277 | 241,277 | 241,277 | 241,277 |
| Nov 2033 | 240,314 | 240,314 | 240,314 | 240,314 | 240,314 |
| Dec 2033 | 239,348 | 239,348 | 239,348 | 239,348 | 239,348 |
| Jan 2034 | 238,377 | 238,377 | 238,377 | 238,377 | 238,377 |
| Feb 2034 | 237,404 | 237,404 | 237,404 | 237,404 | 237,404 |
| Mar 2034 | 236,426 | 236,426 | 236,426 | 236,426 | 236,426 |
| Apr 2034 | 235,445 | 235,445 | 235,445 | 235,445 | 235,445 |
| May 2034 | 234,460 | 234,460 | 234,460 | 234,460 | 234,460 |
| Jun 2034 | 233,472 | 233,472 | 233,472 | 233,472 | 233,472 |
| Jul 2034 | 232,480 | 232,480 | 232,480 | 232,480 | 232,480 |
| Aug 2034 | 231,484 | 231,484 | 231,484 | 231,484 | 231,484 |
| Sep 2034 | 230,484 | 230,484 | 230,484 | 230,484 | 230,484 |
| Oct 2034 | 229,481 | 229,481 | 229,481 | 229,481 | 229,481 |
| Nov 2034 | 228,474 | 228,474 | 228,474 | 228,474 | 228,474 |
| Dec 2034 | 227,463 | 227,463 | 227,463 | 227,463 | 227,463 |
| Jan 2035 | 226,448 | 226,448 | 226,448 | 226,448 | 226,448 |
| Feb 2035 | 225,430 | 225,430 | 225,430 | 225,430 | 225,430 |
| Mar 2035 | 224,407 | 224,407 | 224,407 | 224,407 | 224,407 |
| Apr 2035 | 223,381 | 223,381 | 223,381 | 223,381 | 223,381 |
| May 2035 | 222,351 | 222,351 | 222,351 | 222,351 | 222,351 |
| Jun 2035 | 221,317 | 221,317 | 221,317 | 221,317 | 221,317 |
| Jul 2035 | 220,280 | 220,280 | 220,280 | 220,280 | 220,280 |
| Aug 2035 | 219,238 | 219,238 | 219,238 | 219,238 | 219,238 |
| Sep 2035 | 218,192 | 218,192 | 218,192 | 218,192 | 218,192 |
| Oct 2035 | 217,143 | 217,143 | 217,143 | 217,143 | 217,143 |
| Nov 2035 | 216,090 | 216,090 | 216,090 | 216,090 | 216,090 |
| Dec 2035 | 215,032 | 215,032 | 215,032 | 215,032 | 215,032 |
| Jan 2036 | 213,971 | 213,971 | 213,971 | 213,971 | 213,971 |
| Feb 2036 | 212,906 | 212,906 | 212,906 | 212,906 | 212,906 |
| Mar 2036 | 211,836 | 211,836 | 211,836 | 211,836 | 211,836 |
| Apr 2036 | 210,763 | 210,763 | 210,763 | 210,763 | 210,763 |
| May 2036 | 209,686 | 209,686 | 209,686 | 209,686 | 209,686 |
| Jun 2036 | 208,604 | 208,604 | 208,604 | 208,604 | 208,604 |
| Jul 2036 | 207,519 | 207,519 | 207,519 | 207,519 | 207,519 |
| Aug 2036 | 206,429 | 206,429 | 206,429 | 206,429 | 206,429 |
| Sep 2036 | 205,336 | 205,336 | 205,336 | 205,336 | 205,336 |
| Oct 2036 | 204,238 | 204,238 | 204,238 | 204,238 | 204,238 |
| Nov 2036 | 203,136 | 203,136 | 203,136 | 203,136 | 203,136 |
| Dec 2036 | 202,030 | 202,030 | 202,030 | 202,030 | 202,030 |
| Jan 2037 | 200,920 | 200,920 | 200,920 | 200,920 | 200,920 |
| Feb 2037 | 199,806 | 199,806 | 199,806 | 199,806 | 199,806 |
| Mar 2037 | 198,688 | 198,688 | 198,688 | 198,688 | 198,688 |
| Apr 2037 | 197,565 | 197,565 | 197,565 | 197,565 | 197,565 |
| May 2037 | 196,438 | 196,438 | 196,438 | 196,438 | 196,438 |
| Jun 2037 | 195,307 | 195,307 | 195,307 | 195,307 | 195,307 |
| Jul 2037 | 194,172 | 194,172 | 194,172 | 194,172 | 194,172 |
| Aug 2037 | 193,032 | 193,032 | 193,032 | 193,032 | 193,032 |
| Sep 2037 | 191,889 | 191,889 | 191,889 | 191,889 | 191,889 |
| Oct 2037 | 190,740 | 190,740 | 190,740 | 190,740 | 190,740 |
| Nov 2037 | 189,588 | 189,588 | 189,588 | 189,588 | 189,588 |
| Dec 2037 | 188,431 | 188,431 | 188,431 | 188,431 | 188,431 |
| Jan 2038 | 187,270 | 187,270 | 187,270 | 187,270 | 187,270 |
| Feb 2038 | 186,105 | 186,105 | 186,105 | 186,105 | 186,105 |
| Mar 2038 | 184,935 | 184,935 | 184,935 | 184,935 | 184,935 |
| Apr 2038 | 183,761 | 183,761 | 183,761 | 183,761 | 183,761 |
| May 2038 | 182,582 | 182,582 | 182,582 | 182,582 | 182,582 |
| Jun 2038 | 181,399 | 181,399 | 181,399 | 181,399 | 181,399 |
| Jul 2038 | 180,212 | 180,212 | 180,212 | 180,212 | 180,212 |
| Aug 2038 | 179,020 | 179,020 | 179,020 | 179,020 | 179,020 |
| Sep 2038 | 177,824 | 177,824 | 177,824 | 177,824 | 177,824 |
| Oct 2038 | 176,623 | 176,623 | 176,623 | 176,623 | 176,623 |
| Nov 2038 | 175,417 | 175,417 | 175,417 | 175,417 | 175,417 |
| Dec 2038 | 174,208 | 174,208 | 174,208 | 174,208 | 174,208 |
| Jan 2039 | 172,993 | 172,993 | 172,993 | 172,993 | 172,993 |
| Feb 2039 | 171,774 | 171,774 | 171,774 | 171,774 | 171,774 |
| Mar 2039 | 170,551 | 170,551 | 170,551 | 170,551 | 170,551 |
| Apr 2039 | 169,322 | 169,322 | 169,322 | 169,322 | 169,322 |
| May 2039 | 168,090 | 168,090 | 168,090 | 168,090 | 168,090 |
| Jun 2039 | 166,852 | 166,852 | 166,852 | 166,852 | 166,852 |
| Jul 2039 | 165,610 | 165,610 | 165,610 | 165,610 | 165,610 |
| Aug 2039 | 164,364 | 164,364 | 164,364 | 164,364 | 164,364 |
| Sep 2039 | 163,112 | 163,112 | 163,112 | 163,112 | 163,112 |
| Oct 2039 | 161,856 | 161,856 | 161,856 | 161,856 | 161,856 |
| Nov 2039 | 160,596 | 160,596 | 160,596 | 160,596 | 160,596 |
| Dec 2039 | 159,330 | 159,330 | 159,330 | 159,330 | 159,330 |
| Jan 2040 | 158,060 | 158,060 | 158,060 | 158,060 | 158,060 |
| Feb 2040 | 156,785 | 156,785 | 156,785 | 156,785 | 156,785 |
| Mar 2040 | 155,505 | 155,505 | 155,505 | 155,505 | 155,505 |
| Apr 2040 | 154,221 | 154,221 | 154,221 | 154,221 | 154,221 |
| May 2040 | 152,931 | 152,931 | 152,931 | 152,931 | 152,931 |
| Jun 2040 | 151,637 | 151,637 | 151,637 | 151,637 | 151,637 |
| Jul 2040 | 150,338 | 150,338 | 150,338 | 150,338 | 150,338 |
| Aug 2040 | 149,034 | 149,034 | 149,034 | 149,034 | 149,034 |
| Sep 2040 | 147,725 | 147,725 | 147,725 | 147,725 | 147,725 |
| Oct 2040 | 146,412 | 146,412 | 146,412 | 146,412 | 146,412 |
| Nov 2040 | 145,093 | 145,093 | 145,093 | 145,093 | 145,093 |
| Dec 2040 | 143,770 | 143,770 | 143,770 | 143,770 | 143,770 |
| Jan 2041 | 142,441 | 142,441 | 142,441 | 142,441 | 142,441 |
| Feb 2041 | 141,107 | 141,107 | 141,107 | 141,107 | 141,107 |
| Mar 2041 | 139,769 | 139,769 | 139,769 | 139,769 | 139,769 |
| Apr 2041 | 138,425 | 138,425 | 138,425 | 138,425 | 138,425 |
| May 2041 | 137,077 | 137,077 | 137,077 | 137,077 | 137,077 |
| Jun 2041 | 135,723 | 135,723 | 135,723 | 135,723 | 135,723 |
| Jul 2041 | 134,364 | 134,364 | 134,364 | 134,364 | 134,364 |
| Aug 2041 | 133,001 | 133,001 | 133,001 | 133,001 | 133,001 |
| Sep 2041 | 131,632 | 131,632 | 131,632 | 131,632 | 131,632 |
| Oct 2041 | 130,258 | 130,258 | 130,258 | 130,258 | 130,258 |
| Nov 2041 | 128,878 | 128,878 | 128,878 | 128,878 | 128,878 |
| Dec 2041 | 127,494 | 127,494 | 127,494 | 127,494 | 127,494 |
| Jan 2042 | 126,104 | 126,104 | 126,104 | 126,104 | 126,104 |
| Feb 2042 | 124,710 | 124,710 | 124,710 | 124,710 | 124,710 |
| Mar 2042 | 123,310 | 123,310 | 123,310 | 123,310 | 123,310 |
| Apr 2042 | 121,904 | 121,904 | 121,904 | 121,904 | 121,904 |
| May 2042 | 120,494 | 120,494 | 120,494 | 120,494 | 120,494 |
| Jun 2042 | 119,078 | 119,078 | 119,078 | 119,078 | 119,078 |
| Jul 2042 | 117,657 | 117,657 | 117,657 | 117,657 | 117,657 |
| Aug 2042 | 116,230 | 116,230 | 116,230 | 116,230 | 116,230 |
| Sep 2042 | 114,798 | 114,798 | 114,798 | 114,798 | 114,798 |
| Oct 2042 | 113,361 | 113,361 | 113,361 | 113,361 | 113,361 |
| Nov 2042 | 111,919 | 111,919 | 111,919 | 111,919 | 111,919 |
| Dec 2042 | 110,471 | 110,471 | 110,471 | 110,471 | 110,471 |
| Jan 2043 | 109,017 | 109,017 | 109,017 | 109,017 | 109,017 |
| Feb 2043 | 107,558 | 107,558 | 107,558 | 107,558 | 107,558 |
| Mar 2043 | 106,094 | 106,094 | 106,094 | 106,094 | 106,094 |
| Apr 2043 | 104,624 | 104,624 | 104,624 | 104,624 | 104,624 |
| May 2043 | 103,149 | 103,149 | 103,149 | 103,149 | 103,149 |
| Jun 2043 | 101,668 | 101,668 | 101,668 | 101,668 | 101,668 |
| Jul 2043 | 100,182 | 100,182 | 100,182 | 100,182 | 100,182 |
| Aug 2043 | 98,690 | 98,690 | 98,690 | 98,690 | 98,690 |
| Sep 2043 | 97,192 | 97,192 | 97,192 | 97,192 | 97,192 |
| Oct 2043 | 95,689 | 95,689 | 95,689 | 95,689 | 95,689 |
| Nov 2043 | 94,180 | 94,180 | 94,180 | 94,180 | 94,180 |
| Dec 2043 | 92,665 | 92,665 | 92,665 | 92,665 | 92,665 |
| Jan 2044 | 91,145 | 91,145 | 91,145 | 91,145 | 91,145 |
| Feb 2044 | 89,619 | 89,619 | 89,619 | 89,619 | 89,619 |
| Mar 2044 | 88,088 | 88,088 | 88,088 | 88,088 | 88,088 |
| Apr 2044 | 86,550 | 86,550 | 86,550 | 86,550 | 86,550 |
| May 2044 | 85,007 | 85,007 | 85,007 | 85,007 | 85,007 |
| Jun 2044 | 83,458 | 83,458 | 83,458 | 83,458 | 83,458 |
| Jul 2044 | 81,904 | 81,904 | 81,904 | 81,904 | 81,904 |
| Aug 2044 | 80,343 | 80,343 | 80,343 | 80,343 | 80,343 |
| Sep 2044 | 78,777 | 78,777 | 78,777 | 78,777 | 78,777 |
| Oct 2044 | 77,204 | 77,204 | 77,204 | 77,204 | 77,204 |
| Nov 2044 | 75,626 | 75,626 | 75,626 | 75,626 | 75,626 |
| Dec 2044 | 74,042 | 74,042 | 74,042 | 74,042 | 74,042 |
| Jan 2045 | 72,452 | 72,452 | 72,452 | 72,452 | 72,452 |
| Feb 2045 | 70,856 | 70,856 | 70,856 | 70,856 | 70,856 |
| Mar 2045 | 69,254 | 69,254 | 69,254 | 69,254 | 69,254 |
| Apr 2045 | 67,646 | 67,646 | 67,646 | 67,646 | 67,646 |
| May 2045 | 66,032 | 66,032 | 66,032 | 66,032 | 66,032 |
| Jun 2045 | 64,412 | 64,412 | 64,412 | 64,412 | 64,412 |
| Jul 2045 | 62,786 | 62,786 | 62,786 | 62,786 | 62,786 |
| Aug 2045 | 61,154 | 61,154 | 61,154 | 61,154 | 61,154 |
| Sep 2045 | 59,515 | 59,515 | 59,515 | 59,515 | 59,515 |
| Oct 2045 | 57,871 | 57,871 | 57,871 | 57,871 | 57,871 |
| Nov 2045 | 56,220 | 56,220 | 56,220 | 56,220 | 56,220 |
| Dec 2045 | 54,563 | 54,563 | 54,563 | 54,563 | 54,563 |
| Jan 2046 | 52,900 | 52,900 | 52,900 | 52,900 | 52,900 |
| Feb 2046 | 51,231 | 51,231 | 51,231 | 51,231 | 51,231 |
| Mar 2046 | 49,555 | 49,555 | 49,555 | 49,555 | 49,555 |
| Apr 2046 | 47,873 | 47,873 | 47,873 | 47,873 | 47,873 |
| May 2046 | 46,185 | 46,185 | 46,185 | 46,185 | 46,185 |
| Jun 2046 | 44,491 | 44,491 | 44,491 | 44,491 | 44,491 |
| Jul 2046 | 42,790 | 42,790 | 42,790 | 42,790 | 42,790 |
| Aug 2046 | 41,083 | 41,083 | 41,083 | 41,083 | 41,083 |
| Sep 2046 | 39,369 | 39,369 | 39,369 | 39,369 | 39,369 |
| Oct 2046 | 37,649 | 37,649 | 37,649 | 37,649 | 37,649 |
| Nov 2046 | 35,923 | 35,923 | 35,923 | 35,923 | 35,923 |
| Dec 2046 | 34,190 | 34,190 | 34,190 | 34,190 | 34,190 |
| Jan 2047 | 32,450 | 32,450 | 32,450 | 32,450 | 32,450 |
| Feb 2047 | 30,704 | 30,704 | 30,704 | 30,704 | 30,704 |
| Mar 2047 | 28,952 | 28,952 | 28,952 | 28,952 | 28,952 |
| Apr 2047 | 27,192 | 27,192 | 27,192 | 27,192 | 27,192 |
| May 2047 | 25,427 | 25,427 | 25,427 | 25,427 | 25,427 |
| Jun 2047 | 23,654 | 23,654 | 23,654 | 23,654 | 23,654 |
| Jul 2047 | 21,875 | 21,875 | 21,875 | 21,875 | 21,875 |
| Aug 2047 | 20,090 | 20,090 | 20,090 | 20,090 | 20,090 |
| Sep 2047 | 18,297 | 18,297 | 18,297 | 18,297 | 18,297 |
| Oct 2047 | 16,498 | 16,498 | 16,498 | 16,498 | 16,498 |
| Nov 2047 | 14,692 | 14,692 | 14,692 | 14,692 | 14,692 |
| Dec 2047 | 12,880 | 12,880 | 12,880 | 12,880 | 12,880 |
| Jan 2048 | 11,060 | 11,060 | 11,060 | 11,060 | 11,060 |
| Feb 2048 | 9,234 | 9,234 | 9,234 | 9,234 | 9,234 |
| Mar 2048 | 7,401 | 7,401 | 7,401 | 7,401 | 7,401 |
| Apr 2048 | 5,561 | 5,561 | 5,561 | 5,561 | 5,561 |
| May 2048 | 3,714 | 3,714 | 3,714 | 3,714 | 3,714 |
| Jun 2048 | 1,861 | 1,861 | 1,861 | 1,861 | 1,861 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
record hash ff7562d8872007ca
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 92,707.84 | 130,180.18 |
| Bad | 27.65% | 30,346.29 | 116,513.49 |
| Base | 72.35% | 8,423.21 | 83,775.27 |
| Good | 0.00% | 27.46 | 1,021.52 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 14,484.94 | 92,827.39 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
| Mar 2028 | 1.58% | 3.18% | 1.30% | 0.01% | 0.00% |
| Apr 2028 | 1.25% | 3.03% | 1.33% | 0.01% | 0.00% |
| May 2028 | 1.00% | 2.93% | 1.35% | 0.01% | 0.00% |
| Jun 2028 | 0.83% | 2.88% | 1.37% | 0.01% | 0.00% |
| Jul 2028 | 0.67% | 2.71% | 1.39% | 0.01% | 0.00% |
| Aug 2028 | 0.51% | 2.56% | 1.38% | 0.01% | 0.00% |
| Sep 2028 | 0.43% | 2.45% | 1.38% | 0.01% | 0.00% |
| Oct 2028 | 0.33% | 2.24% | 1.32% | 0.01% | 0.00% |
| Nov 2028 | 0.27% | 2.07% | 1.28% | 0.01% | 0.00% |
| Dec 2028 | 0.22% | 2.00% | 1.28% | 0.01% | 0.00% |
| Jan 2029 | 0.18% | 1.89% | 1.24% | 0.01% | 0.00% |
| Feb 2029 | 0.14% | 1.80% | 1.27% | 0.01% | 0.00% |
| Mar 2029 | 0.11% | 1.70% | 1.25% | 0.01% | 0.00% |
| Apr 2029 | 0.08% | 1.58% | 1.24% | 0.01% | 0.00% |
| May 2029 | 0.07% | 1.48% | 1.26% | 0.02% | 0.00% |
| Jun 2029 | 0.06% | 1.42% | 1.24% | 0.02% | 0.00% |
| Jul 2029 | 0.04% | 1.29% | 1.18% | 0.01% | 0.00% |
| Aug 2029 | 0.04% | 1.18% | 1.12% | 0.01% | 0.00% |
| Sep 2029 | 0.03% | 1.09% | 1.08% | 0.01% | 0.00% |
| Oct 2029 | 0.02% | 1.01% | 1.06% | 0.01% | 0.00% |
| Nov 2029 | 0.01% | 0.96% | 1.07% | 0.01% | 0.00% |
| Dec 2029 | 0.00% | 0.91% | 1.08% | 0.02% | 0.00% |
| Jan 2030 | 0.00% | 0.86% | 1.08% | 0.02% | 0.00% |
| Feb 2030 | 0.00% | 0.79% | 1.04% | 0.02% | 0.00% |
| Mar 2030 | 0.00% | 0.76% | 1.02% | 0.02% | 0.00% |
| Apr 2030 | 0.00% | 0.71% | 1.00% | 0.03% | 0.00% |
| May 2030 | 0.00% | 0.66% | 0.98% | 0.03% | 0.00% |
| Jun 2030 | 0.00% | 0.62% | 0.98% | 0.03% | 0.00% |
| Jul 2030 | 0.00% | 0.60% | 0.98% | 0.03% | 0.00% |
| Aug 2030 | 0.00% | 0.59% | 0.97% | 0.03% | 0.00% |
| Sep 2030 | 0.00% | 0.55% | 0.96% | 0.03% | 0.00% |
| Oct 2030 | 0.00% | 0.53% | 0.92% | 0.03% | 0.00% |
| Nov 2030 | 0.00% | 0.50% | 0.91% | 0.02% | 0.00% |
| Dec 2030 | 0.00% | 0.46% | 0.90% | 0.02% | 0.00% |
| Jan 2031 | 0.00% | 0.44% | 0.86% | 0.02% | 0.00% |
| Feb 2031 | 0.00% | 0.40% | 0.87% | 0.02% | 0.00% |
| Mar 2031 | 0.00% | 0.38% | 0.88% | 0.02% | 0.00% |
| Apr 2031 | 0.00% | 0.36% | 0.85% | 0.02% | 0.00% |
| May 2031 | 0.00% | 0.34% | 0.85% | 0.02% | 0.00% |
| Jun 2031 | 0.00% | 0.31% | 0.83% | 0.02% | 0.00% |
| Jul 2031 | 0.00% | 0.29% | 0.78% | 0.01% | 0.00% |
| Aug 2031 | 0.00% | 0.26% | 0.74% | 0.01% | 0.00% |
| Sep 2031 | 0.00% | 0.25% | 0.70% | 0.00% | 0.00% |
| Oct 2031 | 0.00% | 0.23% | 0.68% | 0.00% | 0.00% |
| Nov 2031 | 0.00% | 0.22% | 0.66% | 0.00% | 0.00% |
| Dec 2031 | 0.00% | 0.21% | 0.67% | 0.01% | 0.00% |
| Jan 2032 | 0.00% | 0.19% | 0.70% | 0.01% | 0.00% |
| Feb 2032 | 0.00% | 0.19% | 0.72% | 0.02% | 0.00% |
| Mar 2032 | 0.00% | 0.17% | 0.70% | 0.02% | 0.00% |
| Apr 2032 | 0.00% | 0.16% | 0.68% | 0.02% | 0.00% |
| May 2032 | 0.00% | 0.15% | 0.66% | 0.02% | 0.00% |
| Jun 2032 | 0.00% | 0.14% | 0.64% | 0.02% | 0.00% |
| Jul 2032 | 0.00% | 0.13% | 0.65% | 0.02% | 0.00% |
| Aug 2032 | 0.00% | 0.12% | 0.63% | 0.02% | 0.00% |
| Sep 2032 | 0.00% | 0.11% | 0.63% | 0.02% | 0.00% |
| Oct 2032 | 0.00% | 0.11% | 0.62% | 0.02% | 0.00% |
| Nov 2032 | 0.00% | 0.10% | 0.60% | 0.02% | 0.00% |
| Dec 2032 | 0.00% | 0.09% | 0.57% | 0.01% | 0.00% |
| Jan 2033 | 0.00% | 0.08% | 0.54% | 0.01% | 0.00% |
| Feb 2033 | 0.00% | 0.08% | 0.52% | 0.01% | 0.00% |
| Mar 2033 | 0.00% | 0.07% | 0.51% | 0.01% | 0.00% |
| Apr 2033 | 0.00% | 0.07% | 0.50% | 0.01% | 0.00% |
| May 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Jun 2033 | 0.00% | 0.06% | 0.52% | 0.01% | 0.00% |
| Jul 2033 | 0.00% | 0.06% | 0.51% | 0.01% | 0.00% |
| Aug 2033 | 0.00% | 0.05% | 0.49% | 0.01% | 0.00% |
| Sep 2033 | 0.00% | 0.05% | 0.47% | 0.01% | 0.00% |
| Oct 2033 | 0.00% | 0.05% | 0.46% | 0.01% | 0.00% |
| Nov 2033 | 0.00% | 0.04% | 0.46% | 0.01% | 0.00% |
| Dec 2033 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Jan 2034 | 0.00% | 0.04% | 0.45% | 0.01% | 0.00% |
| Feb 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Mar 2034 | 0.00% | 0.04% | 0.45% | 0.02% | 0.00% |
| Apr 2034 | 0.00% | 0.03% | 0.45% | 0.02% | 0.00% |
| May 2034 | 0.00% | 0.03% | 0.46% | 0.03% | 0.00% |
| Jun 2034 | 0.00% | 0.03% | 0.46% | 0.04% | 0.00% |
| Jul 2034 | 0.00% | 0.03% | 0.44% | 0.04% | 0.00% |
| Aug 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Sep 2034 | 0.00% | 0.03% | 0.43% | 0.05% | 0.00% |
| Oct 2034 | 0.00% | 0.02% | 0.42% | 0.05% | 0.00% |
| Nov 2034 | 0.00% | 0.02% | 0.41% | 0.05% | 0.00% |
| Dec 2034 | 0.00% | 0.02% | 0.39% | 0.04% | 0.00% |
| Jan 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Feb 2035 | 0.00% | 0.02% | 0.38% | 0.04% | 0.00% |
| Mar 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| Apr 2035 | 0.00% | 0.02% | 0.37% | 0.04% | 0.00% |
| May 2035 | 0.00% | 0.02% | 0.37% | 0.03% | 0.00% |
| Jun 2035 | 0.00% | 0.01% | 0.36% | 0.03% | 0.00% |
| Jul 2035 | 0.00% | 0.01% | 0.34% | 0.03% | 0.00% |
| Aug 2035 | 0.00% | 0.01% | 0.34% | 0.02% | 0.00% |
| Sep 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Oct 2035 | 0.00% | 0.01% | 0.32% | 0.02% | 0.00% |
| Nov 2035 | 0.00% | 0.01% | 0.31% | 0.02% | 0.00% |
| Dec 2035 | 0.00% | 0.01% | 0.29% | 0.02% | 0.00% |
| Jan 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Feb 2036 | 0.00% | 0.01% | 0.28% | 0.02% | 0.00% |
| Mar 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| Apr 2036 | 0.00% | 0.01% | 0.26% | 0.02% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.27% | 0.02% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.26% | 0.02% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.26% | 0.01% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.25% | 0.01% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.24% | 0.02% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.23% | 0.02% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.21% | 0.01% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.21% | 0.02% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.20% | 0.02% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.20% | 0.01% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.19% | 0.01% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.18% | 0.01% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.18% | 0.02% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.17% | 0.02% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.17% | 0.02% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.17% | 0.01% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.16% | 0.01% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.16% | 0.01% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.15% | 0.01% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.14% | 0.01% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.14% | 0.02% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.13% | 0.03% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.13% | 0.02% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.12% | 0.02% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.12% | 0.02% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.11% | 0.01% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.10% | 0.01% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.09% | 0.01% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.10% | 0.02% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.10% | 0.02% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.09% | 0.03% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.09% | 0.03% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.09% | 0.02% | 0.00% |
Installment amortization over the 178-month term, from a 144,774 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 141,885 | 141,885 | 141,885 | 141,885 | 141,885 |
| Oct 2026 | 141,301 | 141,301 | 141,301 | 141,301 | 141,301 |
| Nov 2026 | 140,715 | 140,715 | 140,715 | 140,715 | 140,715 |
| Dec 2026 | 140,126 | 140,126 | 140,126 | 140,126 | 140,126 |
| Jan 2027 | 139,536 | 139,536 | 139,536 | 139,536 | 139,536 |
| Feb 2027 | 138,943 | 138,943 | 138,943 | 138,943 | 138,943 |
| Mar 2027 | 138,347 | 138,347 | 138,347 | 138,347 | 138,347 |
| Apr 2027 | 137,750 | 137,750 | 137,750 | 137,750 | 137,750 |
| May 2027 | 137,150 | 137,150 | 137,150 | 137,150 | 137,150 |
| Jun 2027 | 136,548 | 136,548 | 136,548 | 136,548 | 136,548 |
| Jul 2027 | 135,944 | 135,944 | 135,944 | 135,944 | 135,944 |
| Aug 2027 | 135,338 | 135,338 | 135,338 | 135,338 | 135,338 |
| Sep 2027 | 134,729 | 134,729 | 134,729 | 134,729 | 134,729 |
| Oct 2027 | 134,118 | 134,118 | 134,118 | 134,118 | 134,118 |
| Nov 2027 | 133,505 | 133,505 | 133,505 | 133,505 | 133,505 |
| Dec 2027 | 132,889 | 132,889 | 132,889 | 132,889 | 132,889 |
| Jan 2028 | 132,271 | 132,271 | 132,271 | 132,271 | 132,271 |
| Feb 2028 | 131,651 | 131,651 | 131,651 | 131,651 | 131,651 |
| Mar 2028 | 131,029 | 131,029 | 131,029 | 131,029 | 131,029 |
| Apr 2028 | 130,404 | 130,404 | 130,404 | 130,404 | 130,404 |
| May 2028 | 129,776 | 129,776 | 129,776 | 129,776 | 129,776 |
| Jun 2028 | 129,147 | 129,147 | 129,147 | 129,147 | 129,147 |
| Jul 2028 | 128,515 | 128,515 | 128,515 | 128,515 | 128,515 |
| Aug 2028 | 127,881 | 127,881 | 127,881 | 127,881 | 127,881 |
| Sep 2028 | 127,244 | 127,244 | 127,244 | 127,244 | 127,244 |
| Oct 2028 | 126,605 | 126,605 | 126,605 | 126,605 | 126,605 |
| Nov 2028 | 125,963 | 125,963 | 125,963 | 125,963 | 125,963 |
| Dec 2028 | 125,320 | 125,320 | 125,320 | 125,320 | 125,320 |
| Jan 2029 | 124,673 | 124,673 | 124,673 | 124,673 | 124,673 |
| Feb 2029 | 124,025 | 124,025 | 124,025 | 124,025 | 124,025 |
| Mar 2029 | 123,373 | 123,373 | 123,373 | 123,373 | 123,373 |
| Apr 2029 | 122,720 | 122,720 | 122,720 | 122,720 | 122,720 |
| May 2029 | 122,064 | 122,064 | 122,064 | 122,064 | 122,064 |
| Jun 2029 | 121,405 | 121,405 | 121,405 | 121,405 | 121,405 |
| Jul 2029 | 120,744 | 120,744 | 120,744 | 120,744 | 120,744 |
| Aug 2029 | 120,081 | 120,081 | 120,081 | 120,081 | 120,081 |
| Sep 2029 | 119,415 | 119,415 | 119,415 | 119,415 | 119,415 |
| Oct 2029 | 118,747 | 118,747 | 118,747 | 118,747 | 118,747 |
| Nov 2029 | 118,076 | 118,076 | 118,076 | 118,076 | 118,076 |
| Dec 2029 | 117,402 | 117,402 | 117,402 | 117,402 | 117,402 |
| Jan 2030 | 116,726 | 116,726 | 116,726 | 116,726 | 116,726 |
| Feb 2030 | 116,048 | 116,048 | 116,048 | 116,048 | 116,048 |
| Mar 2030 | 115,367 | 115,367 | 115,367 | 115,367 | 115,367 |
| Apr 2030 | 114,683 | 114,683 | 114,683 | 114,683 | 114,683 |
| May 2030 | 113,997 | 113,997 | 113,997 | 113,997 | 113,997 |
| Jun 2030 | 113,308 | 113,308 | 113,308 | 113,308 | 113,308 |
| Jul 2030 | 112,617 | 112,617 | 112,617 | 112,617 | 112,617 |
| Aug 2030 | 111,923 | 111,923 | 111,923 | 111,923 | 111,923 |
| Sep 2030 | 111,226 | 111,226 | 111,226 | 111,226 | 111,226 |
| Oct 2030 | 110,527 | 110,527 | 110,527 | 110,527 | 110,527 |
| Nov 2030 | 109,826 | 109,826 | 109,826 | 109,826 | 109,826 |
| Dec 2030 | 109,121 | 109,121 | 109,121 | 109,121 | 109,121 |
| Jan 2031 | 108,414 | 108,414 | 108,414 | 108,414 | 108,414 |
| Feb 2031 | 107,704 | 107,704 | 107,704 | 107,704 | 107,704 |
| Mar 2031 | 106,992 | 106,992 | 106,992 | 106,992 | 106,992 |
| Apr 2031 | 106,277 | 106,277 | 106,277 | 106,277 | 106,277 |
| May 2031 | 105,559 | 105,559 | 105,559 | 105,559 | 105,559 |
| Jun 2031 | 104,839 | 104,839 | 104,839 | 104,839 | 104,839 |
| Jul 2031 | 104,116 | 104,116 | 104,116 | 104,116 | 104,116 |
| Aug 2031 | 103,390 | 103,390 | 103,390 | 103,390 | 103,390 |
| Sep 2031 | 102,662 | 102,662 | 102,662 | 102,662 | 102,662 |
| Oct 2031 | 101,930 | 101,930 | 101,930 | 101,930 | 101,930 |
| Nov 2031 | 101,196 | 101,196 | 101,196 | 101,196 | 101,196 |
| Dec 2031 | 100,460 | 100,460 | 100,460 | 100,460 | 100,460 |
| Jan 2032 | 99,720 | 99,720 | 99,720 | 99,720 | 99,720 |
| Feb 2032 | 98,978 | 98,978 | 98,978 | 98,978 | 98,978 |
| Mar 2032 | 98,233 | 98,233 | 98,233 | 98,233 | 98,233 |
| Apr 2032 | 97,485 | 97,485 | 97,485 | 97,485 | 97,485 |
| May 2032 | 96,734 | 96,734 | 96,734 | 96,734 | 96,734 |
| Jun 2032 | 95,981 | 95,981 | 95,981 | 95,981 | 95,981 |
| Jul 2032 | 95,224 | 95,224 | 95,224 | 95,224 | 95,224 |
| Aug 2032 | 94,465 | 94,465 | 94,465 | 94,465 | 94,465 |
| Sep 2032 | 93,703 | 93,703 | 93,703 | 93,703 | 93,703 |
| Oct 2032 | 92,938 | 92,938 | 92,938 | 92,938 | 92,938 |
| Nov 2032 | 92,171 | 92,171 | 92,171 | 92,171 | 92,171 |
| Dec 2032 | 91,400 | 91,400 | 91,400 | 91,400 | 91,400 |
| Jan 2033 | 90,627 | 90,627 | 90,627 | 90,627 | 90,627 |
| Feb 2033 | 89,850 | 89,850 | 89,850 | 89,850 | 89,850 |
| Mar 2033 | 89,071 | 89,071 | 89,071 | 89,071 | 89,071 |
| Apr 2033 | 88,289 | 88,289 | 88,289 | 88,289 | 88,289 |
| May 2033 | 87,504 | 87,504 | 87,504 | 87,504 | 87,504 |
| Jun 2033 | 86,716 | 86,716 | 86,716 | 86,716 | 86,716 |
| Jul 2033 | 85,925 | 85,925 | 85,925 | 85,925 | 85,925 |
| Aug 2033 | 85,131 | 85,131 | 85,131 | 85,131 | 85,131 |
| Sep 2033 | 84,334 | 84,334 | 84,334 | 84,334 | 84,334 |
| Oct 2033 | 83,534 | 83,534 | 83,534 | 83,534 | 83,534 |
| Nov 2033 | 82,731 | 82,731 | 82,731 | 82,731 | 82,731 |
| Dec 2033 | 81,925 | 81,925 | 81,925 | 81,925 | 81,925 |
| Jan 2034 | 81,116 | 81,116 | 81,116 | 81,116 | 81,116 |
| Feb 2034 | 80,303 | 80,303 | 80,303 | 80,303 | 80,303 |
| Mar 2034 | 79,488 | 79,488 | 79,488 | 79,488 | 79,488 |
| Apr 2034 | 78,670 | 78,670 | 78,670 | 78,670 | 78,670 |
| May 2034 | 77,849 | 77,849 | 77,849 | 77,849 | 77,849 |
| Jun 2034 | 77,025 | 77,025 | 77,025 | 77,025 | 77,025 |
| Jul 2034 | 76,197 | 76,197 | 76,197 | 76,197 | 76,197 |
| Aug 2034 | 75,367 | 75,367 | 75,367 | 75,367 | 75,367 |
| Sep 2034 | 74,533 | 74,533 | 74,533 | 74,533 | 74,533 |
| Oct 2034 | 73,697 | 73,697 | 73,697 | 73,697 | 73,697 |
| Nov 2034 | 72,857 | 72,857 | 72,857 | 72,857 | 72,857 |
| Dec 2034 | 72,014 | 72,014 | 72,014 | 72,014 | 72,014 |
| Jan 2035 | 71,167 | 71,167 | 71,167 | 71,167 | 71,167 |
| Feb 2035 | 70,318 | 70,318 | 70,318 | 70,318 | 70,318 |
| Mar 2035 | 69,466 | 69,466 | 69,466 | 69,466 | 69,466 |
| Apr 2035 | 68,610 | 68,610 | 68,610 | 68,610 | 68,610 |
| May 2035 | 67,751 | 67,751 | 67,751 | 67,751 | 67,751 |
| Jun 2035 | 66,889 | 66,889 | 66,889 | 66,889 | 66,889 |
| Jul 2035 | 66,023 | 66,023 | 66,023 | 66,023 | 66,023 |
| Aug 2035 | 65,155 | 65,155 | 65,155 | 65,155 | 65,155 |
| Sep 2035 | 64,283 | 64,283 | 64,283 | 64,283 | 64,283 |
| Oct 2035 | 63,408 | 63,408 | 63,408 | 63,408 | 63,408 |
| Nov 2035 | 62,529 | 62,529 | 62,529 | 62,529 | 62,529 |
| Dec 2035 | 61,647 | 61,647 | 61,647 | 61,647 | 61,647 |
| Jan 2036 | 60,762 | 60,762 | 60,762 | 60,762 | 60,762 |
| Feb 2036 | 59,874 | 59,874 | 59,874 | 59,874 | 59,874 |
| Mar 2036 | 58,982 | 58,982 | 58,982 | 58,982 | 58,982 |
| Apr 2036 | 58,087 | 58,087 | 58,087 | 58,087 | 58,087 |
| May 2036 | 57,189 | 57,189 | 57,189 | 57,189 | 57,189 |
| Jun 2036 | 56,287 | 56,287 | 56,287 | 56,287 | 56,287 |
| Jul 2036 | 55,382 | 55,382 | 55,382 | 55,382 | 55,382 |
| Aug 2036 | 54,473 | 54,473 | 54,473 | 54,473 | 54,473 |
| Sep 2036 | 53,561 | 53,561 | 53,561 | 53,561 | 53,561 |
| Oct 2036 | 52,646 | 52,646 | 52,646 | 52,646 | 52,646 |
| Nov 2036 | 51,727 | 51,727 | 51,727 | 51,727 | 51,727 |
| Dec 2036 | 50,805 | 50,805 | 50,805 | 50,805 | 50,805 |
| Jan 2037 | 49,879 | 49,879 | 49,879 | 49,879 | 49,879 |
| Feb 2037 | 48,950 | 48,950 | 48,950 | 48,950 | 48,950 |
| Mar 2037 | 48,017 | 48,017 | 48,017 | 48,017 | 48,017 |
| Apr 2037 | 47,081 | 47,081 | 47,081 | 47,081 | 47,081 |
| May 2037 | 46,142 | 46,142 | 46,142 | 46,142 | 46,142 |
| Jun 2037 | 45,198 | 45,198 | 45,198 | 45,198 | 45,198 |
| Jul 2037 | 44,252 | 44,252 | 44,252 | 44,252 | 44,252 |
| Aug 2037 | 43,301 | 43,301 | 43,301 | 43,301 | 43,301 |
| Sep 2037 | 42,347 | 42,347 | 42,347 | 42,347 | 42,347 |
| Oct 2037 | 41,390 | 41,390 | 41,390 | 41,390 | 41,390 |
| Nov 2037 | 40,429 | 40,429 | 40,429 | 40,429 | 40,429 |
| Dec 2037 | 39,464 | 39,464 | 39,464 | 39,464 | 39,464 |
| Jan 2038 | 38,496 | 38,496 | 38,496 | 38,496 | 38,496 |
| Feb 2038 | 37,524 | 37,524 | 37,524 | 37,524 | 37,524 |
| Mar 2038 | 36,549 | 36,549 | 36,549 | 36,549 | 36,549 |
| Apr 2038 | 35,570 | 35,570 | 35,570 | 35,570 | 35,570 |
| May 2038 | 34,587 | 34,587 | 34,587 | 34,587 | 34,587 |
| Jun 2038 | 33,600 | 33,600 | 33,600 | 33,600 | 33,600 |
| Jul 2038 | 32,610 | 32,610 | 32,610 | 32,610 | 32,610 |
| Aug 2038 | 31,616 | 31,616 | 31,616 | 31,616 | 31,616 |
| Sep 2038 | 30,618 | 30,618 | 30,618 | 30,618 | 30,618 |
| Oct 2038 | 29,617 | 29,617 | 29,617 | 29,617 | 29,617 |
| Nov 2038 | 28,612 | 28,612 | 28,612 | 28,612 | 28,612 |
| Dec 2038 | 27,603 | 27,603 | 27,603 | 27,603 | 27,603 |
| Jan 2039 | 26,590 | 26,590 | 26,590 | 26,590 | 26,590 |
| Feb 2039 | 25,574 | 25,574 | 25,574 | 25,574 | 25,574 |
| Mar 2039 | 24,553 | 24,553 | 24,553 | 24,553 | 24,553 |
| Apr 2039 | 23,529 | 23,529 | 23,529 | 23,529 | 23,529 |
| May 2039 | 22,501 | 22,501 | 22,501 | 22,501 | 22,501 |
| Jun 2039 | 21,469 | 21,469 | 21,469 | 21,469 | 21,469 |
| Jul 2039 | 20,434 | 20,434 | 20,434 | 20,434 | 20,434 |
| Aug 2039 | 19,394 | 19,394 | 19,394 | 19,394 | 19,394 |
| Sep 2039 | 18,350 | 18,350 | 18,350 | 18,350 | 18,350 |
| Oct 2039 | 17,303 | 17,303 | 17,303 | 17,303 | 17,303 |
| Nov 2039 | 16,252 | 16,252 | 16,252 | 16,252 | 16,252 |
| Dec 2039 | 15,196 | 15,196 | 15,196 | 15,196 | 15,196 |
| Jan 2040 | 14,137 | 14,137 | 14,137 | 14,137 | 14,137 |
| Feb 2040 | 13,074 | 13,074 | 13,074 | 13,074 | 13,074 |
| Mar 2040 | 12,007 | 12,007 | 12,007 | 12,007 | 12,007 |
| Apr 2040 | 10,936 | 10,936 | 10,936 | 10,936 | 10,936 |
| May 2040 | 9,860 | 9,860 | 9,860 | 9,860 | 9,860 |
| Jun 2040 | 8,781 | 8,781 | 8,781 | 8,781 | 8,781 |
| Jul 2040 | 7,698 | 7,698 | 7,698 | 7,698 | 7,698 |
| Aug 2040 | 6,610 | 6,610 | 6,610 | 6,610 | 6,610 |
| Sep 2040 | 5,519 | 5,519 | 5,519 | 5,519 | 5,519 |
| Oct 2040 | 4,423 | 4,423 | 4,423 | 4,423 | 4,423 |
| Nov 2040 | 3,324 | 3,324 | 3,324 | 3,324 | 3,324 |
| Dec 2040 | 2,220 | 2,220 | 2,220 | 2,220 | 2,220 |
| Jan 2041 | 1,112 | 1,112 | 1,112 | 1,112 | 1,112 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
record hash fab9373d6c126297
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 7,697.37 | 8,075.08 |
| Bad | 27.65% | 4,680.23 | 6,475.31 |
| Base | 72.35% | 2,111.73 | 3,690.24 |
| Good | 0.00% | 20.98 | 31.63 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 2,821.92 | 4,460.31 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 10,226 limit, starting from 7,341 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 7,341 | 7,341 | 7,341 | 7,341 | 7,341 |
| Oct 2026 | 10,226 | 8,568 | 7,554 | 7,341 | 7,341 |
| Nov 2026 | 10,226 | 10,226 | 9,233 | 8,218 | 7,341 |
| Dec 2026 | 10,226 | 10,226 | 9,914 | 8,838 | 7,341 |
| Jan 2027 | 10,226 | 10,226 | 10,059 | 8,976 | 7,341 |
| Feb 2027 | 10,226 | 10,226 | 9,997 | 8,783 | 7,341 |
| Mar 2027 | 10,226 | 10,226 | 10,054 | 8,727 | 7,341 |
| Apr 2027 | 10,226 | 10,226 | 10,007 | 8,689 | 7,341 |
| May 2027 | 10,226 | 10,226 | 9,972 | 8,664 | 7,341 |
| Jun 2027 | 10,226 | 10,226 | 10,149 | 8,685 | 7,341 |
| Jul 2027 | 10,226 | 10,226 | 10,131 | 8,635 | 7,341 |
| Aug 2027 | 10,226 | 10,226 | 9,959 | 8,562 | 7,341 |
| Sep 2027 | 10,226 | 10,226 | 10,102 | 8,605 | 7,341 |
| Oct 2027 | 10,226 | 10,226 | 10,192 | 8,767 | 7,341 |
| Nov 2027 | 10,226 | 10,226 | 10,199 | 8,739 | 7,341 |
| Dec 2027 | 10,226 | 10,226 | 10,226 | 8,716 | 7,341 |
| Jan 2028 | 10,226 | 10,226 | 10,226 | 8,726 | 7,341 |
| Feb 2028 | 10,226 | 10,226 | 10,226 | 8,704 | 7,341 |
| Mar 2028 | 10,226 | 10,226 | 10,226 | 8,724 | 7,341 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 0780bbfa70c459ac
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 462,556.68 | 489,065.01 |
| Bad | 27.65% | 288,099.54 | 468,988.63 |
| Base | 72.35% | 133,533.88 | 429,839.21 |
| Good | 0.00% | 1,517.70 | 35,652.17 |
| Better | 0.00% | 0.02 | 0.15 |
| Blended | 100% | 176,271.28 | 440,664.03 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.27% | 0.18% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.25% | 0.20% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.24% | 0.21% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.22% | 0.19% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.19% | 0.17% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.18% | 0.09% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.16% | 0.05% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.15% | 0.06% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.13% | 0.06% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.13% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.13% | 0.13% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.12% | 0.18% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.11% | 0.23% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.10% | 0.24% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.09% | 0.18% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.09% | 0.20% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.08% | 0.21% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.07% | 0.21% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.06% | 0.18% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.05% | 0.11% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.05% | 0.09% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.04% | 0.10% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.04% | 0.12% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.04% | 0.16% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.03% | 0.14% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.03% | 0.15% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.03% | 0.17% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.02% | 0.13% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.02% | 0.15% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.02% | 0.17% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.02% | 0.21% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.02% | 0.25% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.02% | 0.29% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.02% | 0.33% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.01% | 0.38% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.01% | 0.43% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.01% | 0.42% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.01% | 0.35% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.01% | 0.34% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
Installment amortization over the 155-month term, from a 530,191 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 522,577 | 522,577 | 522,577 | 522,577 | 522,577 |
| Oct 2026 | 520,020 | 520,020 | 520,020 | 520,020 | 520,020 |
| Nov 2026 | 517,454 | 517,454 | 517,454 | 517,454 | 517,454 |
| Dec 2026 | 514,878 | 514,878 | 514,878 | 514,878 | 514,878 |
| Jan 2027 | 512,292 | 512,292 | 512,292 | 512,292 | 512,292 |
| Feb 2027 | 509,696 | 509,696 | 509,696 | 509,696 | 509,696 |
| Mar 2027 | 507,091 | 507,091 | 507,091 | 507,091 | 507,091 |
| Apr 2027 | 504,476 | 504,476 | 504,476 | 504,476 | 504,476 |
| May 2027 | 501,851 | 501,851 | 501,851 | 501,851 | 501,851 |
| Jun 2027 | 499,216 | 499,216 | 499,216 | 499,216 | 499,216 |
| Jul 2027 | 496,571 | 496,571 | 496,571 | 496,571 | 496,571 |
| Aug 2027 | 493,917 | 493,917 | 493,917 | 493,917 | 493,917 |
| Sep 2027 | 491,252 | 491,252 | 491,252 | 491,252 | 491,252 |
| Oct 2027 | 488,578 | 488,578 | 488,578 | 488,578 | 488,578 |
| Nov 2027 | 485,893 | 485,893 | 485,893 | 485,893 | 485,893 |
| Dec 2027 | 483,199 | 483,199 | 483,199 | 483,199 | 483,199 |
| Jan 2028 | 480,494 | 480,494 | 480,494 | 480,494 | 480,494 |
| Feb 2028 | 477,779 | 477,779 | 477,779 | 477,779 | 477,779 |
| Mar 2028 | 475,054 | 475,054 | 475,054 | 475,054 | 475,054 |
| Apr 2028 | 472,319 | 472,319 | 472,319 | 472,319 | 472,319 |
| May 2028 | 469,573 | 469,573 | 469,573 | 469,573 | 469,573 |
| Jun 2028 | 466,817 | 466,817 | 466,817 | 466,817 | 466,817 |
| Jul 2028 | 464,051 | 464,051 | 464,051 | 464,051 | 464,051 |
| Aug 2028 | 461,275 | 461,275 | 461,275 | 461,275 | 461,275 |
| Sep 2028 | 458,488 | 458,488 | 458,488 | 458,488 | 458,488 |
| Oct 2028 | 455,691 | 455,691 | 455,691 | 455,691 | 455,691 |
| Nov 2028 | 452,883 | 452,883 | 452,883 | 452,883 | 452,883 |
| Dec 2028 | 450,064 | 450,064 | 450,064 | 450,064 | 450,064 |
| Jan 2029 | 447,235 | 447,235 | 447,235 | 447,235 | 447,235 |
| Feb 2029 | 444,396 | 444,396 | 444,396 | 444,396 | 444,396 |
| Mar 2029 | 441,546 | 441,546 | 441,546 | 441,546 | 441,546 |
| Apr 2029 | 438,685 | 438,685 | 438,685 | 438,685 | 438,685 |
| May 2029 | 435,813 | 435,813 | 435,813 | 435,813 | 435,813 |
| Jun 2029 | 432,931 | 432,931 | 432,931 | 432,931 | 432,931 |
| Jul 2029 | 430,037 | 430,037 | 430,037 | 430,037 | 430,037 |
| Aug 2029 | 427,133 | 427,133 | 427,133 | 427,133 | 427,133 |
| Sep 2029 | 424,218 | 424,218 | 424,218 | 424,218 | 424,218 |
| Oct 2029 | 421,293 | 421,293 | 421,293 | 421,293 | 421,293 |
| Nov 2029 | 418,356 | 418,356 | 418,356 | 418,356 | 418,356 |
| Dec 2029 | 415,408 | 415,408 | 415,408 | 415,408 | 415,408 |
| Jan 2030 | 412,449 | 412,449 | 412,449 | 412,449 | 412,449 |
| Feb 2030 | 409,479 | 409,479 | 409,479 | 409,479 | 409,479 |
| Mar 2030 | 406,498 | 406,498 | 406,498 | 406,498 | 406,498 |
| Apr 2030 | 403,505 | 403,505 | 403,505 | 403,505 | 403,505 |
| May 2030 | 400,502 | 400,502 | 400,502 | 400,502 | 400,502 |
| Jun 2030 | 397,487 | 397,487 | 397,487 | 397,487 | 397,487 |
| Jul 2030 | 394,461 | 394,461 | 394,461 | 394,461 | 394,461 |
| Aug 2030 | 391,423 | 391,423 | 391,423 | 391,423 | 391,423 |
| Sep 2030 | 388,375 | 388,375 | 388,375 | 388,375 | 388,375 |
| Oct 2030 | 385,314 | 385,314 | 385,314 | 385,314 | 385,314 |
| Nov 2030 | 382,243 | 382,243 | 382,243 | 382,243 | 382,243 |
| Dec 2030 | 379,159 | 379,159 | 379,159 | 379,159 | 379,159 |
| Jan 2031 | 376,064 | 376,064 | 376,064 | 376,064 | 376,064 |
| Feb 2031 | 372,958 | 372,958 | 372,958 | 372,958 | 372,958 |
| Mar 2031 | 369,840 | 369,840 | 369,840 | 369,840 | 369,840 |
| Apr 2031 | 366,710 | 366,710 | 366,710 | 366,710 | 366,710 |
| May 2031 | 363,569 | 363,569 | 363,569 | 363,569 | 363,569 |
| Jun 2031 | 360,415 | 360,415 | 360,415 | 360,415 | 360,415 |
| Jul 2031 | 357,250 | 357,250 | 357,250 | 357,250 | 357,250 |
| Aug 2031 | 354,073 | 354,073 | 354,073 | 354,073 | 354,073 |
| Sep 2031 | 350,884 | 350,884 | 350,884 | 350,884 | 350,884 |
| Oct 2031 | 347,683 | 347,683 | 347,683 | 347,683 | 347,683 |
| Nov 2031 | 344,470 | 344,470 | 344,470 | 344,470 | 344,470 |
| Dec 2031 | 341,245 | 341,245 | 341,245 | 341,245 | 341,245 |
| Jan 2032 | 338,008 | 338,008 | 338,008 | 338,008 | 338,008 |
| Feb 2032 | 334,759 | 334,759 | 334,759 | 334,759 | 334,759 |
| Mar 2032 | 331,498 | 331,498 | 331,498 | 331,498 | 331,498 |
| Apr 2032 | 328,224 | 328,224 | 328,224 | 328,224 | 328,224 |
| May 2032 | 324,938 | 324,938 | 324,938 | 324,938 | 324,938 |
| Jun 2032 | 321,640 | 321,640 | 321,640 | 321,640 | 321,640 |
| Jul 2032 | 318,330 | 318,330 | 318,330 | 318,330 | 318,330 |
| Aug 2032 | 315,007 | 315,007 | 315,007 | 315,007 | 315,007 |
| Sep 2032 | 311,671 | 311,671 | 311,671 | 311,671 | 311,671 |
| Oct 2032 | 308,323 | 308,323 | 308,323 | 308,323 | 308,323 |
| Nov 2032 | 304,963 | 304,963 | 304,963 | 304,963 | 304,963 |
| Dec 2032 | 301,590 | 301,590 | 301,590 | 301,590 | 301,590 |
| Jan 2033 | 298,204 | 298,204 | 298,204 | 298,204 | 298,204 |
| Feb 2033 | 294,806 | 294,806 | 294,806 | 294,806 | 294,806 |
| Mar 2033 | 291,395 | 291,395 | 291,395 | 291,395 | 291,395 |
| Apr 2033 | 287,971 | 287,971 | 287,971 | 287,971 | 287,971 |
| May 2033 | 284,534 | 284,534 | 284,534 | 284,534 | 284,534 |
| Jun 2033 | 281,084 | 281,084 | 281,084 | 281,084 | 281,084 |
| Jul 2033 | 277,621 | 277,621 | 277,621 | 277,621 | 277,621 |
| Aug 2033 | 274,146 | 274,146 | 274,146 | 274,146 | 274,146 |
| Sep 2033 | 270,657 | 270,657 | 270,657 | 270,657 | 270,657 |
| Oct 2033 | 267,155 | 267,155 | 267,155 | 267,155 | 267,155 |
| Nov 2033 | 263,641 | 263,641 | 263,641 | 263,641 | 263,641 |
| Dec 2033 | 260,112 | 260,112 | 260,112 | 260,112 | 260,112 |
| Jan 2034 | 256,571 | 256,571 | 256,571 | 256,571 | 256,571 |
| Feb 2034 | 253,017 | 253,017 | 253,017 | 253,017 | 253,017 |
| Mar 2034 | 249,449 | 249,449 | 249,449 | 249,449 | 249,449 |
| Apr 2034 | 245,868 | 245,868 | 245,868 | 245,868 | 245,868 |
| May 2034 | 242,273 | 242,273 | 242,273 | 242,273 | 242,273 |
| Jun 2034 | 238,665 | 238,665 | 238,665 | 238,665 | 238,665 |
| Jul 2034 | 235,043 | 235,043 | 235,043 | 235,043 | 235,043 |
| Aug 2034 | 231,408 | 231,408 | 231,408 | 231,408 | 231,408 |
| Sep 2034 | 227,759 | 227,759 | 227,759 | 227,759 | 227,759 |
| Oct 2034 | 224,096 | 224,096 | 224,096 | 224,096 | 224,096 |
| Nov 2034 | 220,420 | 220,420 | 220,420 | 220,420 | 220,420 |
| Dec 2034 | 216,730 | 216,730 | 216,730 | 216,730 | 216,730 |
| Jan 2035 | 213,026 | 213,026 | 213,026 | 213,026 | 213,026 |
| Feb 2035 | 209,308 | 209,308 | 209,308 | 209,308 | 209,308 |
| Mar 2035 | 205,576 | 205,576 | 205,576 | 205,576 | 205,576 |
| Apr 2035 | 201,830 | 201,830 | 201,830 | 201,830 | 201,830 |
| May 2035 | 198,070 | 198,070 | 198,070 | 198,070 | 198,070 |
| Jun 2035 | 194,297 | 194,297 | 194,297 | 194,297 | 194,297 |
| Jul 2035 | 190,508 | 190,508 | 190,508 | 190,508 | 190,508 |
| Aug 2035 | 186,706 | 186,706 | 186,706 | 186,706 | 186,706 |
| Sep 2035 | 182,890 | 182,890 | 182,890 | 182,890 | 182,890 |
| Oct 2035 | 179,059 | 179,059 | 179,059 | 179,059 | 179,059 |
| Nov 2035 | 175,214 | 175,214 | 175,214 | 175,214 | 175,214 |
| Dec 2035 | 171,354 | 171,354 | 171,354 | 171,354 | 171,354 |
| Jan 2036 | 167,480 | 167,480 | 167,480 | 167,480 | 167,480 |
| Feb 2036 | 163,591 | 163,591 | 163,591 | 163,591 | 163,591 |
| Mar 2036 | 159,688 | 159,688 | 159,688 | 159,688 | 159,688 |
| Apr 2036 | 155,770 | 155,770 | 155,770 | 155,770 | 155,770 |
| May 2036 | 151,837 | 151,837 | 151,837 | 151,837 | 151,837 |
| Jun 2036 | 147,890 | 147,890 | 147,890 | 147,890 | 147,890 |
| Jul 2036 | 143,928 | 143,928 | 143,928 | 143,928 | 143,928 |
| Aug 2036 | 139,951 | 139,951 | 139,951 | 139,951 | 139,951 |
| Sep 2036 | 135,959 | 135,959 | 135,959 | 135,959 | 135,959 |
| Oct 2036 | 131,952 | 131,952 | 131,952 | 131,952 | 131,952 |
| Nov 2036 | 127,930 | 127,930 | 127,930 | 127,930 | 127,930 |
| Dec 2036 | 123,893 | 123,893 | 123,893 | 123,893 | 123,893 |
| Jan 2037 | 119,841 | 119,841 | 119,841 | 119,841 | 119,841 |
| Feb 2037 | 115,774 | 115,774 | 115,774 | 115,774 | 115,774 |
| Mar 2037 | 111,692 | 111,692 | 111,692 | 111,692 | 111,692 |
| Apr 2037 | 107,594 | 107,594 | 107,594 | 107,594 | 107,594 |
| May 2037 | 103,480 | 103,480 | 103,480 | 103,480 | 103,480 |
| Jun 2037 | 99,352 | 99,352 | 99,352 | 99,352 | 99,352 |
| Jul 2037 | 95,208 | 95,208 | 95,208 | 95,208 | 95,208 |
| Aug 2037 | 91,048 | 91,048 | 91,048 | 91,048 | 91,048 |
| Sep 2037 | 86,873 | 86,873 | 86,873 | 86,873 | 86,873 |
| Oct 2037 | 82,682 | 82,682 | 82,682 | 82,682 | 82,682 |
| Nov 2037 | 78,475 | 78,475 | 78,475 | 78,475 | 78,475 |
| Dec 2037 | 74,253 | 74,253 | 74,253 | 74,253 | 74,253 |
| Jan 2038 | 70,015 | 70,015 | 70,015 | 70,015 | 70,015 |
| Feb 2038 | 65,760 | 65,760 | 65,760 | 65,760 | 65,760 |
| Mar 2038 | 61,490 | 61,490 | 61,490 | 61,490 | 61,490 |
| Apr 2038 | 57,204 | 57,204 | 57,204 | 57,204 | 57,204 |
| May 2038 | 52,902 | 52,902 | 52,902 | 52,902 | 52,902 |
| Jun 2038 | 48,584 | 48,584 | 48,584 | 48,584 | 48,584 |
| Jul 2038 | 44,249 | 44,249 | 44,249 | 44,249 | 44,249 |
| Aug 2038 | 39,898 | 39,898 | 39,898 | 39,898 | 39,898 |
| Sep 2038 | 35,531 | 35,531 | 35,531 | 35,531 | 35,531 |
| Oct 2038 | 31,148 | 31,148 | 31,148 | 31,148 | 31,148 |
| Nov 2038 | 26,748 | 26,748 | 26,748 | 26,748 | 26,748 |
| Dec 2038 | 22,332 | 22,332 | 22,332 | 22,332 | 22,332 |
| Jan 2039 | 17,899 | 17,899 | 17,899 | 17,899 | 17,899 |
| Feb 2039 | 13,449 | 13,449 | 13,449 | 13,449 | 13,449 |
| Mar 2039 | 8,983 | 8,983 | 8,983 | 8,983 | 8,983 |
| Apr 2039 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
record hash 075b88dd0a901767
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 4,657.19 | 4,657.19 |
| Bad | 27.65% | 4,327.74 | 4,445.40 |
| Base | 72.35% | 3,573.78 | 4,170.65 |
| Good | 0.00% | 285.55 | 946.11 |
| Better | 0.00% | 0.02 | 0.06 |
| Blended | 100% | 3,782.25 | 4,246.62 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.60% | 1.62% | 0.00% |
| May 2028 | 0.00% | 0.00% | 0.44% | 1.56% | 0.00% |
| Jun 2028 | 0.00% | 0.00% | 0.33% | 1.80% | 0.00% |
| Jul 2028 | 0.00% | 0.00% | 0.24% | 1.89% | 0.00% |
| Aug 2028 | 0.00% | 0.00% | 0.18% | 1.73% | 0.00% |
| Sep 2028 | 0.00% | 0.00% | 0.13% | 1.82% | 0.00% |
| Oct 2028 | 0.00% | 0.00% | 0.09% | 1.65% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.06% | 1.64% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.05% | 1.96% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.02% | 1.67% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.00% | 1.75% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.00% | 1.61% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.00% | 2.00% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.00% | 1.88% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.00% | 1.35% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.00% | 1.31% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.00% | 1.12% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.00% | 1.71% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.00% | 1.85% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 5,574 limit, starting from 4,568 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 4,568 | 4,568 | 4,568 | 4,568 | 4,568 |
| Oct 2026 | 5,574 | 4,996 | 4,642 | 4,568 | 4,568 |
| Nov 2026 | 5,574 | 5,574 | 5,228 | 4,874 | 4,568 |
| Dec 2026 | 5,574 | 5,574 | 5,465 | 5,090 | 4,568 |
| Jan 2027 | 5,574 | 5,574 | 5,516 | 5,138 | 4,568 |
| Feb 2027 | 5,574 | 5,574 | 5,495 | 5,071 | 4,568 |
| Mar 2027 | 5,574 | 5,574 | 5,514 | 5,051 | 4,568 |
| Apr 2027 | 5,574 | 5,574 | 5,498 | 5,038 | 4,568 |
| May 2027 | 5,574 | 5,574 | 5,486 | 5,029 | 4,568 |
| Jun 2027 | 5,574 | 5,574 | 5,548 | 5,037 | 4,568 |
| Jul 2027 | 5,574 | 5,574 | 5,541 | 5,019 | 4,568 |
| Aug 2027 | 5,574 | 5,574 | 5,481 | 4,994 | 4,568 |
| Sep 2027 | 5,574 | 5,574 | 5,531 | 5,009 | 4,568 |
| Oct 2027 | 5,574 | 5,574 | 5,563 | 5,065 | 4,568 |
| Nov 2027 | 5,574 | 5,574 | 5,565 | 5,055 | 4,568 |
| Dec 2027 | 5,574 | 5,574 | 5,574 | 5,048 | 4,568 |
| Jan 2028 | 5,574 | 5,574 | 5,574 | 5,051 | 4,568 |
| Feb 2028 | 5,574 | 5,574 | 5,574 | 5,043 | 4,568 |
| Mar 2028 | 5,574 | 5,574 | 5,574 | 5,050 | 4,568 |
| Apr 2028 | 5,574 | 5,574 | 5,574 | 5,080 | 4,568 |
| May 2028 | 5,574 | 5,574 | 5,574 | 5,056 | 4,568 |
| Jun 2028 | 5,574 | 5,574 | 5,574 | 5,075 | 4,568 |
| Jul 2028 | 5,574 | 5,574 | 5,574 | 5,047 | 4,568 |
| Aug 2028 | 5,574 | 5,574 | 5,574 | 5,052 | 4,568 |
| Sep 2028 | 5,574 | 5,574 | 5,574 | 5,076 | 4,568 |
| Oct 2028 | 5,574 | 5,574 | 5,574 | 5,078 | 4,568 |
| Nov 2028 | 5,574 | 5,574 | 5,574 | 5,055 | 4,568 |
| Dec 2028 | 5,574 | 5,574 | 5,574 | 5,092 | 4,568 |
| Jan 2029 | 5,574 | 5,574 | 5,574 | 5,038 | 4,568 |
| Feb 2029 | 5,574 | 5,574 | 5,574 | 5,097 | 4,568 |
| Mar 2029 | 5,574 | 5,574 | 5,574 | 5,071 | 4,568 |
| Apr 2029 | 5,574 | 5,574 | 5,574 | 5,095 | 4,568 |
| May 2029 | 5,574 | 5,574 | 5,574 | 5,085 | 4,568 |
| Jun 2029 | 5,574 | 5,574 | 5,574 | 5,081 | 4,568 |
| Jul 2029 | 5,574 | 5,574 | 5,574 | 5,040 | 4,568 |
| Aug 2029 | 5,574 | 5,574 | 5,574 | 5,027 | 4,568 |
| Sep 2029 | 5,574 | 5,574 | 5,574 | 5,086 | 4,568 |
| Oct 2029 | 5,574 | 5,574 | 5,574 | 5,100 | 4,568 |
| Nov 2029 | 5,574 | 5,574 | 5,574 | 5,088 | 4,568 |
| Dec 2029 | 5,574 | 5,574 | 5,574 | 5,113 | 4,568 |
| Jan 2030 | 5,574 | 5,574 | 5,574 | 5,095 | 4,568 |
| Feb 2030 | 5,574 | 5,574 | 5,574 | 5,072 | 4,568 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
record hash 49cc2c771926b298
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 0.00 | 0.00 |
| Bad | 27.65% | 0.00 | 0.00 |
| Base | 72.35% | 0.00 | 0.00 |
| Good | 0.00% | 0.00 | 0.00 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 0.00 | 0.00 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 2,803 limit, starting from 2,416 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,416 | 2,416 | 2,416 | 2,416 | 2,416 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
record hash f0b093237e7d1eb7
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 279.38 | 279.38 |
| Bad | 27.65% | 279.38 | 279.38 |
| Base | 72.35% | 279.38 | 279.38 |
| Good | 0.00% | 279.38 | 279.38 |
| Better | 0.00% | 279.38 | 279.38 |
| Blended | 100% | 279.38 | 279.38 |
Seeded at the 90+ bucket for a E-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 99.90% | 99.90% | 99.90% | 99.90% | 99.90% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2027 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 4,548 limit, starting from 2,881 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,881 | 2,881 | 2,881 | 2,881 | 2,881 |
| Oct 2026 | 4,548 | 3,589 | 3,003 | 2,881 | 2,881 |
| Nov 2026 | 4,548 | 4,548 | 3,974 | 3,387 | 2,881 |
| Dec 2026 | 4,548 | 4,548 | 4,368 | 3,746 | 2,881 |
| Jan 2027 | 4,548 | 4,548 | 4,452 | 3,826 | 2,881 |
| Feb 2027 | 4,548 | 4,548 | 4,416 | 3,714 | 2,881 |
| Mar 2027 | 4,548 | 4,548 | 4,449 | 3,682 | 2,881 |
| Apr 2027 | 4,548 | 4,548 | 4,421 | 3,660 | 2,881 |
| May 2027 | 4,548 | 4,548 | 4,401 | 3,645 | 2,881 |
| Jun 2027 | 4,548 | 4,548 | 4,504 | 3,658 | 2,881 |
| Jul 2027 | 4,548 | 4,548 | 4,493 | 3,628 | 2,881 |
| Aug 2027 | 4,548 | 4,548 | 4,394 | 3,586 | 2,881 |
| Sep 2027 | 4,548 | 4,548 | 4,476 | 3,611 | 2,881 |
| Oct 2027 | 4,548 | 4,548 | 4,529 | 3,705 | 2,881 |
| Nov 2027 | 4,548 | 4,548 | 4,532 | 3,688 | 2,881 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
record hash c3709246535adc2d
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 158,045.41 | 167,332.88 |
| Bad | 27.65% | 98,847.09 | 163,191.67 |
| Base | 72.35% | 45,884.20 | 155,116.22 |
| Good | 0.00% | 520.52 | 23,783.67 |
| Better | 0.00% | 0.01 | 0.10 |
| Blended | 100% | 60,528.44 | 157,349.08 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.27% | 0.18% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.25% | 0.20% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.24% | 0.21% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.22% | 0.19% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.19% | 0.17% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.18% | 0.09% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.16% | 0.05% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.15% | 0.06% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.13% | 0.06% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.13% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.13% | 0.13% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.12% | 0.18% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.11% | 0.23% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.10% | 0.24% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.09% | 0.18% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.09% | 0.20% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.08% | 0.21% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.07% | 0.21% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.06% | 0.18% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.05% | 0.11% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.05% | 0.09% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.04% | 0.10% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.04% | 0.12% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.04% | 0.16% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.03% | 0.14% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.03% | 0.15% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.03% | 0.17% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.02% | 0.13% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.02% | 0.15% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.02% | 0.17% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.02% | 0.21% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.02% | 0.25% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.02% | 0.29% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.02% | 0.33% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.01% | 0.38% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.01% | 0.43% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.01% | 0.42% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.01% | 0.35% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.01% | 0.34% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2050 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2051 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2051 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jul 2051 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Aug 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Sep 2051 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2051 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2052 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2052 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2052 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2052 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2052 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2052 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2052 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2053 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Feb 2053 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Mar 2053 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2053 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2053 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2053 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2053 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Aug 2053 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
Installment amortization over the 328-month term, from a 175,659 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 174,562 | 174,562 | 174,562 | 174,562 | 174,562 |
| Oct 2026 | 174,284 | 174,284 | 174,284 | 174,284 | 174,284 |
| Nov 2026 | 174,006 | 174,006 | 174,006 | 174,006 | 174,006 |
| Dec 2026 | 173,727 | 173,727 | 173,727 | 173,727 | 173,727 |
| Jan 2027 | 173,447 | 173,447 | 173,447 | 173,447 | 173,447 |
| Feb 2027 | 173,166 | 173,166 | 173,166 | 173,166 | 173,166 |
| Mar 2027 | 172,883 | 172,883 | 172,883 | 172,883 | 172,883 |
| Apr 2027 | 172,600 | 172,600 | 172,600 | 172,600 | 172,600 |
| May 2027 | 172,316 | 172,316 | 172,316 | 172,316 | 172,316 |
| Jun 2027 | 172,030 | 172,030 | 172,030 | 172,030 | 172,030 |
| Jul 2027 | 171,744 | 171,744 | 171,744 | 171,744 | 171,744 |
| Aug 2027 | 171,456 | 171,456 | 171,456 | 171,456 | 171,456 |
| Sep 2027 | 171,167 | 171,167 | 171,167 | 171,167 | 171,167 |
| Oct 2027 | 170,878 | 170,878 | 170,878 | 170,878 | 170,878 |
| Nov 2027 | 170,587 | 170,587 | 170,587 | 170,587 | 170,587 |
| Dec 2027 | 170,295 | 170,295 | 170,295 | 170,295 | 170,295 |
| Jan 2028 | 170,002 | 170,002 | 170,002 | 170,002 | 170,002 |
| Feb 2028 | 169,707 | 169,707 | 169,707 | 169,707 | 169,707 |
| Mar 2028 | 169,412 | 169,412 | 169,412 | 169,412 | 169,412 |
| Apr 2028 | 169,116 | 169,116 | 169,116 | 169,116 | 169,116 |
| May 2028 | 168,818 | 168,818 | 168,818 | 168,818 | 168,818 |
| Jun 2028 | 168,520 | 168,520 | 168,520 | 168,520 | 168,520 |
| Jul 2028 | 168,220 | 168,220 | 168,220 | 168,220 | 168,220 |
| Aug 2028 | 167,919 | 167,919 | 167,919 | 167,919 | 167,919 |
| Sep 2028 | 167,617 | 167,617 | 167,617 | 167,617 | 167,617 |
| Oct 2028 | 167,314 | 167,314 | 167,314 | 167,314 | 167,314 |
| Nov 2028 | 167,010 | 167,010 | 167,010 | 167,010 | 167,010 |
| Dec 2028 | 166,704 | 166,704 | 166,704 | 166,704 | 166,704 |
| Jan 2029 | 166,398 | 166,398 | 166,398 | 166,398 | 166,398 |
| Feb 2029 | 166,090 | 166,090 | 166,090 | 166,090 | 166,090 |
| Mar 2029 | 165,781 | 165,781 | 165,781 | 165,781 | 165,781 |
| Apr 2029 | 165,471 | 165,471 | 165,471 | 165,471 | 165,471 |
| May 2029 | 165,160 | 165,160 | 165,160 | 165,160 | 165,160 |
| Jun 2029 | 164,848 | 164,848 | 164,848 | 164,848 | 164,848 |
| Jul 2029 | 164,534 | 164,534 | 164,534 | 164,534 | 164,534 |
| Aug 2029 | 164,220 | 164,220 | 164,220 | 164,220 | 164,220 |
| Sep 2029 | 163,904 | 163,904 | 163,904 | 163,904 | 163,904 |
| Oct 2029 | 163,587 | 163,587 | 163,587 | 163,587 | 163,587 |
| Nov 2029 | 163,269 | 163,269 | 163,269 | 163,269 | 163,269 |
| Dec 2029 | 162,949 | 162,949 | 162,949 | 162,949 | 162,949 |
| Jan 2030 | 162,629 | 162,629 | 162,629 | 162,629 | 162,629 |
| Feb 2030 | 162,307 | 162,307 | 162,307 | 162,307 | 162,307 |
| Mar 2030 | 161,984 | 161,984 | 161,984 | 161,984 | 161,984 |
| Apr 2030 | 161,660 | 161,660 | 161,660 | 161,660 | 161,660 |
| May 2030 | 161,334 | 161,334 | 161,334 | 161,334 | 161,334 |
| Jun 2030 | 161,007 | 161,007 | 161,007 | 161,007 | 161,007 |
| Jul 2030 | 160,680 | 160,680 | 160,680 | 160,680 | 160,680 |
| Aug 2030 | 160,350 | 160,350 | 160,350 | 160,350 | 160,350 |
| Sep 2030 | 160,020 | 160,020 | 160,020 | 160,020 | 160,020 |
| Oct 2030 | 159,689 | 159,689 | 159,689 | 159,689 | 159,689 |
| Nov 2030 | 159,356 | 159,356 | 159,356 | 159,356 | 159,356 |
| Dec 2030 | 159,022 | 159,022 | 159,022 | 159,022 | 159,022 |
| Jan 2031 | 158,686 | 158,686 | 158,686 | 158,686 | 158,686 |
| Feb 2031 | 158,350 | 158,350 | 158,350 | 158,350 | 158,350 |
| Mar 2031 | 158,012 | 158,012 | 158,012 | 158,012 | 158,012 |
| Apr 2031 | 157,673 | 157,673 | 157,673 | 157,673 | 157,673 |
| May 2031 | 157,332 | 157,332 | 157,332 | 157,332 | 157,332 |
| Jun 2031 | 156,991 | 156,991 | 156,991 | 156,991 | 156,991 |
| Jul 2031 | 156,648 | 156,648 | 156,648 | 156,648 | 156,648 |
| Aug 2031 | 156,303 | 156,303 | 156,303 | 156,303 | 156,303 |
| Sep 2031 | 155,958 | 155,958 | 155,958 | 155,958 | 155,958 |
| Oct 2031 | 155,611 | 155,611 | 155,611 | 155,611 | 155,611 |
| Nov 2031 | 155,263 | 155,263 | 155,263 | 155,263 | 155,263 |
| Dec 2031 | 154,913 | 154,913 | 154,913 | 154,913 | 154,913 |
| Jan 2032 | 154,563 | 154,563 | 154,563 | 154,563 | 154,563 |
| Feb 2032 | 154,211 | 154,211 | 154,211 | 154,211 | 154,211 |
| Mar 2032 | 153,857 | 153,857 | 153,857 | 153,857 | 153,857 |
| Apr 2032 | 153,503 | 153,503 | 153,503 | 153,503 | 153,503 |
| May 2032 | 153,147 | 153,147 | 153,147 | 153,147 | 153,147 |
| Jun 2032 | 152,789 | 152,789 | 152,789 | 152,789 | 152,789 |
| Jul 2032 | 152,430 | 152,430 | 152,430 | 152,430 | 152,430 |
| Aug 2032 | 152,070 | 152,070 | 152,070 | 152,070 | 152,070 |
| Sep 2032 | 151,709 | 151,709 | 151,709 | 151,709 | 151,709 |
| Oct 2032 | 151,346 | 151,346 | 151,346 | 151,346 | 151,346 |
| Nov 2032 | 150,982 | 150,982 | 150,982 | 150,982 | 150,982 |
| Dec 2032 | 150,617 | 150,617 | 150,617 | 150,617 | 150,617 |
| Jan 2033 | 150,250 | 150,250 | 150,250 | 150,250 | 150,250 |
| Feb 2033 | 149,882 | 149,882 | 149,882 | 149,882 | 149,882 |
| Mar 2033 | 149,512 | 149,512 | 149,512 | 149,512 | 149,512 |
| Apr 2033 | 149,141 | 149,141 | 149,141 | 149,141 | 149,141 |
| May 2033 | 148,769 | 148,769 | 148,769 | 148,769 | 148,769 |
| Jun 2033 | 148,395 | 148,395 | 148,395 | 148,395 | 148,395 |
| Jul 2033 | 148,020 | 148,020 | 148,020 | 148,020 | 148,020 |
| Aug 2033 | 147,643 | 147,643 | 147,643 | 147,643 | 147,643 |
| Sep 2033 | 147,265 | 147,265 | 147,265 | 147,265 | 147,265 |
| Oct 2033 | 146,886 | 146,886 | 146,886 | 146,886 | 146,886 |
| Nov 2033 | 146,505 | 146,505 | 146,505 | 146,505 | 146,505 |
| Dec 2033 | 146,122 | 146,122 | 146,122 | 146,122 | 146,122 |
| Jan 2034 | 145,739 | 145,739 | 145,739 | 145,739 | 145,739 |
| Feb 2034 | 145,354 | 145,354 | 145,354 | 145,354 | 145,354 |
| Mar 2034 | 144,967 | 144,967 | 144,967 | 144,967 | 144,967 |
| Apr 2034 | 144,579 | 144,579 | 144,579 | 144,579 | 144,579 |
| May 2034 | 144,189 | 144,189 | 144,189 | 144,189 | 144,189 |
| Jun 2034 | 143,798 | 143,798 | 143,798 | 143,798 | 143,798 |
| Jul 2034 | 143,406 | 143,406 | 143,406 | 143,406 | 143,406 |
| Aug 2034 | 143,012 | 143,012 | 143,012 | 143,012 | 143,012 |
| Sep 2034 | 142,617 | 142,617 | 142,617 | 142,617 | 142,617 |
| Oct 2034 | 142,220 | 142,220 | 142,220 | 142,220 | 142,220 |
| Nov 2034 | 141,822 | 141,822 | 141,822 | 141,822 | 141,822 |
| Dec 2034 | 141,422 | 141,422 | 141,422 | 141,422 | 141,422 |
| Jan 2035 | 141,020 | 141,020 | 141,020 | 141,020 | 141,020 |
| Feb 2035 | 140,617 | 140,617 | 140,617 | 140,617 | 140,617 |
| Mar 2035 | 140,213 | 140,213 | 140,213 | 140,213 | 140,213 |
| Apr 2035 | 139,807 | 139,807 | 139,807 | 139,807 | 139,807 |
| May 2035 | 139,400 | 139,400 | 139,400 | 139,400 | 139,400 |
| Jun 2035 | 138,991 | 138,991 | 138,991 | 138,991 | 138,991 |
| Jul 2035 | 138,580 | 138,580 | 138,580 | 138,580 | 138,580 |
| Aug 2035 | 138,168 | 138,168 | 138,168 | 138,168 | 138,168 |
| Sep 2035 | 137,755 | 137,755 | 137,755 | 137,755 | 137,755 |
| Oct 2035 | 137,340 | 137,340 | 137,340 | 137,340 | 137,340 |
| Nov 2035 | 136,923 | 136,923 | 136,923 | 136,923 | 136,923 |
| Dec 2035 | 136,505 | 136,505 | 136,505 | 136,505 | 136,505 |
| Jan 2036 | 136,085 | 136,085 | 136,085 | 136,085 | 136,085 |
| Feb 2036 | 135,664 | 135,664 | 135,664 | 135,664 | 135,664 |
| Mar 2036 | 135,241 | 135,241 | 135,241 | 135,241 | 135,241 |
| Apr 2036 | 134,816 | 134,816 | 134,816 | 134,816 | 134,816 |
| May 2036 | 134,390 | 134,390 | 134,390 | 134,390 | 134,390 |
| Jun 2036 | 133,963 | 133,963 | 133,963 | 133,963 | 133,963 |
| Jul 2036 | 133,533 | 133,533 | 133,533 | 133,533 | 133,533 |
| Aug 2036 | 133,102 | 133,102 | 133,102 | 133,102 | 133,102 |
| Sep 2036 | 132,670 | 132,670 | 132,670 | 132,670 | 132,670 |
| Oct 2036 | 132,236 | 132,236 | 132,236 | 132,236 | 132,236 |
| Nov 2036 | 131,800 | 131,800 | 131,800 | 131,800 | 131,800 |
| Dec 2036 | 131,362 | 131,362 | 131,362 | 131,362 | 131,362 |
| Jan 2037 | 130,923 | 130,923 | 130,923 | 130,923 | 130,923 |
| Feb 2037 | 130,483 | 130,483 | 130,483 | 130,483 | 130,483 |
| Mar 2037 | 130,040 | 130,040 | 130,040 | 130,040 | 130,040 |
| Apr 2037 | 129,596 | 129,596 | 129,596 | 129,596 | 129,596 |
| May 2037 | 129,151 | 129,151 | 129,151 | 129,151 | 129,151 |
| Jun 2037 | 128,703 | 128,703 | 128,703 | 128,703 | 128,703 |
| Jul 2037 | 128,254 | 128,254 | 128,254 | 128,254 | 128,254 |
| Aug 2037 | 127,804 | 127,804 | 127,804 | 127,804 | 127,804 |
| Sep 2037 | 127,351 | 127,351 | 127,351 | 127,351 | 127,351 |
| Oct 2037 | 126,897 | 126,897 | 126,897 | 126,897 | 126,897 |
| Nov 2037 | 126,441 | 126,441 | 126,441 | 126,441 | 126,441 |
| Dec 2037 | 125,984 | 125,984 | 125,984 | 125,984 | 125,984 |
| Jan 2038 | 125,524 | 125,524 | 125,524 | 125,524 | 125,524 |
| Feb 2038 | 125,064 | 125,064 | 125,064 | 125,064 | 125,064 |
| Mar 2038 | 124,601 | 124,601 | 124,601 | 124,601 | 124,601 |
| Apr 2038 | 124,136 | 124,136 | 124,136 | 124,136 | 124,136 |
| May 2038 | 123,670 | 123,670 | 123,670 | 123,670 | 123,670 |
| Jun 2038 | 123,202 | 123,202 | 123,202 | 123,202 | 123,202 |
| Jul 2038 | 122,733 | 122,733 | 122,733 | 122,733 | 122,733 |
| Aug 2038 | 122,261 | 122,261 | 122,261 | 122,261 | 122,261 |
| Sep 2038 | 121,788 | 121,788 | 121,788 | 121,788 | 121,788 |
| Oct 2038 | 121,313 | 121,313 | 121,313 | 121,313 | 121,313 |
| Nov 2038 | 120,836 | 120,836 | 120,836 | 120,836 | 120,836 |
| Dec 2038 | 120,358 | 120,358 | 120,358 | 120,358 | 120,358 |
| Jan 2039 | 119,878 | 119,878 | 119,878 | 119,878 | 119,878 |
| Feb 2039 | 119,395 | 119,395 | 119,395 | 119,395 | 119,395 |
| Mar 2039 | 118,911 | 118,911 | 118,911 | 118,911 | 118,911 |
| Apr 2039 | 118,426 | 118,426 | 118,426 | 118,426 | 118,426 |
| May 2039 | 117,938 | 117,938 | 117,938 | 117,938 | 117,938 |
| Jun 2039 | 117,449 | 117,449 | 117,449 | 117,449 | 117,449 |
| Jul 2039 | 116,957 | 116,957 | 116,957 | 116,957 | 116,957 |
| Aug 2039 | 116,464 | 116,464 | 116,464 | 116,464 | 116,464 |
| Sep 2039 | 115,969 | 115,969 | 115,969 | 115,969 | 115,969 |
| Oct 2039 | 115,473 | 115,473 | 115,473 | 115,473 | 115,473 |
| Nov 2039 | 114,974 | 114,974 | 114,974 | 114,974 | 114,974 |
| Dec 2039 | 114,474 | 114,474 | 114,474 | 114,474 | 114,474 |
| Jan 2040 | 113,971 | 113,971 | 113,971 | 113,971 | 113,971 |
| Feb 2040 | 113,467 | 113,467 | 113,467 | 113,467 | 113,467 |
| Mar 2040 | 112,961 | 112,961 | 112,961 | 112,961 | 112,961 |
| Apr 2040 | 112,453 | 112,453 | 112,453 | 112,453 | 112,453 |
| May 2040 | 111,943 | 111,943 | 111,943 | 111,943 | 111,943 |
| Jun 2040 | 111,431 | 111,431 | 111,431 | 111,431 | 111,431 |
| Jul 2040 | 110,917 | 110,917 | 110,917 | 110,917 | 110,917 |
| Aug 2040 | 110,401 | 110,401 | 110,401 | 110,401 | 110,401 |
| Sep 2040 | 109,884 | 109,884 | 109,884 | 109,884 | 109,884 |
| Oct 2040 | 109,364 | 109,364 | 109,364 | 109,364 | 109,364 |
| Nov 2040 | 108,842 | 108,842 | 108,842 | 108,842 | 108,842 |
| Dec 2040 | 108,319 | 108,319 | 108,319 | 108,319 | 108,319 |
| Jan 2041 | 107,793 | 107,793 | 107,793 | 107,793 | 107,793 |
| Feb 2041 | 107,266 | 107,266 | 107,266 | 107,266 | 107,266 |
| Mar 2041 | 106,737 | 106,737 | 106,737 | 106,737 | 106,737 |
| Apr 2041 | 106,205 | 106,205 | 106,205 | 106,205 | 106,205 |
| May 2041 | 105,672 | 105,672 | 105,672 | 105,672 | 105,672 |
| Jun 2041 | 105,136 | 105,136 | 105,136 | 105,136 | 105,136 |
| Jul 2041 | 104,599 | 104,599 | 104,599 | 104,599 | 104,599 |
| Aug 2041 | 104,059 | 104,059 | 104,059 | 104,059 | 104,059 |
| Sep 2041 | 103,518 | 103,518 | 103,518 | 103,518 | 103,518 |
| Oct 2041 | 102,975 | 102,975 | 102,975 | 102,975 | 102,975 |
| Nov 2041 | 102,429 | 102,429 | 102,429 | 102,429 | 102,429 |
| Dec 2041 | 101,881 | 101,881 | 101,881 | 101,881 | 101,881 |
| Jan 2042 | 101,332 | 101,332 | 101,332 | 101,332 | 101,332 |
| Feb 2042 | 100,780 | 100,780 | 100,780 | 100,780 | 100,780 |
| Mar 2042 | 100,226 | 100,226 | 100,226 | 100,226 | 100,226 |
| Apr 2042 | 99,671 | 99,671 | 99,671 | 99,671 | 99,671 |
| May 2042 | 99,113 | 99,113 | 99,113 | 99,113 | 99,113 |
| Jun 2042 | 98,553 | 98,553 | 98,553 | 98,553 | 98,553 |
| Jul 2042 | 97,991 | 97,991 | 97,991 | 97,991 | 97,991 |
| Aug 2042 | 97,426 | 97,426 | 97,426 | 97,426 | 97,426 |
| Sep 2042 | 96,860 | 96,860 | 96,860 | 96,860 | 96,860 |
| Oct 2042 | 96,292 | 96,292 | 96,292 | 96,292 | 96,292 |
| Nov 2042 | 95,721 | 95,721 | 95,721 | 95,721 | 95,721 |
| Dec 2042 | 95,148 | 95,148 | 95,148 | 95,148 | 95,148 |
| Jan 2043 | 94,573 | 94,573 | 94,573 | 94,573 | 94,573 |
| Feb 2043 | 93,996 | 93,996 | 93,996 | 93,996 | 93,996 |
| Mar 2043 | 93,417 | 93,417 | 93,417 | 93,417 | 93,417 |
| Apr 2043 | 92,836 | 92,836 | 92,836 | 92,836 | 92,836 |
| May 2043 | 92,252 | 92,252 | 92,252 | 92,252 | 92,252 |
| Jun 2043 | 91,667 | 91,667 | 91,667 | 91,667 | 91,667 |
| Jul 2043 | 91,079 | 91,079 | 91,079 | 91,079 | 91,079 |
| Aug 2043 | 90,489 | 90,489 | 90,489 | 90,489 | 90,489 |
| Sep 2043 | 89,896 | 89,896 | 89,896 | 89,896 | 89,896 |
| Oct 2043 | 89,302 | 89,302 | 89,302 | 89,302 | 89,302 |
| Nov 2043 | 88,705 | 88,705 | 88,705 | 88,705 | 88,705 |
| Dec 2043 | 88,106 | 88,106 | 88,106 | 88,106 | 88,106 |
| Jan 2044 | 87,505 | 87,505 | 87,505 | 87,505 | 87,505 |
| Feb 2044 | 86,901 | 86,901 | 86,901 | 86,901 | 86,901 |
| Mar 2044 | 86,295 | 86,295 | 86,295 | 86,295 | 86,295 |
| Apr 2044 | 85,687 | 85,687 | 85,687 | 85,687 | 85,687 |
| May 2044 | 85,077 | 85,077 | 85,077 | 85,077 | 85,077 |
| Jun 2044 | 84,464 | 84,464 | 84,464 | 84,464 | 84,464 |
| Jul 2044 | 83,849 | 83,849 | 83,849 | 83,849 | 83,849 |
| Aug 2044 | 83,232 | 83,232 | 83,232 | 83,232 | 83,232 |
| Sep 2044 | 82,613 | 82,613 | 82,613 | 82,613 | 82,613 |
| Oct 2044 | 81,991 | 81,991 | 81,991 | 81,991 | 81,991 |
| Nov 2044 | 81,366 | 81,366 | 81,366 | 81,366 | 81,366 |
| Dec 2044 | 80,740 | 80,740 | 80,740 | 80,740 | 80,740 |
| Jan 2045 | 80,111 | 80,111 | 80,111 | 80,111 | 80,111 |
| Feb 2045 | 79,480 | 79,480 | 79,480 | 79,480 | 79,480 |
| Mar 2045 | 78,846 | 78,846 | 78,846 | 78,846 | 78,846 |
| Apr 2045 | 78,210 | 78,210 | 78,210 | 78,210 | 78,210 |
| May 2045 | 77,572 | 77,572 | 77,572 | 77,572 | 77,572 |
| Jun 2045 | 76,931 | 76,931 | 76,931 | 76,931 | 76,931 |
| Jul 2045 | 76,288 | 76,288 | 76,288 | 76,288 | 76,288 |
| Aug 2045 | 75,642 | 75,642 | 75,642 | 75,642 | 75,642 |
| Sep 2045 | 74,994 | 74,994 | 74,994 | 74,994 | 74,994 |
| Oct 2045 | 74,344 | 74,344 | 74,344 | 74,344 | 74,344 |
| Nov 2045 | 73,691 | 73,691 | 73,691 | 73,691 | 73,691 |
| Dec 2045 | 73,036 | 73,036 | 73,036 | 73,036 | 73,036 |
| Jan 2046 | 72,378 | 72,378 | 72,378 | 72,378 | 72,378 |
| Feb 2046 | 71,718 | 71,718 | 71,718 | 71,718 | 71,718 |
| Mar 2046 | 71,055 | 71,055 | 71,055 | 71,055 | 71,055 |
| Apr 2046 | 70,390 | 70,390 | 70,390 | 70,390 | 70,390 |
| May 2046 | 69,722 | 69,722 | 69,722 | 69,722 | 69,722 |
| Jun 2046 | 69,052 | 69,052 | 69,052 | 69,052 | 69,052 |
| Jul 2046 | 68,379 | 68,379 | 68,379 | 68,379 | 68,379 |
| Aug 2046 | 67,704 | 67,704 | 67,704 | 67,704 | 67,704 |
| Sep 2046 | 67,026 | 67,026 | 67,026 | 67,026 | 67,026 |
| Oct 2046 | 66,346 | 66,346 | 66,346 | 66,346 | 66,346 |
| Nov 2046 | 65,663 | 65,663 | 65,663 | 65,663 | 65,663 |
| Dec 2046 | 64,977 | 64,977 | 64,977 | 64,977 | 64,977 |
| Jan 2047 | 64,289 | 64,289 | 64,289 | 64,289 | 64,289 |
| Feb 2047 | 63,599 | 63,599 | 63,599 | 63,599 | 63,599 |
| Mar 2047 | 62,905 | 62,905 | 62,905 | 62,905 | 62,905 |
| Apr 2047 | 62,210 | 62,210 | 62,210 | 62,210 | 62,210 |
| May 2047 | 61,511 | 61,511 | 61,511 | 61,511 | 61,511 |
| Jun 2047 | 60,810 | 60,810 | 60,810 | 60,810 | 60,810 |
| Jul 2047 | 60,107 | 60,107 | 60,107 | 60,107 | 60,107 |
| Aug 2047 | 59,400 | 59,400 | 59,400 | 59,400 | 59,400 |
| Sep 2047 | 58,692 | 58,692 | 58,692 | 58,692 | 58,692 |
| Oct 2047 | 57,980 | 57,980 | 57,980 | 57,980 | 57,980 |
| Nov 2047 | 57,266 | 57,266 | 57,266 | 57,266 | 57,266 |
| Dec 2047 | 56,549 | 56,549 | 56,549 | 56,549 | 56,549 |
| Jan 2048 | 55,829 | 55,829 | 55,829 | 55,829 | 55,829 |
| Feb 2048 | 55,107 | 55,107 | 55,107 | 55,107 | 55,107 |
| Mar 2048 | 54,382 | 54,382 | 54,382 | 54,382 | 54,382 |
| Apr 2048 | 53,654 | 53,654 | 53,654 | 53,654 | 53,654 |
| May 2048 | 52,924 | 52,924 | 52,924 | 52,924 | 52,924 |
| Jun 2048 | 52,190 | 52,190 | 52,190 | 52,190 | 52,190 |
| Jul 2048 | 51,454 | 51,454 | 51,454 | 51,454 | 51,454 |
| Aug 2048 | 50,716 | 50,716 | 50,716 | 50,716 | 50,716 |
| Sep 2048 | 49,974 | 49,974 | 49,974 | 49,974 | 49,974 |
| Oct 2048 | 49,230 | 49,230 | 49,230 | 49,230 | 49,230 |
| Nov 2048 | 48,483 | 48,483 | 48,483 | 48,483 | 48,483 |
| Dec 2048 | 47,733 | 47,733 | 47,733 | 47,733 | 47,733 |
| Jan 2049 | 46,980 | 46,980 | 46,980 | 46,980 | 46,980 |
| Feb 2049 | 46,225 | 46,225 | 46,225 | 46,225 | 46,225 |
| Mar 2049 | 45,467 | 45,467 | 45,467 | 45,467 | 45,467 |
| Apr 2049 | 44,705 | 44,705 | 44,705 | 44,705 | 44,705 |
| May 2049 | 43,941 | 43,941 | 43,941 | 43,941 | 43,941 |
| Jun 2049 | 43,174 | 43,174 | 43,174 | 43,174 | 43,174 |
| Jul 2049 | 42,405 | 42,405 | 42,405 | 42,405 | 42,405 |
| Aug 2049 | 41,632 | 41,632 | 41,632 | 41,632 | 41,632 |
| Sep 2049 | 40,857 | 40,857 | 40,857 | 40,857 | 40,857 |
| Oct 2049 | 40,078 | 40,078 | 40,078 | 40,078 | 40,078 |
| Nov 2049 | 39,297 | 39,297 | 39,297 | 39,297 | 39,297 |
| Dec 2049 | 38,512 | 38,512 | 38,512 | 38,512 | 38,512 |
| Jan 2050 | 37,725 | 37,725 | 37,725 | 37,725 | 37,725 |
| Feb 2050 | 36,935 | 36,935 | 36,935 | 36,935 | 36,935 |
| Mar 2050 | 36,142 | 36,142 | 36,142 | 36,142 | 36,142 |
| Apr 2050 | 35,346 | 35,346 | 35,346 | 35,346 | 35,346 |
| May 2050 | 34,546 | 34,546 | 34,546 | 34,546 | 34,546 |
| Jun 2050 | 33,744 | 33,744 | 33,744 | 33,744 | 33,744 |
| Jul 2050 | 32,939 | 32,939 | 32,939 | 32,939 | 32,939 |
| Aug 2050 | 32,131 | 32,131 | 32,131 | 32,131 | 32,131 |
| Sep 2050 | 31,320 | 31,320 | 31,320 | 31,320 | 31,320 |
| Oct 2050 | 30,506 | 30,506 | 30,506 | 30,506 | 30,506 |
| Nov 2050 | 29,688 | 29,688 | 29,688 | 29,688 | 29,688 |
| Dec 2050 | 28,868 | 28,868 | 28,868 | 28,868 | 28,868 |
| Jan 2051 | 28,045 | 28,045 | 28,045 | 28,045 | 28,045 |
| Feb 2051 | 27,218 | 27,218 | 27,218 | 27,218 | 27,218 |
| Mar 2051 | 26,389 | 26,389 | 26,389 | 26,389 | 26,389 |
| Apr 2051 | 25,556 | 25,556 | 25,556 | 25,556 | 25,556 |
| May 2051 | 24,720 | 24,720 | 24,720 | 24,720 | 24,720 |
| Jun 2051 | 23,881 | 23,881 | 23,881 | 23,881 | 23,881 |
| Jul 2051 | 23,039 | 23,039 | 23,039 | 23,039 | 23,039 |
| Aug 2051 | 22,194 | 22,194 | 22,194 | 22,194 | 22,194 |
| Sep 2051 | 21,345 | 21,345 | 21,345 | 21,345 | 21,345 |
| Oct 2051 | 20,494 | 20,494 | 20,494 | 20,494 | 20,494 |
| Nov 2051 | 19,639 | 19,639 | 19,639 | 19,639 | 19,639 |
| Dec 2051 | 18,781 | 18,781 | 18,781 | 18,781 | 18,781 |
| Jan 2052 | 17,919 | 17,919 | 17,919 | 17,919 | 17,919 |
| Feb 2052 | 17,055 | 17,055 | 17,055 | 17,055 | 17,055 |
| Mar 2052 | 16,187 | 16,187 | 16,187 | 16,187 | 16,187 |
| Apr 2052 | 15,316 | 15,316 | 15,316 | 15,316 | 15,316 |
| May 2052 | 14,442 | 14,442 | 14,442 | 14,442 | 14,442 |
| Jun 2052 | 13,565 | 13,565 | 13,565 | 13,565 | 13,565 |
| Jul 2052 | 12,684 | 12,684 | 12,684 | 12,684 | 12,684 |
| Aug 2052 | 11,800 | 11,800 | 11,800 | 11,800 | 11,800 |
| Sep 2052 | 10,912 | 10,912 | 10,912 | 10,912 | 10,912 |
| Oct 2052 | 10,021 | 10,021 | 10,021 | 10,021 | 10,021 |
| Nov 2052 | 9,127 | 9,127 | 9,127 | 9,127 | 9,127 |
| Dec 2052 | 8,230 | 8,230 | 8,230 | 8,230 | 8,230 |
| Jan 2053 | 7,329 | 7,329 | 7,329 | 7,329 | 7,329 |
| Feb 2053 | 6,425 | 6,425 | 6,425 | 6,425 | 6,425 |
| Mar 2053 | 5,517 | 5,517 | 5,517 | 5,517 | 5,517 |
| Apr 2053 | 4,606 | 4,606 | 4,606 | 4,606 | 4,606 |
| May 2053 | 3,692 | 3,692 | 3,692 | 3,692 | 3,692 |
| Jun 2053 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 |
| Jul 2053 | 1,853 | 1,853 | 1,853 | 1,853 | 1,853 |
| Aug 2053 | 928 | 928 | 928 | 928 | 928 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
| Nov 2050 | 1 | 1 | 1 | 1 | 0 |
| Dec 2050 | 1 | 1 | 1 | 1 | 0 |
| Jan 2051 | 1 | 1 | 1 | 1 | 0 |
| Feb 2051 | 1 | 1 | 1 | 1 | 0 |
| Mar 2051 | 1 | 1 | 1 | 1 | 0 |
| Apr 2051 | 1 | 1 | 1 | 1 | 0 |
| May 2051 | 1 | 1 | 1 | 1 | 0 |
| Jun 2051 | 1 | 1 | 1 | 1 | 0 |
| Jul 2051 | 1 | 1 | 1 | 1 | 0 |
| Aug 2051 | 1 | 1 | 1 | 1 | 0 |
| Sep 2051 | 1 | 1 | 1 | 1 | 0 |
| Oct 2051 | 1 | 1 | 1 | 1 | 0 |
| Nov 2051 | 1 | 1 | 1 | 1 | 0 |
| Dec 2051 | 1 | 1 | 1 | 1 | 0 |
| Jan 2052 | 1 | 1 | 1 | 1 | 0 |
| Feb 2052 | 1 | 1 | 1 | 1 | 0 |
| Mar 2052 | 1 | 1 | 1 | 1 | 0 |
| Apr 2052 | 1 | 1 | 1 | 1 | 0 |
| May 2052 | 1 | 1 | 1 | 1 | 0 |
| Jun 2052 | 1 | 1 | 1 | 1 | 0 |
| Jul 2052 | 1 | 1 | 1 | 1 | 0 |
| Aug 2052 | 1 | 1 | 1 | 1 | 0 |
| Sep 2052 | 1 | 1 | 1 | 1 | 0 |
| Oct 2052 | 1 | 1 | 1 | 1 | 0 |
| Nov 2052 | 1 | 1 | 1 | 1 | 0 |
| Dec 2052 | 1 | 1 | 1 | 1 | 0 |
| Jan 2053 | 1 | 1 | 1 | 1 | 0 |
| Feb 2053 | 1 | 1 | 1 | 1 | 0 |
| Mar 2053 | 1 | 1 | 1 | 1 | 0 |
| Apr 2053 | 1 | 1 | 1 | 1 | 0 |
| May 2053 | 1 | 1 | 1 | 1 | 0 |
| Jun 2053 | 1 | 1 | 1 | 1 | 0 |
| Jul 2053 | 1 | 1 | 1 | 1 | 0 |
| Aug 2053 | 1 | 1 | 1 | 1 | 0 |
record hash b89992cee8f9d205
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 472,788.84 | 472,788.84 |
| Bad | 27.65% | 466,728.92 | 469,366.97 |
| Base | 72.35% | 441,653.96 | 466,300.14 |
| Good | 0.00% | 79,225.75 | 271,097.96 |
| Better | 0.00% | 15.36 | 240.44 |
| Blended | 100% | 448,587.18 | 467,148.12 |
Seeded at the current bucket for a E-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.73% | 0.19% | 0.05% | 0.01% | 0.00% |
| Jan 2027 | 51.50% | 3.50% | 0.70% | 0.06% | 0.00% |
| Feb 2027 | 32.33% | 44.35% | 23.50% | 0.45% | 0.00% |
| Mar 2027 | 10.49% | 26.66% | 26.59% | 7.15% | 0.00% |
| Apr 2027 | 3.31% | 12.92% | 17.64% | 7.26% | 0.00% |
| May 2027 | 1.13% | 6.30% | 11.02% | 4.70% | 0.00% |
| Jun 2027 | 0.37% | 3.11% | 7.30% | 3.63% | 0.00% |
| Jul 2027 | 0.04% | 1.55% | 4.63% | 2.67% | 0.00% |
| Aug 2027 | 0.00% | 0.75% | 3.00% | 1.64% | 0.00% |
| Sep 2027 | 0.00% | 0.36% | 2.06% | 1.49% | 0.00% |
| Oct 2027 | 0.00% | 0.17% | 1.28% | 1.45% | 0.00% |
| Nov 2027 | 0.00% | 0.05% | 0.78% | 1.26% | 0.00% |
| Dec 2027 | 0.00% | 0.00% | 0.54% | 1.78% | 0.00% |
| Jan 2028 | 0.00% | 0.00% | 0.35% | 3.15% | 0.00% |
| Feb 2028 | 0.00% | 0.00% | 0.22% | 2.92% | 0.00% |
| Mar 2028 | 0.00% | 0.00% | 0.14% | 2.74% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.09% | 2.78% | 0.00% |
| May 2028 | 0.00% | 0.00% | 0.03% | 2.59% | 0.00% |
| Jun 2028 | 0.00% | 0.00% | 0.00% | 2.85% | 0.00% |
| Jul 2028 | 0.00% | 0.00% | 0.00% | 2.99% | 0.00% |
| Aug 2028 | 0.00% | 0.00% | 0.00% | 2.58% | 0.00% |
| Sep 2028 | 0.00% | 0.00% | 0.00% | 2.61% | 0.00% |
| Oct 2028 | 0.00% | 0.00% | 0.00% | 2.21% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.00% | 2.18% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.00% | 2.48% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.00% | 2.10% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.00% | 1.98% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.00% | 2.00% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.00% | 1.65% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.00% | 2.08% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.00% | 1.80% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.00% | 1.68% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.00% | 1.31% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.00% | 1.18% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.00% | 0.92% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.00% | 1.34% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.00% | 1.35% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.00% | 1.20% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.00% | 0.88% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.00% | 0.96% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.00% | 0.93% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 0.59% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Installment amortization over the 292-month term, from a 489,712 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 487,857 | 487,857 | 487,857 | 487,857 | 487,857 |
| Oct 2026 | 486,924 | 486,924 | 486,924 | 486,924 | 486,924 |
| Nov 2026 | 485,987 | 485,987 | 485,987 | 485,987 | 485,987 |
| Dec 2026 | 485,047 | 485,047 | 485,047 | 485,047 | 485,047 |
| Jan 2027 | 484,103 | 484,103 | 484,103 | 484,103 | 484,103 |
| Feb 2027 | 483,156 | 483,156 | 483,156 | 483,156 | 483,156 |
| Mar 2027 | 482,206 | 482,206 | 482,206 | 482,206 | 482,206 |
| Apr 2027 | 481,252 | 481,252 | 481,252 | 481,252 | 481,252 |
| May 2027 | 480,294 | 480,294 | 480,294 | 480,294 | 480,294 |
| Jun 2027 | 479,332 | 479,332 | 479,332 | 479,332 | 479,332 |
| Jul 2027 | 478,367 | 478,367 | 478,367 | 478,367 | 478,367 |
| Aug 2027 | 477,399 | 477,399 | 477,399 | 477,399 | 477,399 |
| Sep 2027 | 476,427 | 476,427 | 476,427 | 476,427 | 476,427 |
| Oct 2027 | 475,451 | 475,451 | 475,451 | 475,451 | 475,451 |
| Nov 2027 | 474,471 | 474,471 | 474,471 | 474,471 | 474,471 |
| Dec 2027 | 473,488 | 473,488 | 473,488 | 473,488 | 473,488 |
| Jan 2028 | 472,501 | 472,501 | 472,501 | 472,501 | 472,501 |
| Feb 2028 | 471,511 | 471,511 | 471,511 | 471,511 | 471,511 |
| Mar 2028 | 470,516 | 470,516 | 470,516 | 470,516 | 470,516 |
| Apr 2028 | 469,518 | 469,518 | 469,518 | 469,518 | 469,518 |
| May 2028 | 468,516 | 468,516 | 468,516 | 468,516 | 468,516 |
| Jun 2028 | 467,511 | 467,511 | 467,511 | 467,511 | 467,511 |
| Jul 2028 | 466,502 | 466,502 | 466,502 | 466,502 | 466,502 |
| Aug 2028 | 465,488 | 465,488 | 465,488 | 465,488 | 465,488 |
| Sep 2028 | 464,472 | 464,472 | 464,472 | 464,472 | 464,472 |
| Oct 2028 | 463,451 | 463,451 | 463,451 | 463,451 | 463,451 |
| Nov 2028 | 462,426 | 462,426 | 462,426 | 462,426 | 462,426 |
| Dec 2028 | 461,398 | 461,398 | 461,398 | 461,398 | 461,398 |
| Jan 2029 | 460,366 | 460,366 | 460,366 | 460,366 | 460,366 |
| Feb 2029 | 459,330 | 459,330 | 459,330 | 459,330 | 459,330 |
| Mar 2029 | 458,290 | 458,290 | 458,290 | 458,290 | 458,290 |
| Apr 2029 | 457,246 | 457,246 | 457,246 | 457,246 | 457,246 |
| May 2029 | 456,198 | 456,198 | 456,198 | 456,198 | 456,198 |
| Jun 2029 | 455,146 | 455,146 | 455,146 | 455,146 | 455,146 |
| Jul 2029 | 454,091 | 454,091 | 454,091 | 454,091 | 454,091 |
| Aug 2029 | 453,031 | 453,031 | 453,031 | 453,031 | 453,031 |
| Sep 2029 | 451,967 | 451,967 | 451,967 | 451,967 | 451,967 |
| Oct 2029 | 450,900 | 450,900 | 450,900 | 450,900 | 450,900 |
| Nov 2029 | 449,828 | 449,828 | 449,828 | 449,828 | 449,828 |
| Dec 2029 | 448,753 | 448,753 | 448,753 | 448,753 | 448,753 |
| Jan 2030 | 447,673 | 447,673 | 447,673 | 447,673 | 447,673 |
| Feb 2030 | 446,589 | 446,589 | 446,589 | 446,589 | 446,589 |
| Mar 2030 | 445,501 | 445,501 | 445,501 | 445,501 | 445,501 |
| Apr 2030 | 444,410 | 444,410 | 444,410 | 444,410 | 444,410 |
| May 2030 | 443,314 | 443,314 | 443,314 | 443,314 | 443,314 |
| Jun 2030 | 442,214 | 442,214 | 442,214 | 442,214 | 442,214 |
| Jul 2030 | 441,109 | 441,109 | 441,109 | 441,109 | 441,109 |
| Aug 2030 | 440,001 | 440,001 | 440,001 | 440,001 | 440,001 |
| Sep 2030 | 438,889 | 438,889 | 438,889 | 438,889 | 438,889 |
| Oct 2030 | 437,772 | 437,772 | 437,772 | 437,772 | 437,772 |
| Nov 2030 | 436,651 | 436,651 | 436,651 | 436,651 | 436,651 |
| Dec 2030 | 435,526 | 435,526 | 435,526 | 435,526 | 435,526 |
| Jan 2031 | 434,397 | 434,397 | 434,397 | 434,397 | 434,397 |
| Feb 2031 | 433,263 | 433,263 | 433,263 | 433,263 | 433,263 |
| Mar 2031 | 432,126 | 432,126 | 432,126 | 432,126 | 432,126 |
| Apr 2031 | 430,984 | 430,984 | 430,984 | 430,984 | 430,984 |
| May 2031 | 429,837 | 429,837 | 429,837 | 429,837 | 429,837 |
| Jun 2031 | 428,687 | 428,687 | 428,687 | 428,687 | 428,687 |
| Jul 2031 | 427,532 | 427,532 | 427,532 | 427,532 | 427,532 |
| Aug 2031 | 426,373 | 426,373 | 426,373 | 426,373 | 426,373 |
| Sep 2031 | 425,209 | 425,209 | 425,209 | 425,209 | 425,209 |
| Oct 2031 | 424,041 | 424,041 | 424,041 | 424,041 | 424,041 |
| Nov 2031 | 422,869 | 422,869 | 422,869 | 422,869 | 422,869 |
| Dec 2031 | 421,692 | 421,692 | 421,692 | 421,692 | 421,692 |
| Jan 2032 | 420,511 | 420,511 | 420,511 | 420,511 | 420,511 |
| Feb 2032 | 419,326 | 419,326 | 419,326 | 419,326 | 419,326 |
| Mar 2032 | 418,136 | 418,136 | 418,136 | 418,136 | 418,136 |
| Apr 2032 | 416,941 | 416,941 | 416,941 | 416,941 | 416,941 |
| May 2032 | 415,742 | 415,742 | 415,742 | 415,742 | 415,742 |
| Jun 2032 | 414,539 | 414,539 | 414,539 | 414,539 | 414,539 |
| Jul 2032 | 413,331 | 413,331 | 413,331 | 413,331 | 413,331 |
| Aug 2032 | 412,118 | 412,118 | 412,118 | 412,118 | 412,118 |
| Sep 2032 | 410,901 | 410,901 | 410,901 | 410,901 | 410,901 |
| Oct 2032 | 409,680 | 409,680 | 409,680 | 409,680 | 409,680 |
| Nov 2032 | 408,453 | 408,453 | 408,453 | 408,453 | 408,453 |
| Dec 2032 | 407,223 | 407,223 | 407,223 | 407,223 | 407,223 |
| Jan 2033 | 405,987 | 405,987 | 405,987 | 405,987 | 405,987 |
| Feb 2033 | 404,747 | 404,747 | 404,747 | 404,747 | 404,747 |
| Mar 2033 | 403,503 | 403,503 | 403,503 | 403,503 | 403,503 |
| Apr 2033 | 402,253 | 402,253 | 402,253 | 402,253 | 402,253 |
| May 2033 | 400,999 | 400,999 | 400,999 | 400,999 | 400,999 |
| Jun 2033 | 399,741 | 399,741 | 399,741 | 399,741 | 399,741 |
| Jul 2033 | 398,477 | 398,477 | 398,477 | 398,477 | 398,477 |
| Aug 2033 | 397,209 | 397,209 | 397,209 | 397,209 | 397,209 |
| Sep 2033 | 395,936 | 395,936 | 395,936 | 395,936 | 395,936 |
| Oct 2033 | 394,658 | 394,658 | 394,658 | 394,658 | 394,658 |
| Nov 2033 | 393,376 | 393,376 | 393,376 | 393,376 | 393,376 |
| Dec 2033 | 392,088 | 392,088 | 392,088 | 392,088 | 392,088 |
| Jan 2034 | 390,796 | 390,796 | 390,796 | 390,796 | 390,796 |
| Feb 2034 | 389,499 | 389,499 | 389,499 | 389,499 | 389,499 |
| Mar 2034 | 388,197 | 388,197 | 388,197 | 388,197 | 388,197 |
| Apr 2034 | 386,891 | 386,891 | 386,891 | 386,891 | 386,891 |
| May 2034 | 385,579 | 385,579 | 385,579 | 385,579 | 385,579 |
| Jun 2034 | 384,263 | 384,263 | 384,263 | 384,263 | 384,263 |
| Jul 2034 | 382,941 | 382,941 | 382,941 | 382,941 | 382,941 |
| Aug 2034 | 381,615 | 381,615 | 381,615 | 381,615 | 381,615 |
| Sep 2034 | 380,283 | 380,283 | 380,283 | 380,283 | 380,283 |
| Oct 2034 | 378,947 | 378,947 | 378,947 | 378,947 | 378,947 |
| Nov 2034 | 377,605 | 377,605 | 377,605 | 377,605 | 377,605 |
| Dec 2034 | 376,259 | 376,259 | 376,259 | 376,259 | 376,259 |
| Jan 2035 | 374,907 | 374,907 | 374,907 | 374,907 | 374,907 |
| Feb 2035 | 373,551 | 373,551 | 373,551 | 373,551 | 373,551 |
| Mar 2035 | 372,189 | 372,189 | 372,189 | 372,189 | 372,189 |
| Apr 2035 | 370,822 | 370,822 | 370,822 | 370,822 | 370,822 |
| May 2035 | 369,451 | 369,451 | 369,451 | 369,451 | 369,451 |
| Jun 2035 | 368,074 | 368,074 | 368,074 | 368,074 | 368,074 |
| Jul 2035 | 366,691 | 366,691 | 366,691 | 366,691 | 366,691 |
| Aug 2035 | 365,304 | 365,304 | 365,304 | 365,304 | 365,304 |
| Sep 2035 | 363,911 | 363,911 | 363,911 | 363,911 | 363,911 |
| Oct 2035 | 362,514 | 362,514 | 362,514 | 362,514 | 362,514 |
| Nov 2035 | 361,111 | 361,111 | 361,111 | 361,111 | 361,111 |
| Dec 2035 | 359,702 | 359,702 | 359,702 | 359,702 | 359,702 |
| Jan 2036 | 358,289 | 358,289 | 358,289 | 358,289 | 358,289 |
| Feb 2036 | 356,870 | 356,870 | 356,870 | 356,870 | 356,870 |
| Mar 2036 | 355,446 | 355,446 | 355,446 | 355,446 | 355,446 |
| Apr 2036 | 354,016 | 354,016 | 354,016 | 354,016 | 354,016 |
| May 2036 | 352,581 | 352,581 | 352,581 | 352,581 | 352,581 |
| Jun 2036 | 351,141 | 351,141 | 351,141 | 351,141 | 351,141 |
| Jul 2036 | 349,695 | 349,695 | 349,695 | 349,695 | 349,695 |
| Aug 2036 | 348,244 | 348,244 | 348,244 | 348,244 | 348,244 |
| Sep 2036 | 346,787 | 346,787 | 346,787 | 346,787 | 346,787 |
| Oct 2036 | 345,325 | 345,325 | 345,325 | 345,325 | 345,325 |
| Nov 2036 | 343,858 | 343,858 | 343,858 | 343,858 | 343,858 |
| Dec 2036 | 342,385 | 342,385 | 342,385 | 342,385 | 342,385 |
| Jan 2037 | 340,906 | 340,906 | 340,906 | 340,906 | 340,906 |
| Feb 2037 | 339,422 | 339,422 | 339,422 | 339,422 | 339,422 |
| Mar 2037 | 337,933 | 337,933 | 337,933 | 337,933 | 337,933 |
| Apr 2037 | 336,437 | 336,437 | 336,437 | 336,437 | 336,437 |
| May 2037 | 334,937 | 334,937 | 334,937 | 334,937 | 334,937 |
| Jun 2037 | 333,430 | 333,430 | 333,430 | 333,430 | 333,430 |
| Jul 2037 | 331,918 | 331,918 | 331,918 | 331,918 | 331,918 |
| Aug 2037 | 330,400 | 330,400 | 330,400 | 330,400 | 330,400 |
| Sep 2037 | 328,877 | 328,877 | 328,877 | 328,877 | 328,877 |
| Oct 2037 | 327,348 | 327,348 | 327,348 | 327,348 | 327,348 |
| Nov 2037 | 325,813 | 325,813 | 325,813 | 325,813 | 325,813 |
| Dec 2037 | 324,272 | 324,272 | 324,272 | 324,272 | 324,272 |
| Jan 2038 | 322,726 | 322,726 | 322,726 | 322,726 | 322,726 |
| Feb 2038 | 321,173 | 321,173 | 321,173 | 321,173 | 321,173 |
| Mar 2038 | 319,615 | 319,615 | 319,615 | 319,615 | 319,615 |
| Apr 2038 | 318,051 | 318,051 | 318,051 | 318,051 | 318,051 |
| May 2038 | 316,482 | 316,482 | 316,482 | 316,482 | 316,482 |
| Jun 2038 | 314,906 | 314,906 | 314,906 | 314,906 | 314,906 |
| Jul 2038 | 313,324 | 313,324 | 313,324 | 313,324 | 313,324 |
| Aug 2038 | 311,737 | 311,737 | 311,737 | 311,737 | 311,737 |
| Sep 2038 | 310,143 | 310,143 | 310,143 | 310,143 | 310,143 |
| Oct 2038 | 308,544 | 308,544 | 308,544 | 308,544 | 308,544 |
| Nov 2038 | 306,938 | 306,938 | 306,938 | 306,938 | 306,938 |
| Dec 2038 | 305,327 | 305,327 | 305,327 | 305,327 | 305,327 |
| Jan 2039 | 303,710 | 303,710 | 303,710 | 303,710 | 303,710 |
| Feb 2039 | 302,086 | 302,086 | 302,086 | 302,086 | 302,086 |
| Mar 2039 | 300,456 | 300,456 | 300,456 | 300,456 | 300,456 |
| Apr 2039 | 298,821 | 298,821 | 298,821 | 298,821 | 298,821 |
| May 2039 | 297,179 | 297,179 | 297,179 | 297,179 | 297,179 |
| Jun 2039 | 295,531 | 295,531 | 295,531 | 295,531 | 295,531 |
| Jul 2039 | 293,876 | 293,876 | 293,876 | 293,876 | 293,876 |
| Aug 2039 | 292,216 | 292,216 | 292,216 | 292,216 | 292,216 |
| Sep 2039 | 290,549 | 290,549 | 290,549 | 290,549 | 290,549 |
| Oct 2039 | 288,876 | 288,876 | 288,876 | 288,876 | 288,876 |
| Nov 2039 | 287,197 | 287,197 | 287,197 | 287,197 | 287,197 |
| Dec 2039 | 285,512 | 285,512 | 285,512 | 285,512 | 285,512 |
| Jan 2040 | 283,820 | 283,820 | 283,820 | 283,820 | 283,820 |
| Feb 2040 | 282,122 | 282,122 | 282,122 | 282,122 | 282,122 |
| Mar 2040 | 280,417 | 280,417 | 280,417 | 280,417 | 280,417 |
| Apr 2040 | 278,706 | 278,706 | 278,706 | 278,706 | 278,706 |
| May 2040 | 276,989 | 276,989 | 276,989 | 276,989 | 276,989 |
| Jun 2040 | 275,265 | 275,265 | 275,265 | 275,265 | 275,265 |
| Jul 2040 | 273,535 | 273,535 | 273,535 | 273,535 | 273,535 |
| Aug 2040 | 271,798 | 271,798 | 271,798 | 271,798 | 271,798 |
| Sep 2040 | 270,055 | 270,055 | 270,055 | 270,055 | 270,055 |
| Oct 2040 | 268,305 | 268,305 | 268,305 | 268,305 | 268,305 |
| Nov 2040 | 266,549 | 266,549 | 266,549 | 266,549 | 266,549 |
| Dec 2040 | 264,786 | 264,786 | 264,786 | 264,786 | 264,786 |
| Jan 2041 | 263,017 | 263,017 | 263,017 | 263,017 | 263,017 |
| Feb 2041 | 261,240 | 261,240 | 261,240 | 261,240 | 261,240 |
| Mar 2041 | 259,458 | 259,458 | 259,458 | 259,458 | 259,458 |
| Apr 2041 | 257,668 | 257,668 | 257,668 | 257,668 | 257,668 |
| May 2041 | 255,872 | 255,872 | 255,872 | 255,872 | 255,872 |
| Jun 2041 | 254,069 | 254,069 | 254,069 | 254,069 | 254,069 |
| Jul 2041 | 252,259 | 252,259 | 252,259 | 252,259 | 252,259 |
| Aug 2041 | 250,443 | 250,443 | 250,443 | 250,443 | 250,443 |
| Sep 2041 | 248,619 | 248,619 | 248,619 | 248,619 | 248,619 |
| Oct 2041 | 246,789 | 246,789 | 246,789 | 246,789 | 246,789 |
| Nov 2041 | 244,952 | 244,952 | 244,952 | 244,952 | 244,952 |
| Dec 2041 | 243,108 | 243,108 | 243,108 | 243,108 | 243,108 |
| Jan 2042 | 241,257 | 241,257 | 241,257 | 241,257 | 241,257 |
| Feb 2042 | 239,400 | 239,400 | 239,400 | 239,400 | 239,400 |
| Mar 2042 | 237,535 | 237,535 | 237,535 | 237,535 | 237,535 |
| Apr 2042 | 235,663 | 235,663 | 235,663 | 235,663 | 235,663 |
| May 2042 | 233,785 | 233,785 | 233,785 | 233,785 | 233,785 |
| Jun 2042 | 231,899 | 231,899 | 231,899 | 231,899 | 231,899 |
| Jul 2042 | 230,006 | 230,006 | 230,006 | 230,006 | 230,006 |
| Aug 2042 | 228,106 | 228,106 | 228,106 | 228,106 | 228,106 |
| Sep 2042 | 226,199 | 226,199 | 226,199 | 226,199 | 226,199 |
| Oct 2042 | 224,285 | 224,285 | 224,285 | 224,285 | 224,285 |
| Nov 2042 | 222,363 | 222,363 | 222,363 | 222,363 | 222,363 |
| Dec 2042 | 220,435 | 220,435 | 220,435 | 220,435 | 220,435 |
| Jan 2043 | 218,499 | 218,499 | 218,499 | 218,499 | 218,499 |
| Feb 2043 | 216,556 | 216,556 | 216,556 | 216,556 | 216,556 |
| Mar 2043 | 214,605 | 214,605 | 214,605 | 214,605 | 214,605 |
| Apr 2043 | 212,648 | 212,648 | 212,648 | 212,648 | 212,648 |
| May 2043 | 210,683 | 210,683 | 210,683 | 210,683 | 210,683 |
| Jun 2043 | 208,710 | 208,710 | 208,710 | 208,710 | 208,710 |
| Jul 2043 | 206,730 | 206,730 | 206,730 | 206,730 | 206,730 |
| Aug 2043 | 204,743 | 204,743 | 204,743 | 204,743 | 204,743 |
| Sep 2043 | 202,748 | 202,748 | 202,748 | 202,748 | 202,748 |
| Oct 2043 | 200,746 | 200,746 | 200,746 | 200,746 | 200,746 |
| Nov 2043 | 198,737 | 198,737 | 198,737 | 198,737 | 198,737 |
| Dec 2043 | 196,719 | 196,719 | 196,719 | 196,719 | 196,719 |
| Jan 2044 | 194,695 | 194,695 | 194,695 | 194,695 | 194,695 |
| Feb 2044 | 192,662 | 192,662 | 192,662 | 192,662 | 192,662 |
| Mar 2044 | 190,622 | 190,622 | 190,622 | 190,622 | 190,622 |
| Apr 2044 | 188,575 | 188,575 | 188,575 | 188,575 | 188,575 |
| May 2044 | 186,519 | 186,519 | 186,519 | 186,519 | 186,519 |
| Jun 2044 | 184,456 | 184,456 | 184,456 | 184,456 | 184,456 |
| Jul 2044 | 182,386 | 182,386 | 182,386 | 182,386 | 182,386 |
| Aug 2044 | 180,307 | 180,307 | 180,307 | 180,307 | 180,307 |
| Sep 2044 | 178,221 | 178,221 | 178,221 | 178,221 | 178,221 |
| Oct 2044 | 176,127 | 176,127 | 176,127 | 176,127 | 176,127 |
| Nov 2044 | 174,025 | 174,025 | 174,025 | 174,025 | 174,025 |
| Dec 2044 | 171,915 | 171,915 | 171,915 | 171,915 | 171,915 |
| Jan 2045 | 169,797 | 169,797 | 169,797 | 169,797 | 169,797 |
| Feb 2045 | 167,671 | 167,671 | 167,671 | 167,671 | 167,671 |
| Mar 2045 | 165,537 | 165,537 | 165,537 | 165,537 | 165,537 |
| Apr 2045 | 163,396 | 163,396 | 163,396 | 163,396 | 163,396 |
| May 2045 | 161,246 | 161,246 | 161,246 | 161,246 | 161,246 |
| Jun 2045 | 159,088 | 159,088 | 159,088 | 159,088 | 159,088 |
| Jul 2045 | 156,922 | 156,922 | 156,922 | 156,922 | 156,922 |
| Aug 2045 | 154,748 | 154,748 | 154,748 | 154,748 | 154,748 |
| Sep 2045 | 152,566 | 152,566 | 152,566 | 152,566 | 152,566 |
| Oct 2045 | 150,376 | 150,376 | 150,376 | 150,376 | 150,376 |
| Nov 2045 | 148,177 | 148,177 | 148,177 | 148,177 | 148,177 |
| Dec 2045 | 145,970 | 145,970 | 145,970 | 145,970 | 145,970 |
| Jan 2046 | 143,755 | 143,755 | 143,755 | 143,755 | 143,755 |
| Feb 2046 | 141,532 | 141,532 | 141,532 | 141,532 | 141,532 |
| Mar 2046 | 139,300 | 139,300 | 139,300 | 139,300 | 139,300 |
| Apr 2046 | 137,060 | 137,060 | 137,060 | 137,060 | 137,060 |
| May 2046 | 134,812 | 134,812 | 134,812 | 134,812 | 134,812 |
| Jun 2046 | 132,555 | 132,555 | 132,555 | 132,555 | 132,555 |
| Jul 2046 | 130,289 | 130,289 | 130,289 | 130,289 | 130,289 |
| Aug 2046 | 128,015 | 128,015 | 128,015 | 128,015 | 128,015 |
| Sep 2046 | 125,733 | 125,733 | 125,733 | 125,733 | 125,733 |
| Oct 2046 | 123,442 | 123,442 | 123,442 | 123,442 | 123,442 |
| Nov 2046 | 121,142 | 121,142 | 121,142 | 121,142 | 121,142 |
| Dec 2046 | 118,834 | 118,834 | 118,834 | 118,834 | 118,834 |
| Jan 2047 | 116,517 | 116,517 | 116,517 | 116,517 | 116,517 |
| Feb 2047 | 114,192 | 114,192 | 114,192 | 114,192 | 114,192 |
| Mar 2047 | 111,858 | 111,858 | 111,858 | 111,858 | 111,858 |
| Apr 2047 | 109,515 | 109,515 | 109,515 | 109,515 | 109,515 |
| May 2047 | 107,163 | 107,163 | 107,163 | 107,163 | 107,163 |
| Jun 2047 | 104,802 | 104,802 | 104,802 | 104,802 | 104,802 |
| Jul 2047 | 102,433 | 102,433 | 102,433 | 102,433 | 102,433 |
| Aug 2047 | 100,054 | 100,054 | 100,054 | 100,054 | 100,054 |
| Sep 2047 | 97,667 | 97,667 | 97,667 | 97,667 | 97,667 |
| Oct 2047 | 95,271 | 95,271 | 95,271 | 95,271 | 95,271 |
| Nov 2047 | 92,866 | 92,866 | 92,866 | 92,866 | 92,866 |
| Dec 2047 | 90,452 | 90,452 | 90,452 | 90,452 | 90,452 |
| Jan 2048 | 88,028 | 88,028 | 88,028 | 88,028 | 88,028 |
| Feb 2048 | 85,596 | 85,596 | 85,596 | 85,596 | 85,596 |
| Mar 2048 | 83,154 | 83,154 | 83,154 | 83,154 | 83,154 |
| Apr 2048 | 80,704 | 80,704 | 80,704 | 80,704 | 80,704 |
| May 2048 | 78,244 | 78,244 | 78,244 | 78,244 | 78,244 |
| Jun 2048 | 75,775 | 75,775 | 75,775 | 75,775 | 75,775 |
| Jul 2048 | 73,297 | 73,297 | 73,297 | 73,297 | 73,297 |
| Aug 2048 | 70,809 | 70,809 | 70,809 | 70,809 | 70,809 |
| Sep 2048 | 68,312 | 68,312 | 68,312 | 68,312 | 68,312 |
| Oct 2048 | 65,806 | 65,806 | 65,806 | 65,806 | 65,806 |
| Nov 2048 | 63,290 | 63,290 | 63,290 | 63,290 | 63,290 |
| Dec 2048 | 60,765 | 60,765 | 60,765 | 60,765 | 60,765 |
| Jan 2049 | 58,230 | 58,230 | 58,230 | 58,230 | 58,230 |
| Feb 2049 | 55,686 | 55,686 | 55,686 | 55,686 | 55,686 |
| Mar 2049 | 53,133 | 53,133 | 53,133 | 53,133 | 53,133 |
| Apr 2049 | 50,569 | 50,569 | 50,569 | 50,569 | 50,569 |
| May 2049 | 47,996 | 47,996 | 47,996 | 47,996 | 47,996 |
| Jun 2049 | 45,414 | 45,414 | 45,414 | 45,414 | 45,414 |
| Jul 2049 | 42,822 | 42,822 | 42,822 | 42,822 | 42,822 |
| Aug 2049 | 40,220 | 40,220 | 40,220 | 40,220 | 40,220 |
| Sep 2049 | 37,608 | 37,608 | 37,608 | 37,608 | 37,608 |
| Oct 2049 | 34,987 | 34,987 | 34,987 | 34,987 | 34,987 |
| Nov 2049 | 32,356 | 32,356 | 32,356 | 32,356 | 32,356 |
| Dec 2049 | 29,714 | 29,714 | 29,714 | 29,714 | 29,714 |
| Jan 2050 | 27,063 | 27,063 | 27,063 | 27,063 | 27,063 |
| Feb 2050 | 24,402 | 24,402 | 24,402 | 24,402 | 24,402 |
| Mar 2050 | 21,731 | 21,731 | 21,731 | 21,731 | 21,731 |
| Apr 2050 | 19,050 | 19,050 | 19,050 | 19,050 | 19,050 |
| May 2050 | 16,359 | 16,359 | 16,359 | 16,359 | 16,359 |
| Jun 2050 | 13,658 | 13,658 | 13,658 | 13,658 | 13,658 |
| Jul 2050 | 10,947 | 10,947 | 10,947 | 10,947 | 10,947 |
| Aug 2050 | 8,226 | 8,226 | 8,226 | 8,226 | 8,226 |
| Sep 2050 | 5,494 | 5,494 | 5,494 | 5,494 | 5,494 |
| Oct 2050 | 2,752 | 2,752 | 2,752 | 2,752 | 2,752 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
record hash 2427e6125a2abe1f
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 6,456.76 | 6,778.32 |
| Bad | 27.65% | 3,925.90 | 5,971.98 |
| Base | 72.35% | 1,769.15 | 4,636.75 |
| Good | 0.00% | 17.38 | 112.35 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 2,365.49 | 5,005.94 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 8,578 limit, starting from 5,992 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 5,992 | 5,992 | 5,992 | 5,992 | 5,992 |
| Oct 2026 | 8,578 | 7,091 | 6,183 | 5,992 | 5,992 |
| Nov 2026 | 8,578 | 8,578 | 7,688 | 6,778 | 5,992 |
| Dec 2026 | 8,578 | 8,578 | 8,298 | 7,334 | 5,992 |
| Jan 2027 | 8,578 | 8,578 | 8,428 | 7,458 | 5,992 |
| Feb 2027 | 8,578 | 8,578 | 8,373 | 7,284 | 5,992 |
| Mar 2027 | 8,578 | 8,578 | 8,424 | 7,234 | 5,992 |
| Apr 2027 | 8,578 | 8,578 | 8,381 | 7,200 | 5,992 |
| May 2027 | 8,578 | 8,578 | 8,350 | 7,178 | 5,992 |
| Jun 2027 | 8,578 | 8,578 | 8,509 | 7,197 | 5,992 |
| Jul 2027 | 8,578 | 8,578 | 8,493 | 7,152 | 5,992 |
| Aug 2027 | 8,578 | 8,578 | 8,338 | 7,086 | 5,992 |
| Sep 2027 | 8,578 | 8,578 | 8,466 | 7,125 | 5,992 |
| Oct 2027 | 8,578 | 8,578 | 8,548 | 7,270 | 5,992 |
| Nov 2027 | 8,578 | 8,578 | 8,553 | 7,245 | 5,992 |
| Dec 2027 | 8,578 | 8,578 | 8,578 | 7,225 | 5,992 |
| Jan 2028 | 8,578 | 8,578 | 8,578 | 7,233 | 5,992 |
| Feb 2028 | 8,578 | 8,578 | 8,578 | 7,213 | 5,992 |
| Mar 2028 | 8,578 | 8,578 | 8,578 | 7,231 | 5,992 |
| Apr 2028 | 8,578 | 8,578 | 8,578 | 7,308 | 5,992 |
| May 2028 | 8,578 | 8,578 | 8,578 | 7,247 | 5,992 |
| Jun 2028 | 8,578 | 8,578 | 8,578 | 7,296 | 5,992 |
| Jul 2028 | 8,578 | 8,578 | 8,578 | 7,224 | 5,992 |
| Aug 2028 | 8,578 | 8,578 | 8,578 | 7,236 | 5,992 |
| Sep 2028 | 8,578 | 8,578 | 8,578 | 7,297 | 5,992 |
| Oct 2028 | 8,578 | 8,578 | 8,578 | 7,303 | 5,992 |
| Nov 2028 | 8,578 | 8,578 | 8,578 | 7,244 | 5,992 |
| Dec 2028 | 8,578 | 8,578 | 8,578 | 7,338 | 5,992 |
| Jan 2029 | 8,578 | 8,578 | 8,578 | 7,199 | 5,992 |
| Feb 2029 | 8,578 | 8,578 | 8,578 | 7,351 | 5,992 |
| Mar 2029 | 8,578 | 8,578 | 8,578 | 7,284 | 5,992 |
| Apr 2029 | 8,578 | 8,578 | 8,578 | 7,345 | 5,992 |
| May 2029 | 8,578 | 8,578 | 8,578 | 7,320 | 5,992 |
| Jun 2029 | 8,578 | 8,578 | 8,578 | 7,311 | 5,992 |
| Jul 2029 | 8,578 | 8,578 | 8,578 | 7,204 | 5,992 |
| Aug 2029 | 8,578 | 8,578 | 8,578 | 7,171 | 5,992 |
| Sep 2029 | 8,578 | 8,578 | 8,578 | 7,322 | 5,992 |
| Oct 2029 | 8,578 | 8,578 | 8,578 | 7,359 | 5,992 |
| Nov 2029 | 8,578 | 8,578 | 8,578 | 7,327 | 5,992 |
| Dec 2029 | 8,578 | 8,578 | 8,578 | 7,393 | 5,992 |
| Jan 2030 | 8,578 | 8,578 | 8,578 | 7,347 | 5,992 |
| Feb 2030 | 8,578 | 8,578 | 8,578 | 7,287 | 5,992 |
| Mar 2030 | 8,578 | 8,578 | 8,578 | 7,364 | 5,992 |
| Apr 2030 | 8,578 | 8,578 | 8,578 | 7,421 | 5,992 |
| May 2030 | 8,578 | 8,578 | 8,578 | 7,370 | 5,992 |
| Jun 2030 | 8,578 | 8,578 | 8,578 | 7,408 | 5,992 |
| Jul 2030 | 8,578 | 8,578 | 8,578 | 7,354 | 5,992 |
| Aug 2030 | 8,578 | 8,578 | 8,578 | 7,370 | 5,992 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
record hash 62b4a040cb05af3d
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 5,127.18 | 5,154.81 |
| Bad | 27.65% | 4,251.22 | 4,616.06 |
| Base | 72.35% | 2,765.82 | 3,373.75 |
| Good | 0.00% | 82.02 | 93.15 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 3,176.53 | 3,717.25 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 6,291 limit, starting from 4,531 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 4,531 | 4,531 | 4,531 | 4,531 | 4,531 |
| Oct 2026 | 6,291 | 5,279 | 4,661 | 4,531 | 4,531 |
| Nov 2026 | 6,291 | 6,291 | 5,685 | 5,066 | 4,531 |
| Dec 2026 | 6,291 | 6,291 | 6,101 | 5,445 | 4,531 |
| Jan 2027 | 6,291 | 6,291 | 6,189 | 5,529 | 4,531 |
| Feb 2027 | 6,291 | 6,291 | 6,152 | 5,411 | 4,531 |
| Mar 2027 | 6,291 | 6,291 | 6,186 | 5,377 | 4,531 |
| Apr 2027 | 6,291 | 6,291 | 6,158 | 5,353 | 4,531 |
| May 2027 | 6,291 | 6,291 | 6,136 | 5,338 | 4,531 |
| Jun 2027 | 6,291 | 6,291 | 6,245 | 5,351 | 4,531 |
| Jul 2027 | 6,291 | 6,291 | 6,233 | 5,320 | 4,531 |
| Aug 2027 | 6,291 | 6,291 | 6,128 | 5,276 | 4,531 |
| Sep 2027 | 6,291 | 6,291 | 6,215 | 5,302 | 4,531 |
| Oct 2027 | 6,291 | 6,291 | 6,271 | 5,401 | 4,531 |
| Nov 2027 | 6,291 | 6,291 | 6,275 | 5,384 | 4,531 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 17d9c8880fbfa5ba
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 159,032.93 | 168,269.51 |
| Bad | 27.65% | 99,270.77 | 162,815.91 |
| Base | 72.35% | 46,048.51 | 152,181.25 |
| Good | 0.00% | 522.85 | 16,571.43 |
| Better | 0.00% | 0.01 | 0.07 |
| Blended | 100% | 60,764.46 | 155,121.73 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.27% | 0.18% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.25% | 0.20% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.24% | 0.21% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.22% | 0.19% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.19% | 0.17% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.18% | 0.09% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.16% | 0.05% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.15% | 0.06% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.13% | 0.06% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.13% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.13% | 0.13% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.12% | 0.18% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.11% | 0.23% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.10% | 0.24% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.09% | 0.18% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.09% | 0.20% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.08% | 0.21% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.07% | 0.21% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.06% | 0.18% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.05% | 0.11% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.05% | 0.09% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.04% | 0.10% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.04% | 0.12% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.04% | 0.16% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.03% | 0.14% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.03% | 0.15% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.03% | 0.17% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.02% | 0.13% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.02% | 0.15% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.02% | 0.17% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.02% | 0.21% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.02% | 0.25% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.02% | 0.29% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.02% | 0.33% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.01% | 0.38% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.01% | 0.43% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.01% | 0.42% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.01% | 0.35% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.01% | 0.34% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
Installment amortization over the 216-month term, from a 181,411 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 177,541 | 177,541 | 177,541 | 177,541 | 177,541 |
| Oct 2026 | 176,980 | 176,980 | 176,980 | 176,980 | 176,980 |
| Nov 2026 | 176,417 | 176,417 | 176,417 | 176,417 | 176,417 |
| Dec 2026 | 175,852 | 175,852 | 175,852 | 175,852 | 175,852 |
| Jan 2027 | 175,284 | 175,284 | 175,284 | 175,284 | 175,284 |
| Feb 2027 | 174,714 | 174,714 | 174,714 | 174,714 | 174,714 |
| Mar 2027 | 174,143 | 174,143 | 174,143 | 174,143 | 174,143 |
| Apr 2027 | 173,569 | 173,569 | 173,569 | 173,569 | 173,569 |
| May 2027 | 172,993 | 172,993 | 172,993 | 172,993 | 172,993 |
| Jun 2027 | 172,415 | 172,415 | 172,415 | 172,415 | 172,415 |
| Jul 2027 | 171,834 | 171,834 | 171,834 | 171,834 | 171,834 |
| Aug 2027 | 171,252 | 171,252 | 171,252 | 171,252 | 171,252 |
| Sep 2027 | 170,667 | 170,667 | 170,667 | 170,667 | 170,667 |
| Oct 2027 | 170,080 | 170,080 | 170,080 | 170,080 | 170,080 |
| Nov 2027 | 169,491 | 169,491 | 169,491 | 169,491 | 169,491 |
| Dec 2027 | 168,900 | 168,900 | 168,900 | 168,900 | 168,900 |
| Jan 2028 | 168,306 | 168,306 | 168,306 | 168,306 | 168,306 |
| Feb 2028 | 167,710 | 167,710 | 167,710 | 167,710 | 167,710 |
| Mar 2028 | 167,112 | 167,112 | 167,112 | 167,112 | 167,112 |
| Apr 2028 | 166,512 | 166,512 | 166,512 | 166,512 | 166,512 |
| May 2028 | 165,909 | 165,909 | 165,909 | 165,909 | 165,909 |
| Jun 2028 | 165,305 | 165,305 | 165,305 | 165,305 | 165,305 |
| Jul 2028 | 164,698 | 164,698 | 164,698 | 164,698 | 164,698 |
| Aug 2028 | 164,088 | 164,088 | 164,088 | 164,088 | 164,088 |
| Sep 2028 | 163,477 | 163,477 | 163,477 | 163,477 | 163,477 |
| Oct 2028 | 162,863 | 162,863 | 162,863 | 162,863 | 162,863 |
| Nov 2028 | 162,247 | 162,247 | 162,247 | 162,247 | 162,247 |
| Dec 2028 | 161,628 | 161,628 | 161,628 | 161,628 | 161,628 |
| Jan 2029 | 161,007 | 161,007 | 161,007 | 161,007 | 161,007 |
| Feb 2029 | 160,384 | 160,384 | 160,384 | 160,384 | 160,384 |
| Mar 2029 | 159,759 | 159,759 | 159,759 | 159,759 | 159,759 |
| Apr 2029 | 159,131 | 159,131 | 159,131 | 159,131 | 159,131 |
| May 2029 | 158,501 | 158,501 | 158,501 | 158,501 | 158,501 |
| Jun 2029 | 157,868 | 157,868 | 157,868 | 157,868 | 157,868 |
| Jul 2029 | 157,233 | 157,233 | 157,233 | 157,233 | 157,233 |
| Aug 2029 | 156,596 | 156,596 | 156,596 | 156,596 | 156,596 |
| Sep 2029 | 155,956 | 155,956 | 155,956 | 155,956 | 155,956 |
| Oct 2029 | 155,314 | 155,314 | 155,314 | 155,314 | 155,314 |
| Nov 2029 | 154,670 | 154,670 | 154,670 | 154,670 | 154,670 |
| Dec 2029 | 154,023 | 154,023 | 154,023 | 154,023 | 154,023 |
| Jan 2030 | 153,373 | 153,373 | 153,373 | 153,373 | 153,373 |
| Feb 2030 | 152,722 | 152,722 | 152,722 | 152,722 | 152,722 |
| Mar 2030 | 152,067 | 152,067 | 152,067 | 152,067 | 152,067 |
| Apr 2030 | 151,411 | 151,411 | 151,411 | 151,411 | 151,411 |
| May 2030 | 150,751 | 150,751 | 150,751 | 150,751 | 150,751 |
| Jun 2030 | 150,090 | 150,090 | 150,090 | 150,090 | 150,090 |
| Jul 2030 | 149,426 | 149,426 | 149,426 | 149,426 | 149,426 |
| Aug 2030 | 148,759 | 148,759 | 148,759 | 148,759 | 148,759 |
| Sep 2030 | 148,090 | 148,090 | 148,090 | 148,090 | 148,090 |
| Oct 2030 | 147,419 | 147,419 | 147,419 | 147,419 | 147,419 |
| Nov 2030 | 146,744 | 146,744 | 146,744 | 146,744 | 146,744 |
| Dec 2030 | 146,068 | 146,068 | 146,068 | 146,068 | 146,068 |
| Jan 2031 | 145,389 | 145,389 | 145,389 | 145,389 | 145,389 |
| Feb 2031 | 144,707 | 144,707 | 144,707 | 144,707 | 144,707 |
| Mar 2031 | 144,023 | 144,023 | 144,023 | 144,023 | 144,023 |
| Apr 2031 | 143,336 | 143,336 | 143,336 | 143,336 | 143,336 |
| May 2031 | 142,646 | 142,646 | 142,646 | 142,646 | 142,646 |
| Jun 2031 | 141,954 | 141,954 | 141,954 | 141,954 | 141,954 |
| Jul 2031 | 141,260 | 141,260 | 141,260 | 141,260 | 141,260 |
| Aug 2031 | 140,563 | 140,563 | 140,563 | 140,563 | 140,563 |
| Sep 2031 | 139,863 | 139,863 | 139,863 | 139,863 | 139,863 |
| Oct 2031 | 139,160 | 139,160 | 139,160 | 139,160 | 139,160 |
| Nov 2031 | 138,455 | 138,455 | 138,455 | 138,455 | 138,455 |
| Dec 2031 | 137,747 | 137,747 | 137,747 | 137,747 | 137,747 |
| Jan 2032 | 137,037 | 137,037 | 137,037 | 137,037 | 137,037 |
| Feb 2032 | 136,324 | 136,324 | 136,324 | 136,324 | 136,324 |
| Mar 2032 | 135,608 | 135,608 | 135,608 | 135,608 | 135,608 |
| Apr 2032 | 134,890 | 134,890 | 134,890 | 134,890 | 134,890 |
| May 2032 | 134,169 | 134,169 | 134,169 | 134,169 | 134,169 |
| Jun 2032 | 133,445 | 133,445 | 133,445 | 133,445 | 133,445 |
| Jul 2032 | 132,719 | 132,719 | 132,719 | 132,719 | 132,719 |
| Aug 2032 | 131,989 | 131,989 | 131,989 | 131,989 | 131,989 |
| Sep 2032 | 131,257 | 131,257 | 131,257 | 131,257 | 131,257 |
| Oct 2032 | 130,523 | 130,523 | 130,523 | 130,523 | 130,523 |
| Nov 2032 | 129,785 | 129,785 | 129,785 | 129,785 | 129,785 |
| Dec 2032 | 129,045 | 129,045 | 129,045 | 129,045 | 129,045 |
| Jan 2033 | 128,302 | 128,302 | 128,302 | 128,302 | 128,302 |
| Feb 2033 | 127,556 | 127,556 | 127,556 | 127,556 | 127,556 |
| Mar 2033 | 126,808 | 126,808 | 126,808 | 126,808 | 126,808 |
| Apr 2033 | 126,056 | 126,056 | 126,056 | 126,056 | 126,056 |
| May 2033 | 125,302 | 125,302 | 125,302 | 125,302 | 125,302 |
| Jun 2033 | 124,545 | 124,545 | 124,545 | 124,545 | 124,545 |
| Jul 2033 | 123,785 | 123,785 | 123,785 | 123,785 | 123,785 |
| Aug 2033 | 123,022 | 123,022 | 123,022 | 123,022 | 123,022 |
| Sep 2033 | 122,257 | 122,257 | 122,257 | 122,257 | 122,257 |
| Oct 2033 | 121,488 | 121,488 | 121,488 | 121,488 | 121,488 |
| Nov 2033 | 120,717 | 120,717 | 120,717 | 120,717 | 120,717 |
| Dec 2033 | 119,943 | 119,943 | 119,943 | 119,943 | 119,943 |
| Jan 2034 | 119,165 | 119,165 | 119,165 | 119,165 | 119,165 |
| Feb 2034 | 118,385 | 118,385 | 118,385 | 118,385 | 118,385 |
| Mar 2034 | 117,602 | 117,602 | 117,602 | 117,602 | 117,602 |
| Apr 2034 | 116,817 | 116,817 | 116,817 | 116,817 | 116,817 |
| May 2034 | 116,028 | 116,028 | 116,028 | 116,028 | 116,028 |
| Jun 2034 | 115,236 | 115,236 | 115,236 | 115,236 | 115,236 |
| Jul 2034 | 114,441 | 114,441 | 114,441 | 114,441 | 114,441 |
| Aug 2034 | 113,643 | 113,643 | 113,643 | 113,643 | 113,643 |
| Sep 2034 | 112,843 | 112,843 | 112,843 | 112,843 | 112,843 |
| Oct 2034 | 112,039 | 112,039 | 112,039 | 112,039 | 112,039 |
| Nov 2034 | 111,232 | 111,232 | 111,232 | 111,232 | 111,232 |
| Dec 2034 | 110,422 | 110,422 | 110,422 | 110,422 | 110,422 |
| Jan 2035 | 109,609 | 109,609 | 109,609 | 109,609 | 109,609 |
| Feb 2035 | 108,793 | 108,793 | 108,793 | 108,793 | 108,793 |
| Mar 2035 | 107,974 | 107,974 | 107,974 | 107,974 | 107,974 |
| Apr 2035 | 107,152 | 107,152 | 107,152 | 107,152 | 107,152 |
| May 2035 | 106,327 | 106,327 | 106,327 | 106,327 | 106,327 |
| Jun 2035 | 105,499 | 105,499 | 105,499 | 105,499 | 105,499 |
| Jul 2035 | 104,668 | 104,668 | 104,668 | 104,668 | 104,668 |
| Aug 2035 | 103,833 | 103,833 | 103,833 | 103,833 | 103,833 |
| Sep 2035 | 102,996 | 102,996 | 102,996 | 102,996 | 102,996 |
| Oct 2035 | 102,155 | 102,155 | 102,155 | 102,155 | 102,155 |
| Nov 2035 | 101,311 | 101,311 | 101,311 | 101,311 | 101,311 |
| Dec 2035 | 100,464 | 100,464 | 100,464 | 100,464 | 100,464 |
| Jan 2036 | 99,614 | 99,614 | 99,614 | 99,614 | 99,614 |
| Feb 2036 | 98,761 | 98,761 | 98,761 | 98,761 | 98,761 |
| Mar 2036 | 97,904 | 97,904 | 97,904 | 97,904 | 97,904 |
| Apr 2036 | 97,044 | 97,044 | 97,044 | 97,044 | 97,044 |
| May 2036 | 96,181 | 96,181 | 96,181 | 96,181 | 96,181 |
| Jun 2036 | 95,315 | 95,315 | 95,315 | 95,315 | 95,315 |
| Jul 2036 | 94,446 | 94,446 | 94,446 | 94,446 | 94,446 |
| Aug 2036 | 93,573 | 93,573 | 93,573 | 93,573 | 93,573 |
| Sep 2036 | 92,697 | 92,697 | 92,697 | 92,697 | 92,697 |
| Oct 2036 | 91,818 | 91,818 | 91,818 | 91,818 | 91,818 |
| Nov 2036 | 90,935 | 90,935 | 90,935 | 90,935 | 90,935 |
| Dec 2036 | 90,049 | 90,049 | 90,049 | 90,049 | 90,049 |
| Jan 2037 | 89,160 | 89,160 | 89,160 | 89,160 | 89,160 |
| Feb 2037 | 88,267 | 88,267 | 88,267 | 88,267 | 88,267 |
| Mar 2037 | 87,371 | 87,371 | 87,371 | 87,371 | 87,371 |
| Apr 2037 | 86,472 | 86,472 | 86,472 | 86,472 | 86,472 |
| May 2037 | 85,569 | 85,569 | 85,569 | 85,569 | 85,569 |
| Jun 2037 | 84,663 | 84,663 | 84,663 | 84,663 | 84,663 |
| Jul 2037 | 83,754 | 83,754 | 83,754 | 83,754 | 83,754 |
| Aug 2037 | 82,841 | 82,841 | 82,841 | 82,841 | 82,841 |
| Sep 2037 | 81,925 | 81,925 | 81,925 | 81,925 | 81,925 |
| Oct 2037 | 81,005 | 81,005 | 81,005 | 81,005 | 81,005 |
| Nov 2037 | 80,082 | 80,082 | 80,082 | 80,082 | 80,082 |
| Dec 2037 | 79,155 | 79,155 | 79,155 | 79,155 | 79,155 |
| Jan 2038 | 78,225 | 78,225 | 78,225 | 78,225 | 78,225 |
| Feb 2038 | 77,292 | 77,292 | 77,292 | 77,292 | 77,292 |
| Mar 2038 | 76,354 | 76,354 | 76,354 | 76,354 | 76,354 |
| Apr 2038 | 75,414 | 75,414 | 75,414 | 75,414 | 75,414 |
| May 2038 | 74,470 | 74,470 | 74,470 | 74,470 | 74,470 |
| Jun 2038 | 73,522 | 73,522 | 73,522 | 73,522 | 73,522 |
| Jul 2038 | 72,571 | 72,571 | 72,571 | 72,571 | 72,571 |
| Aug 2038 | 71,616 | 71,616 | 71,616 | 71,616 | 71,616 |
| Sep 2038 | 70,658 | 70,658 | 70,658 | 70,658 | 70,658 |
| Oct 2038 | 69,696 | 69,696 | 69,696 | 69,696 | 69,696 |
| Nov 2038 | 68,730 | 68,730 | 68,730 | 68,730 | 68,730 |
| Dec 2038 | 67,761 | 67,761 | 67,761 | 67,761 | 67,761 |
| Jan 2039 | 66,788 | 66,788 | 66,788 | 66,788 | 66,788 |
| Feb 2039 | 65,812 | 65,812 | 65,812 | 65,812 | 65,812 |
| Mar 2039 | 64,832 | 64,832 | 64,832 | 64,832 | 64,832 |
| Apr 2039 | 63,848 | 63,848 | 63,848 | 63,848 | 63,848 |
| May 2039 | 62,860 | 62,860 | 62,860 | 62,860 | 62,860 |
| Jun 2039 | 61,869 | 61,869 | 61,869 | 61,869 | 61,869 |
| Jul 2039 | 60,874 | 60,874 | 60,874 | 60,874 | 60,874 |
| Aug 2039 | 59,875 | 59,875 | 59,875 | 59,875 | 59,875 |
| Sep 2039 | 58,873 | 58,873 | 58,873 | 58,873 | 58,873 |
| Oct 2039 | 57,867 | 57,867 | 57,867 | 57,867 | 57,867 |
| Nov 2039 | 56,857 | 56,857 | 56,857 | 56,857 | 56,857 |
| Dec 2039 | 55,843 | 55,843 | 55,843 | 55,843 | 55,843 |
| Jan 2040 | 54,826 | 54,826 | 54,826 | 54,826 | 54,826 |
| Feb 2040 | 53,804 | 53,804 | 53,804 | 53,804 | 53,804 |
| Mar 2040 | 52,779 | 52,779 | 52,779 | 52,779 | 52,779 |
| Apr 2040 | 51,750 | 51,750 | 51,750 | 51,750 | 51,750 |
| May 2040 | 50,717 | 50,717 | 50,717 | 50,717 | 50,717 |
| Jun 2040 | 49,681 | 49,681 | 49,681 | 49,681 | 49,681 |
| Jul 2040 | 48,640 | 48,640 | 48,640 | 48,640 | 48,640 |
| Aug 2040 | 47,595 | 47,595 | 47,595 | 47,595 | 47,595 |
| Sep 2040 | 46,547 | 46,547 | 46,547 | 46,547 | 46,547 |
| Oct 2040 | 45,495 | 45,495 | 45,495 | 45,495 | 45,495 |
| Nov 2040 | 44,438 | 44,438 | 44,438 | 44,438 | 44,438 |
| Dec 2040 | 43,378 | 43,378 | 43,378 | 43,378 | 43,378 |
| Jan 2041 | 42,314 | 42,314 | 42,314 | 42,314 | 42,314 |
| Feb 2041 | 41,246 | 41,246 | 41,246 | 41,246 | 41,246 |
| Mar 2041 | 40,173 | 40,173 | 40,173 | 40,173 | 40,173 |
| Apr 2041 | 39,097 | 39,097 | 39,097 | 39,097 | 39,097 |
| May 2041 | 38,017 | 38,017 | 38,017 | 38,017 | 38,017 |
| Jun 2041 | 36,932 | 36,932 | 36,932 | 36,932 | 36,932 |
| Jul 2041 | 35,844 | 35,844 | 35,844 | 35,844 | 35,844 |
| Aug 2041 | 34,751 | 34,751 | 34,751 | 34,751 | 34,751 |
| Sep 2041 | 33,655 | 33,655 | 33,655 | 33,655 | 33,655 |
| Oct 2041 | 32,554 | 32,554 | 32,554 | 32,554 | 32,554 |
| Nov 2041 | 31,449 | 31,449 | 31,449 | 31,449 | 31,449 |
| Dec 2041 | 30,340 | 30,340 | 30,340 | 30,340 | 30,340 |
| Jan 2042 | 29,227 | 29,227 | 29,227 | 29,227 | 29,227 |
| Feb 2042 | 28,110 | 28,110 | 28,110 | 28,110 | 28,110 |
| Mar 2042 | 26,988 | 26,988 | 26,988 | 26,988 | 26,988 |
| Apr 2042 | 25,862 | 25,862 | 25,862 | 25,862 | 25,862 |
| May 2042 | 24,733 | 24,733 | 24,733 | 24,733 | 24,733 |
| Jun 2042 | 23,598 | 23,598 | 23,598 | 23,598 | 23,598 |
| Jul 2042 | 22,460 | 22,460 | 22,460 | 22,460 | 22,460 |
| Aug 2042 | 21,317 | 21,317 | 21,317 | 21,317 | 21,317 |
| Sep 2042 | 20,170 | 20,170 | 20,170 | 20,170 | 20,170 |
| Oct 2042 | 19,019 | 19,019 | 19,019 | 19,019 | 19,019 |
| Nov 2042 | 17,863 | 17,863 | 17,863 | 17,863 | 17,863 |
| Dec 2042 | 16,703 | 16,703 | 16,703 | 16,703 | 16,703 |
| Jan 2043 | 15,539 | 15,539 | 15,539 | 15,539 | 15,539 |
| Feb 2043 | 14,370 | 14,370 | 14,370 | 14,370 | 14,370 |
| Mar 2043 | 13,197 | 13,197 | 13,197 | 13,197 | 13,197 |
| Apr 2043 | 12,020 | 12,020 | 12,020 | 12,020 | 12,020 |
| May 2043 | 10,838 | 10,838 | 10,838 | 10,838 | 10,838 |
| Jun 2043 | 9,652 | 9,652 | 9,652 | 9,652 | 9,652 |
| Jul 2043 | 8,461 | 8,461 | 8,461 | 8,461 | 8,461 |
| Aug 2043 | 7,266 | 7,266 | 7,266 | 7,266 | 7,266 |
| Sep 2043 | 6,066 | 6,066 | 6,066 | 6,066 | 6,066 |
| Oct 2043 | 4,862 | 4,862 | 4,862 | 4,862 | 4,862 |
| Nov 2043 | 3,653 | 3,653 | 3,653 | 3,653 | 3,653 |
| Dec 2043 | 2,440 | 2,440 | 2,440 | 2,440 | 2,440 |
| Jan 2044 | 1,222 | 1,222 | 1,222 | 1,222 | 1,222 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
record hash dc5d4e0a8230eb8d
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 435,599.42 | 435,599.42 |
| Bad | 27.65% | 418,352.39 | 431,723.33 |
| Base | 72.35% | 356,627.56 | 427,177.82 |
| Good | 0.00% | 31,465.72 | 230,461.01 |
| Better | 0.00% | 2.16 | 35.41 |
| Blended | 100% | 373,694.48 | 428,434.66 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.60% | 1.62% | 0.00% |
| May 2028 | 0.00% | 0.00% | 0.44% | 1.56% | 0.00% |
| Jun 2028 | 0.00% | 0.00% | 0.33% | 1.80% | 0.00% |
| Jul 2028 | 0.00% | 0.00% | 0.24% | 1.89% | 0.00% |
| Aug 2028 | 0.00% | 0.00% | 0.18% | 1.73% | 0.00% |
| Sep 2028 | 0.00% | 0.00% | 0.13% | 1.82% | 0.00% |
| Oct 2028 | 0.00% | 0.00% | 0.09% | 1.65% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.06% | 1.64% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.05% | 1.96% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.02% | 1.67% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.00% | 1.75% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.00% | 1.61% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.00% | 2.00% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.00% | 1.88% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.00% | 1.35% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.00% | 1.31% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.00% | 1.12% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.00% | 1.71% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.00% | 1.85% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.00% | 1.72% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.00% | 1.83% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.00% | 1.68% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.00% | 1.54% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.00% | 1.76% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.00% | 1.79% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.63% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.51% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.35% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 1.14% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.96% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.80% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.88% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.81% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.53% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.53% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.48% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.36% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2050 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Feb 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Mar 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Apr 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| May 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jun 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jul 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Aug 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Sep 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2051 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Installment amortization over the 306-month term, from a 451,696 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 450,113 | 450,113 | 450,113 | 450,113 | 450,113 |
| Oct 2026 | 449,316 | 449,316 | 449,316 | 449,316 | 449,316 |
| Nov 2026 | 448,517 | 448,517 | 448,517 | 448,517 | 448,517 |
| Dec 2026 | 447,715 | 447,715 | 447,715 | 447,715 | 447,715 |
| Jan 2027 | 446,910 | 446,910 | 446,910 | 446,910 | 446,910 |
| Feb 2027 | 446,102 | 446,102 | 446,102 | 446,102 | 446,102 |
| Mar 2027 | 445,291 | 445,291 | 445,291 | 445,291 | 445,291 |
| Apr 2027 | 444,476 | 444,476 | 444,476 | 444,476 | 444,476 |
| May 2027 | 443,659 | 443,659 | 443,659 | 443,659 | 443,659 |
| Jun 2027 | 442,839 | 442,839 | 442,839 | 442,839 | 442,839 |
| Jul 2027 | 442,015 | 442,015 | 442,015 | 442,015 | 442,015 |
| Aug 2027 | 441,189 | 441,189 | 441,189 | 441,189 | 441,189 |
| Sep 2027 | 440,359 | 440,359 | 440,359 | 440,359 | 440,359 |
| Oct 2027 | 439,527 | 439,527 | 439,527 | 439,527 | 439,527 |
| Nov 2027 | 438,691 | 438,691 | 438,691 | 438,691 | 438,691 |
| Dec 2027 | 437,852 | 437,852 | 437,852 | 437,852 | 437,852 |
| Jan 2028 | 437,010 | 437,010 | 437,010 | 437,010 | 437,010 |
| Feb 2028 | 436,164 | 436,164 | 436,164 | 436,164 | 436,164 |
| Mar 2028 | 435,316 | 435,316 | 435,316 | 435,316 | 435,316 |
| Apr 2028 | 434,464 | 434,464 | 434,464 | 434,464 | 434,464 |
| May 2028 | 433,609 | 433,609 | 433,609 | 433,609 | 433,609 |
| Jun 2028 | 432,751 | 432,751 | 432,751 | 432,751 | 432,751 |
| Jul 2028 | 431,890 | 431,890 | 431,890 | 431,890 | 431,890 |
| Aug 2028 | 431,026 | 431,026 | 431,026 | 431,026 | 431,026 |
| Sep 2028 | 430,158 | 430,158 | 430,158 | 430,158 | 430,158 |
| Oct 2028 | 429,287 | 429,287 | 429,287 | 429,287 | 429,287 |
| Nov 2028 | 428,413 | 428,413 | 428,413 | 428,413 | 428,413 |
| Dec 2028 | 427,535 | 427,535 | 427,535 | 427,535 | 427,535 |
| Jan 2029 | 426,654 | 426,654 | 426,654 | 426,654 | 426,654 |
| Feb 2029 | 425,770 | 425,770 | 425,770 | 425,770 | 425,770 |
| Mar 2029 | 424,883 | 424,883 | 424,883 | 424,883 | 424,883 |
| Apr 2029 | 423,992 | 423,992 | 423,992 | 423,992 | 423,992 |
| May 2029 | 423,098 | 423,098 | 423,098 | 423,098 | 423,098 |
| Jun 2029 | 422,200 | 422,200 | 422,200 | 422,200 | 422,200 |
| Jul 2029 | 421,300 | 421,300 | 421,300 | 421,300 | 421,300 |
| Aug 2029 | 420,395 | 420,395 | 420,395 | 420,395 | 420,395 |
| Sep 2029 | 419,488 | 419,488 | 419,488 | 419,488 | 419,488 |
| Oct 2029 | 418,577 | 418,577 | 418,577 | 418,577 | 418,577 |
| Nov 2029 | 417,662 | 417,662 | 417,662 | 417,662 | 417,662 |
| Dec 2029 | 416,745 | 416,745 | 416,745 | 416,745 | 416,745 |
| Jan 2030 | 415,823 | 415,823 | 415,823 | 415,823 | 415,823 |
| Feb 2030 | 414,899 | 414,899 | 414,899 | 414,899 | 414,899 |
| Mar 2030 | 413,970 | 413,970 | 413,970 | 413,970 | 413,970 |
| Apr 2030 | 413,039 | 413,039 | 413,039 | 413,039 | 413,039 |
| May 2030 | 412,104 | 412,104 | 412,104 | 412,104 | 412,104 |
| Jun 2030 | 411,165 | 411,165 | 411,165 | 411,165 | 411,165 |
| Jul 2030 | 410,223 | 410,223 | 410,223 | 410,223 | 410,223 |
| Aug 2030 | 409,277 | 409,277 | 409,277 | 409,277 | 409,277 |
| Sep 2030 | 408,328 | 408,328 | 408,328 | 408,328 | 408,328 |
| Oct 2030 | 407,375 | 407,375 | 407,375 | 407,375 | 407,375 |
| Nov 2030 | 406,418 | 406,418 | 406,418 | 406,418 | 406,418 |
| Dec 2030 | 405,458 | 405,458 | 405,458 | 405,458 | 405,458 |
| Jan 2031 | 404,495 | 404,495 | 404,495 | 404,495 | 404,495 |
| Feb 2031 | 403,528 | 403,528 | 403,528 | 403,528 | 403,528 |
| Mar 2031 | 402,557 | 402,557 | 402,557 | 402,557 | 402,557 |
| Apr 2031 | 401,582 | 401,582 | 401,582 | 401,582 | 401,582 |
| May 2031 | 400,604 | 400,604 | 400,604 | 400,604 | 400,604 |
| Jun 2031 | 399,622 | 399,622 | 399,622 | 399,622 | 399,622 |
| Jul 2031 | 398,637 | 398,637 | 398,637 | 398,637 | 398,637 |
| Aug 2031 | 397,648 | 397,648 | 397,648 | 397,648 | 397,648 |
| Sep 2031 | 396,655 | 396,655 | 396,655 | 396,655 | 396,655 |
| Oct 2031 | 395,658 | 395,658 | 395,658 | 395,658 | 395,658 |
| Nov 2031 | 394,658 | 394,658 | 394,658 | 394,658 | 394,658 |
| Dec 2031 | 393,654 | 393,654 | 393,654 | 393,654 | 393,654 |
| Jan 2032 | 392,646 | 392,646 | 392,646 | 392,646 | 392,646 |
| Feb 2032 | 391,634 | 391,634 | 391,634 | 391,634 | 391,634 |
| Mar 2032 | 390,619 | 390,619 | 390,619 | 390,619 | 390,619 |
| Apr 2032 | 389,599 | 389,599 | 389,599 | 389,599 | 389,599 |
| May 2032 | 388,576 | 388,576 | 388,576 | 388,576 | 388,576 |
| Jun 2032 | 387,549 | 387,549 | 387,549 | 387,549 | 387,549 |
| Jul 2032 | 386,519 | 386,519 | 386,519 | 386,519 | 386,519 |
| Aug 2032 | 385,484 | 385,484 | 385,484 | 385,484 | 385,484 |
| Sep 2032 | 384,446 | 384,446 | 384,446 | 384,446 | 384,446 |
| Oct 2032 | 383,403 | 383,403 | 383,403 | 383,403 | 383,403 |
| Nov 2032 | 382,357 | 382,357 | 382,357 | 382,357 | 382,357 |
| Dec 2032 | 381,307 | 381,307 | 381,307 | 381,307 | 381,307 |
| Jan 2033 | 380,252 | 380,252 | 380,252 | 380,252 | 380,252 |
| Feb 2033 | 379,194 | 379,194 | 379,194 | 379,194 | 379,194 |
| Mar 2033 | 378,132 | 378,132 | 378,132 | 378,132 | 378,132 |
| Apr 2033 | 377,066 | 377,066 | 377,066 | 377,066 | 377,066 |
| May 2033 | 375,996 | 375,996 | 375,996 | 375,996 | 375,996 |
| Jun 2033 | 374,922 | 374,922 | 374,922 | 374,922 | 374,922 |
| Jul 2033 | 373,844 | 373,844 | 373,844 | 373,844 | 373,844 |
| Aug 2033 | 372,762 | 372,762 | 372,762 | 372,762 | 372,762 |
| Sep 2033 | 371,675 | 371,675 | 371,675 | 371,675 | 371,675 |
| Oct 2033 | 370,585 | 370,585 | 370,585 | 370,585 | 370,585 |
| Nov 2033 | 369,491 | 369,491 | 369,491 | 369,491 | 369,491 |
| Dec 2033 | 368,392 | 368,392 | 368,392 | 368,392 | 368,392 |
| Jan 2034 | 367,290 | 367,290 | 367,290 | 367,290 | 367,290 |
| Feb 2034 | 366,183 | 366,183 | 366,183 | 366,183 | 366,183 |
| Mar 2034 | 365,072 | 365,072 | 365,072 | 365,072 | 365,072 |
| Apr 2034 | 363,957 | 363,957 | 363,957 | 363,957 | 363,957 |
| May 2034 | 362,838 | 362,838 | 362,838 | 362,838 | 362,838 |
| Jun 2034 | 361,714 | 361,714 | 361,714 | 361,714 | 361,714 |
| Jul 2034 | 360,587 | 360,587 | 360,587 | 360,587 | 360,587 |
| Aug 2034 | 359,455 | 359,455 | 359,455 | 359,455 | 359,455 |
| Sep 2034 | 358,319 | 358,319 | 358,319 | 358,319 | 358,319 |
| Oct 2034 | 357,178 | 357,178 | 357,178 | 357,178 | 357,178 |
| Nov 2034 | 356,034 | 356,034 | 356,034 | 356,034 | 356,034 |
| Dec 2034 | 354,885 | 354,885 | 354,885 | 354,885 | 354,885 |
| Jan 2035 | 353,732 | 353,732 | 353,732 | 353,732 | 353,732 |
| Feb 2035 | 352,574 | 352,574 | 352,574 | 352,574 | 352,574 |
| Mar 2035 | 351,412 | 351,412 | 351,412 | 351,412 | 351,412 |
| Apr 2035 | 350,246 | 350,246 | 350,246 | 350,246 | 350,246 |
| May 2035 | 349,075 | 349,075 | 349,075 | 349,075 | 349,075 |
| Jun 2035 | 347,900 | 347,900 | 347,900 | 347,900 | 347,900 |
| Jul 2035 | 346,721 | 346,721 | 346,721 | 346,721 | 346,721 |
| Aug 2035 | 345,537 | 345,537 | 345,537 | 345,537 | 345,537 |
| Sep 2035 | 344,348 | 344,348 | 344,348 | 344,348 | 344,348 |
| Oct 2035 | 343,156 | 343,156 | 343,156 | 343,156 | 343,156 |
| Nov 2035 | 341,958 | 341,958 | 341,958 | 341,958 | 341,958 |
| Dec 2035 | 340,757 | 340,757 | 340,757 | 340,757 | 340,757 |
| Jan 2036 | 339,551 | 339,551 | 339,551 | 339,551 | 339,551 |
| Feb 2036 | 338,340 | 338,340 | 338,340 | 338,340 | 338,340 |
| Mar 2036 | 337,124 | 337,124 | 337,124 | 337,124 | 337,124 |
| Apr 2036 | 335,905 | 335,905 | 335,905 | 335,905 | 335,905 |
| May 2036 | 334,680 | 334,680 | 334,680 | 334,680 | 334,680 |
| Jun 2036 | 333,451 | 333,451 | 333,451 | 333,451 | 333,451 |
| Jul 2036 | 332,218 | 332,218 | 332,218 | 332,218 | 332,218 |
| Aug 2036 | 330,979 | 330,979 | 330,979 | 330,979 | 330,979 |
| Sep 2036 | 329,736 | 329,736 | 329,736 | 329,736 | 329,736 |
| Oct 2036 | 328,489 | 328,489 | 328,489 | 328,489 | 328,489 |
| Nov 2036 | 327,237 | 327,237 | 327,237 | 327,237 | 327,237 |
| Dec 2036 | 325,980 | 325,980 | 325,980 | 325,980 | 325,980 |
| Jan 2037 | 324,718 | 324,718 | 324,718 | 324,718 | 324,718 |
| Feb 2037 | 323,452 | 323,452 | 323,452 | 323,452 | 323,452 |
| Mar 2037 | 322,180 | 322,180 | 322,180 | 322,180 | 322,180 |
| Apr 2037 | 320,905 | 320,905 | 320,905 | 320,905 | 320,905 |
| May 2037 | 319,624 | 319,624 | 319,624 | 319,624 | 319,624 |
| Jun 2037 | 318,338 | 318,338 | 318,338 | 318,338 | 318,338 |
| Jul 2037 | 317,048 | 317,048 | 317,048 | 317,048 | 317,048 |
| Aug 2037 | 315,753 | 315,753 | 315,753 | 315,753 | 315,753 |
| Sep 2037 | 314,453 | 314,453 | 314,453 | 314,453 | 314,453 |
| Oct 2037 | 313,148 | 313,148 | 313,148 | 313,148 | 313,148 |
| Nov 2037 | 311,838 | 311,838 | 311,838 | 311,838 | 311,838 |
| Dec 2037 | 310,524 | 310,524 | 310,524 | 310,524 | 310,524 |
| Jan 2038 | 309,204 | 309,204 | 309,204 | 309,204 | 309,204 |
| Feb 2038 | 307,880 | 307,880 | 307,880 | 307,880 | 307,880 |
| Mar 2038 | 306,550 | 306,550 | 306,550 | 306,550 | 306,550 |
| Apr 2038 | 305,215 | 305,215 | 305,215 | 305,215 | 305,215 |
| May 2038 | 303,876 | 303,876 | 303,876 | 303,876 | 303,876 |
| Jun 2038 | 302,531 | 302,531 | 302,531 | 302,531 | 302,531 |
| Jul 2038 | 301,182 | 301,182 | 301,182 | 301,182 | 301,182 |
| Aug 2038 | 299,827 | 299,827 | 299,827 | 299,827 | 299,827 |
| Sep 2038 | 298,468 | 298,468 | 298,468 | 298,468 | 298,468 |
| Oct 2038 | 297,103 | 297,103 | 297,103 | 297,103 | 297,103 |
| Nov 2038 | 295,733 | 295,733 | 295,733 | 295,733 | 295,733 |
| Dec 2038 | 294,358 | 294,358 | 294,358 | 294,358 | 294,358 |
| Jan 2039 | 292,977 | 292,977 | 292,977 | 292,977 | 292,977 |
| Feb 2039 | 291,592 | 291,592 | 291,592 | 291,592 | 291,592 |
| Mar 2039 | 290,201 | 290,201 | 290,201 | 290,201 | 290,201 |
| Apr 2039 | 288,806 | 288,806 | 288,806 | 288,806 | 288,806 |
| May 2039 | 287,405 | 287,405 | 287,405 | 287,405 | 287,405 |
| Jun 2039 | 285,998 | 285,998 | 285,998 | 285,998 | 285,998 |
| Jul 2039 | 284,587 | 284,587 | 284,587 | 284,587 | 284,587 |
| Aug 2039 | 283,170 | 283,170 | 283,170 | 283,170 | 283,170 |
| Sep 2039 | 281,748 | 281,748 | 281,748 | 281,748 | 281,748 |
| Oct 2039 | 280,320 | 280,320 | 280,320 | 280,320 | 280,320 |
| Nov 2039 | 278,887 | 278,887 | 278,887 | 278,887 | 278,887 |
| Dec 2039 | 277,449 | 277,449 | 277,449 | 277,449 | 277,449 |
| Jan 2040 | 276,005 | 276,005 | 276,005 | 276,005 | 276,005 |
| Feb 2040 | 274,556 | 274,556 | 274,556 | 274,556 | 274,556 |
| Mar 2040 | 273,102 | 273,102 | 273,102 | 273,102 | 273,102 |
| Apr 2040 | 271,642 | 271,642 | 271,642 | 271,642 | 271,642 |
| May 2040 | 270,176 | 270,176 | 270,176 | 270,176 | 270,176 |
| Jun 2040 | 268,706 | 268,706 | 268,706 | 268,706 | 268,706 |
| Jul 2040 | 267,229 | 267,229 | 267,229 | 267,229 | 267,229 |
| Aug 2040 | 265,747 | 265,747 | 265,747 | 265,747 | 265,747 |
| Sep 2040 | 264,260 | 264,260 | 264,260 | 264,260 | 264,260 |
| Oct 2040 | 262,767 | 262,767 | 262,767 | 262,767 | 262,767 |
| Nov 2040 | 261,268 | 261,268 | 261,268 | 261,268 | 261,268 |
| Dec 2040 | 259,764 | 259,764 | 259,764 | 259,764 | 259,764 |
| Jan 2041 | 258,254 | 258,254 | 258,254 | 258,254 | 258,254 |
| Feb 2041 | 256,738 | 256,738 | 256,738 | 256,738 | 256,738 |
| Mar 2041 | 255,217 | 255,217 | 255,217 | 255,217 | 255,217 |
| Apr 2041 | 253,690 | 253,690 | 253,690 | 253,690 | 253,690 |
| May 2041 | 252,157 | 252,157 | 252,157 | 252,157 | 252,157 |
| Jun 2041 | 250,618 | 250,618 | 250,618 | 250,618 | 250,618 |
| Jul 2041 | 249,074 | 249,074 | 249,074 | 249,074 | 249,074 |
| Aug 2041 | 247,524 | 247,524 | 247,524 | 247,524 | 247,524 |
| Sep 2041 | 245,968 | 245,968 | 245,968 | 245,968 | 245,968 |
| Oct 2041 | 244,407 | 244,407 | 244,407 | 244,407 | 244,407 |
| Nov 2041 | 242,839 | 242,839 | 242,839 | 242,839 | 242,839 |
| Dec 2041 | 241,266 | 241,266 | 241,266 | 241,266 | 241,266 |
| Jan 2042 | 239,686 | 239,686 | 239,686 | 239,686 | 239,686 |
| Feb 2042 | 238,101 | 238,101 | 238,101 | 238,101 | 238,101 |
| Mar 2042 | 236,510 | 236,510 | 236,510 | 236,510 | 236,510 |
| Apr 2042 | 234,913 | 234,913 | 234,913 | 234,913 | 234,913 |
| May 2042 | 233,310 | 233,310 | 233,310 | 233,310 | 233,310 |
| Jun 2042 | 231,700 | 231,700 | 231,700 | 231,700 | 231,700 |
| Jul 2042 | 230,085 | 230,085 | 230,085 | 230,085 | 230,085 |
| Aug 2042 | 228,464 | 228,464 | 228,464 | 228,464 | 228,464 |
| Sep 2042 | 226,837 | 226,837 | 226,837 | 226,837 | 226,837 |
| Oct 2042 | 225,203 | 225,203 | 225,203 | 225,203 | 225,203 |
| Nov 2042 | 223,564 | 223,564 | 223,564 | 223,564 | 223,564 |
| Dec 2042 | 221,918 | 221,918 | 221,918 | 221,918 | 221,918 |
| Jan 2043 | 220,266 | 220,266 | 220,266 | 220,266 | 220,266 |
| Feb 2043 | 218,608 | 218,608 | 218,608 | 218,608 | 218,608 |
| Mar 2043 | 216,944 | 216,944 | 216,944 | 216,944 | 216,944 |
| Apr 2043 | 215,273 | 215,273 | 215,273 | 215,273 | 215,273 |
| May 2043 | 213,596 | 213,596 | 213,596 | 213,596 | 213,596 |
| Jun 2043 | 211,913 | 211,913 | 211,913 | 211,913 | 211,913 |
| Jul 2043 | 210,224 | 210,224 | 210,224 | 210,224 | 210,224 |
| Aug 2043 | 208,528 | 208,528 | 208,528 | 208,528 | 208,528 |
| Sep 2043 | 206,826 | 206,826 | 206,826 | 206,826 | 206,826 |
| Oct 2043 | 205,118 | 205,118 | 205,118 | 205,118 | 205,118 |
| Nov 2043 | 203,403 | 203,403 | 203,403 | 203,403 | 203,403 |
| Dec 2043 | 201,681 | 201,681 | 201,681 | 201,681 | 201,681 |
| Jan 2044 | 199,954 | 199,954 | 199,954 | 199,954 | 199,954 |
| Feb 2044 | 198,219 | 198,219 | 198,219 | 198,219 | 198,219 |
| Mar 2044 | 196,479 | 196,479 | 196,479 | 196,479 | 196,479 |
| Apr 2044 | 194,731 | 194,731 | 194,731 | 194,731 | 194,731 |
| May 2044 | 192,978 | 192,978 | 192,978 | 192,978 | 192,978 |
| Jun 2044 | 191,217 | 191,217 | 191,217 | 191,217 | 191,217 |
| Jul 2044 | 189,450 | 189,450 | 189,450 | 189,450 | 189,450 |
| Aug 2044 | 187,676 | 187,676 | 187,676 | 187,676 | 187,676 |
| Sep 2044 | 185,896 | 185,896 | 185,896 | 185,896 | 185,896 |
| Oct 2044 | 184,109 | 184,109 | 184,109 | 184,109 | 184,109 |
| Nov 2044 | 182,316 | 182,316 | 182,316 | 182,316 | 182,316 |
| Dec 2044 | 180,515 | 180,515 | 180,515 | 180,515 | 180,515 |
| Jan 2045 | 178,708 | 178,708 | 178,708 | 178,708 | 178,708 |
| Feb 2045 | 176,894 | 176,894 | 176,894 | 176,894 | 176,894 |
| Mar 2045 | 175,073 | 175,073 | 175,073 | 175,073 | 175,073 |
| Apr 2045 | 173,246 | 173,246 | 173,246 | 173,246 | 173,246 |
| May 2045 | 171,411 | 171,411 | 171,411 | 171,411 | 171,411 |
| Jun 2045 | 169,570 | 169,570 | 169,570 | 169,570 | 169,570 |
| Jul 2045 | 167,722 | 167,722 | 167,722 | 167,722 | 167,722 |
| Aug 2045 | 165,867 | 165,867 | 165,867 | 165,867 | 165,867 |
| Sep 2045 | 164,005 | 164,005 | 164,005 | 164,005 | 164,005 |
| Oct 2045 | 162,136 | 162,136 | 162,136 | 162,136 | 162,136 |
| Nov 2045 | 160,260 | 160,260 | 160,260 | 160,260 | 160,260 |
| Dec 2045 | 158,377 | 158,377 | 158,377 | 158,377 | 158,377 |
| Jan 2046 | 156,486 | 156,486 | 156,486 | 156,486 | 156,486 |
| Feb 2046 | 154,589 | 154,589 | 154,589 | 154,589 | 154,589 |
| Mar 2046 | 152,685 | 152,685 | 152,685 | 152,685 | 152,685 |
| Apr 2046 | 150,773 | 150,773 | 150,773 | 150,773 | 150,773 |
| May 2046 | 148,855 | 148,855 | 148,855 | 148,855 | 148,855 |
| Jun 2046 | 146,929 | 146,929 | 146,929 | 146,929 | 146,929 |
| Jul 2046 | 144,996 | 144,996 | 144,996 | 144,996 | 144,996 |
| Aug 2046 | 143,055 | 143,055 | 143,055 | 143,055 | 143,055 |
| Sep 2046 | 141,108 | 141,108 | 141,108 | 141,108 | 141,108 |
| Oct 2046 | 139,153 | 139,153 | 139,153 | 139,153 | 139,153 |
| Nov 2046 | 137,191 | 137,191 | 137,191 | 137,191 | 137,191 |
| Dec 2046 | 135,221 | 135,221 | 135,221 | 135,221 | 135,221 |
| Jan 2047 | 133,244 | 133,244 | 133,244 | 133,244 | 133,244 |
| Feb 2047 | 131,260 | 131,260 | 131,260 | 131,260 | 131,260 |
| Mar 2047 | 129,268 | 129,268 | 129,268 | 129,268 | 129,268 |
| Apr 2047 | 127,268 | 127,268 | 127,268 | 127,268 | 127,268 |
| May 2047 | 125,262 | 125,262 | 125,262 | 125,262 | 125,262 |
| Jun 2047 | 123,247 | 123,247 | 123,247 | 123,247 | 123,247 |
| Jul 2047 | 121,225 | 121,225 | 121,225 | 121,225 | 121,225 |
| Aug 2047 | 119,196 | 119,196 | 119,196 | 119,196 | 119,196 |
| Sep 2047 | 117,159 | 117,159 | 117,159 | 117,159 | 117,159 |
| Oct 2047 | 115,114 | 115,114 | 115,114 | 115,114 | 115,114 |
| Nov 2047 | 113,062 | 113,062 | 113,062 | 113,062 | 113,062 |
| Dec 2047 | 111,002 | 111,002 | 111,002 | 111,002 | 111,002 |
| Jan 2048 | 108,934 | 108,934 | 108,934 | 108,934 | 108,934 |
| Feb 2048 | 106,858 | 106,858 | 106,858 | 106,858 | 106,858 |
| Mar 2048 | 104,775 | 104,775 | 104,775 | 104,775 | 104,775 |
| Apr 2048 | 102,684 | 102,684 | 102,684 | 102,684 | 102,684 |
| May 2048 | 100,585 | 100,585 | 100,585 | 100,585 | 100,585 |
| Jun 2048 | 98,478 | 98,478 | 98,478 | 98,478 | 98,478 |
| Jul 2048 | 96,363 | 96,363 | 96,363 | 96,363 | 96,363 |
| Aug 2048 | 94,240 | 94,240 | 94,240 | 94,240 | 94,240 |
| Sep 2048 | 92,110 | 92,110 | 92,110 | 92,110 | 92,110 |
| Oct 2048 | 89,971 | 89,971 | 89,971 | 89,971 | 89,971 |
| Nov 2048 | 87,824 | 87,824 | 87,824 | 87,824 | 87,824 |
| Dec 2048 | 85,670 | 85,670 | 85,670 | 85,670 | 85,670 |
| Jan 2049 | 83,507 | 83,507 | 83,507 | 83,507 | 83,507 |
| Feb 2049 | 81,336 | 81,336 | 81,336 | 81,336 | 81,336 |
| Mar 2049 | 79,157 | 79,157 | 79,157 | 79,157 | 79,157 |
| Apr 2049 | 76,970 | 76,970 | 76,970 | 76,970 | 76,970 |
| May 2049 | 74,774 | 74,774 | 74,774 | 74,774 | 74,774 |
| Jun 2049 | 72,570 | 72,570 | 72,570 | 72,570 | 72,570 |
| Jul 2049 | 70,359 | 70,359 | 70,359 | 70,359 | 70,359 |
| Aug 2049 | 68,138 | 68,138 | 68,138 | 68,138 | 68,138 |
| Sep 2049 | 65,910 | 65,910 | 65,910 | 65,910 | 65,910 |
| Oct 2049 | 63,673 | 63,673 | 63,673 | 63,673 | 63,673 |
| Nov 2049 | 61,428 | 61,428 | 61,428 | 61,428 | 61,428 |
| Dec 2049 | 59,174 | 59,174 | 59,174 | 59,174 | 59,174 |
| Jan 2050 | 56,912 | 56,912 | 56,912 | 56,912 | 56,912 |
| Feb 2050 | 54,641 | 54,641 | 54,641 | 54,641 | 54,641 |
| Mar 2050 | 52,362 | 52,362 | 52,362 | 52,362 | 52,362 |
| Apr 2050 | 50,074 | 50,074 | 50,074 | 50,074 | 50,074 |
| May 2050 | 47,778 | 47,778 | 47,778 | 47,778 | 47,778 |
| Jun 2050 | 45,473 | 45,473 | 45,473 | 45,473 | 45,473 |
| Jul 2050 | 43,159 | 43,159 | 43,159 | 43,159 | 43,159 |
| Aug 2050 | 40,837 | 40,837 | 40,837 | 40,837 | 40,837 |
| Sep 2050 | 38,506 | 38,506 | 38,506 | 38,506 | 38,506 |
| Oct 2050 | 36,167 | 36,167 | 36,167 | 36,167 | 36,167 |
| Nov 2050 | 33,818 | 33,818 | 33,818 | 33,818 | 33,818 |
| Dec 2050 | 31,461 | 31,461 | 31,461 | 31,461 | 31,461 |
| Jan 2051 | 29,095 | 29,095 | 29,095 | 29,095 | 29,095 |
| Feb 2051 | 26,720 | 26,720 | 26,720 | 26,720 | 26,720 |
| Mar 2051 | 24,336 | 24,336 | 24,336 | 24,336 | 24,336 |
| Apr 2051 | 21,943 | 21,943 | 21,943 | 21,943 | 21,943 |
| May 2051 | 19,541 | 19,541 | 19,541 | 19,541 | 19,541 |
| Jun 2051 | 17,131 | 17,131 | 17,131 | 17,131 | 17,131 |
| Jul 2051 | 14,711 | 14,711 | 14,711 | 14,711 | 14,711 |
| Aug 2051 | 12,282 | 12,282 | 12,282 | 12,282 | 12,282 |
| Sep 2051 | 9,844 | 9,844 | 9,844 | 9,844 | 9,844 |
| Oct 2051 | 7,397 | 7,397 | 7,397 | 7,397 | 7,397 |
| Nov 2051 | 4,940 | 4,940 | 4,940 | 4,940 | 4,940 |
| Dec 2051 | 2,475 | 2,475 | 2,475 | 2,475 | 2,475 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
| Nov 2050 | 1 | 1 | 1 | 1 | 0 |
| Dec 2050 | 1 | 1 | 1 | 1 | 0 |
| Jan 2051 | 1 | 1 | 1 | 1 | 0 |
| Feb 2051 | 1 | 1 | 1 | 1 | 0 |
| Mar 2051 | 1 | 1 | 1 | 1 | 0 |
| Apr 2051 | 1 | 1 | 1 | 1 | 0 |
| May 2051 | 1 | 1 | 1 | 1 | 0 |
| Jun 2051 | 1 | 1 | 1 | 1 | 0 |
| Jul 2051 | 1 | 1 | 1 | 1 | 0 |
| Aug 2051 | 1 | 1 | 1 | 1 | 0 |
| Sep 2051 | 1 | 1 | 1 | 1 | 0 |
| Oct 2051 | 1 | 1 | 1 | 1 | 0 |
| Nov 2051 | 1 | 1 | 1 | 1 | 0 |
| Dec 2051 | 1 | 1 | 1 | 1 | 0 |
record hash 1c39447ec8b98cb5
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 119,488.44 | 119,488.44 |
| Bad | 27.65% | 118,088.21 | 118,612.06 |
| Base | 72.35% | 112,537.38 | 117,851.14 |
| Good | 0.00% | 21,737.93 | 68,636.56 |
| Better | 0.00% | 4.80 | 71.51 |
| Blended | 100% | 114,072.19 | 118,061.53 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation. A ×1.80 cross-product overlay is applied because this customer is delinquent elsewhere.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.78% | 0.22% | 0.05% | 0.01% | 0.00% |
| Jan 2027 | 53.09% | 3.74% | 0.75% | 0.06% | 0.00% |
| Feb 2027 | 31.79% | 45.84% | 24.83% | 0.50% | 0.00% |
| Mar 2027 | 9.88% | 26.50% | 27.27% | 7.85% | 0.00% |
| Apr 2027 | 3.02% | 12.42% | 17.59% | 7.91% | 0.01% |
| May 2027 | 1.00% | 5.88% | 10.73% | 5.06% | 0.01% |
| Jun 2027 | 0.32% | 2.83% | 6.95% | 3.90% | 0.01% |
| Jul 2027 | 0.02% | 1.37% | 4.31% | 2.87% | 0.01% |
| Aug 2027 | 0.00% | 0.64% | 2.74% | 1.79% | 0.01% |
| Sep 2027 | 0.00% | 0.30% | 1.84% | 1.62% | 0.01% |
| Oct 2027 | 0.00% | 0.14% | 1.11% | 1.55% | 0.01% |
| Nov 2027 | 0.00% | 0.02% | 0.66% | 1.33% | 0.01% |
| Dec 2027 | 0.00% | 0.00% | 0.45% | 1.89% | 0.01% |
| Jan 2028 | 0.00% | 0.00% | 0.28% | 3.34% | 0.01% |
| Feb 2028 | 0.00% | 0.00% | 0.17% | 3.07% | 0.01% |
| Mar 2028 | 0.00% | 0.00% | 0.11% | 2.86% | 0.01% |
| Apr 2028 | 0.00% | 0.00% | 0.06% | 2.88% | 0.01% |
| May 2028 | 0.00% | 0.00% | 0.00% | 2.66% | 0.01% |
| Jun 2028 | 0.00% | 0.00% | 0.00% | 2.91% | 0.01% |
| Jul 2028 | 0.00% | 0.00% | 0.00% | 3.05% | 0.01% |
| Aug 2028 | 0.00% | 0.00% | 0.00% | 2.60% | 0.01% |
| Sep 2028 | 0.00% | 0.00% | 0.00% | 2.62% | 0.01% |
| Oct 2028 | 0.00% | 0.00% | 0.00% | 2.20% | 0.01% |
| Nov 2028 | 0.00% | 0.00% | 0.00% | 2.16% | 0.01% |
| Dec 2028 | 0.00% | 0.00% | 0.00% | 2.44% | 0.01% |
| Jan 2029 | 0.00% | 0.00% | 0.00% | 2.06% | 0.01% |
| Feb 2029 | 0.00% | 0.00% | 0.00% | 1.92% | 0.01% |
| Mar 2029 | 0.00% | 0.00% | 0.00% | 1.93% | 0.01% |
| Apr 2029 | 0.00% | 0.00% | 0.00% | 1.58% | 0.01% |
| May 2029 | 0.00% | 0.00% | 0.00% | 1.98% | 0.01% |
| Jun 2029 | 0.00% | 0.00% | 0.00% | 1.69% | 0.01% |
| Jul 2029 | 0.00% | 0.00% | 0.00% | 1.58% | 0.01% |
| Aug 2029 | 0.00% | 0.00% | 0.00% | 1.23% | 0.01% |
| Sep 2029 | 0.00% | 0.00% | 0.00% | 1.09% | 0.01% |
| Oct 2029 | 0.00% | 0.00% | 0.00% | 0.85% | 0.01% |
| Nov 2029 | 0.00% | 0.00% | 0.00% | 0.81% | 0.01% |
| Dec 2029 | 0.00% | 0.00% | 0.00% | 1.22% | 0.01% |
| Jan 2030 | 0.00% | 0.00% | 0.00% | 1.22% | 0.01% |
| Feb 2030 | 0.00% | 0.00% | 0.00% | 1.07% | 0.01% |
| Mar 2030 | 0.00% | 0.00% | 0.00% | 1.07% | 0.01% |
| Apr 2030 | 0.00% | 0.00% | 0.00% | 0.90% | 0.01% |
| May 2030 | 0.00% | 0.00% | 0.00% | 0.76% | 0.01% |
| Jun 2030 | 0.00% | 0.00% | 0.00% | 0.83% | 0.01% |
| Jul 2030 | 0.00% | 0.00% | 0.00% | 0.80% | 0.01% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 0.67% | 0.01% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 0.60% | 0.01% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 0.49% | 0.01% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.41% | 0.01% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.33% | 0.01% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.31% | 0.01% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.01% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.01% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.01% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.01% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.21% | 0.01% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.18% | 0.01% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.13% | 0.01% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.09% | 0.01% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.08% | 0.01% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.06% | 0.01% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.06% | 0.01% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.11% | 0.01% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.13% | 0.01% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.14% | 0.01% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.12% | 0.01% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.09% | 0.01% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.09% | 0.01% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.08% | 0.01% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.06% | 0.01% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.07% | 0.01% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.07% | 0.01% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.06% | 0.01% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.04% | 0.01% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.03% | 0.01% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 0.02% | 0.01% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% |
Installment amortization over the 278-month term, from a 124,673 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 123,386 | 123,386 | 123,386 | 123,386 | 123,386 |
| Oct 2026 | 123,126 | 123,126 | 123,126 | 123,126 | 123,126 |
| Nov 2026 | 122,865 | 122,865 | 122,865 | 122,865 | 122,865 |
| Dec 2026 | 122,603 | 122,603 | 122,603 | 122,603 | 122,603 |
| Jan 2027 | 122,339 | 122,339 | 122,339 | 122,339 | 122,339 |
| Feb 2027 | 122,075 | 122,075 | 122,075 | 122,075 | 122,075 |
| Mar 2027 | 121,810 | 121,810 | 121,810 | 121,810 | 121,810 |
| Apr 2027 | 121,544 | 121,544 | 121,544 | 121,544 | 121,544 |
| May 2027 | 121,277 | 121,277 | 121,277 | 121,277 | 121,277 |
| Jun 2027 | 121,009 | 121,009 | 121,009 | 121,009 | 121,009 |
| Jul 2027 | 120,740 | 120,740 | 120,740 | 120,740 | 120,740 |
| Aug 2027 | 120,470 | 120,470 | 120,470 | 120,470 | 120,470 |
| Sep 2027 | 120,199 | 120,199 | 120,199 | 120,199 | 120,199 |
| Oct 2027 | 119,926 | 119,926 | 119,926 | 119,926 | 119,926 |
| Nov 2027 | 119,653 | 119,653 | 119,653 | 119,653 | 119,653 |
| Dec 2027 | 119,379 | 119,379 | 119,379 | 119,379 | 119,379 |
| Jan 2028 | 119,104 | 119,104 | 119,104 | 119,104 | 119,104 |
| Feb 2028 | 118,828 | 118,828 | 118,828 | 118,828 | 118,828 |
| Mar 2028 | 118,550 | 118,550 | 118,550 | 118,550 | 118,550 |
| Apr 2028 | 118,272 | 118,272 | 118,272 | 118,272 | 118,272 |
| May 2028 | 117,993 | 117,993 | 117,993 | 117,993 | 117,993 |
| Jun 2028 | 117,712 | 117,712 | 117,712 | 117,712 | 117,712 |
| Jul 2028 | 117,431 | 117,431 | 117,431 | 117,431 | 117,431 |
| Aug 2028 | 117,148 | 117,148 | 117,148 | 117,148 | 117,148 |
| Sep 2028 | 116,865 | 116,865 | 116,865 | 116,865 | 116,865 |
| Oct 2028 | 116,580 | 116,580 | 116,580 | 116,580 | 116,580 |
| Nov 2028 | 116,294 | 116,294 | 116,294 | 116,294 | 116,294 |
| Dec 2028 | 116,007 | 116,007 | 116,007 | 116,007 | 116,007 |
| Jan 2029 | 115,720 | 115,720 | 115,720 | 115,720 | 115,720 |
| Feb 2029 | 115,431 | 115,431 | 115,431 | 115,431 | 115,431 |
| Mar 2029 | 115,141 | 115,141 | 115,141 | 115,141 | 115,141 |
| Apr 2029 | 114,850 | 114,850 | 114,850 | 114,850 | 114,850 |
| May 2029 | 114,557 | 114,557 | 114,557 | 114,557 | 114,557 |
| Jun 2029 | 114,264 | 114,264 | 114,264 | 114,264 | 114,264 |
| Jul 2029 | 113,970 | 113,970 | 113,970 | 113,970 | 113,970 |
| Aug 2029 | 113,674 | 113,674 | 113,674 | 113,674 | 113,674 |
| Sep 2029 | 113,378 | 113,378 | 113,378 | 113,378 | 113,378 |
| Oct 2029 | 113,080 | 113,080 | 113,080 | 113,080 | 113,080 |
| Nov 2029 | 112,781 | 112,781 | 112,781 | 112,781 | 112,781 |
| Dec 2029 | 112,481 | 112,481 | 112,481 | 112,481 | 112,481 |
| Jan 2030 | 112,180 | 112,180 | 112,180 | 112,180 | 112,180 |
| Feb 2030 | 111,878 | 111,878 | 111,878 | 111,878 | 111,878 |
| Mar 2030 | 111,574 | 111,574 | 111,574 | 111,574 | 111,574 |
| Apr 2030 | 111,270 | 111,270 | 111,270 | 111,270 | 111,270 |
| May 2030 | 110,964 | 110,964 | 110,964 | 110,964 | 110,964 |
| Jun 2030 | 110,657 | 110,657 | 110,657 | 110,657 | 110,657 |
| Jul 2030 | 110,350 | 110,350 | 110,350 | 110,350 | 110,350 |
| Aug 2030 | 110,040 | 110,040 | 110,040 | 110,040 | 110,040 |
| Sep 2030 | 109,730 | 109,730 | 109,730 | 109,730 | 109,730 |
| Oct 2030 | 109,419 | 109,419 | 109,419 | 109,419 | 109,419 |
| Nov 2030 | 109,106 | 109,106 | 109,106 | 109,106 | 109,106 |
| Dec 2030 | 108,792 | 108,792 | 108,792 | 108,792 | 108,792 |
| Jan 2031 | 108,478 | 108,478 | 108,478 | 108,478 | 108,478 |
| Feb 2031 | 108,161 | 108,161 | 108,161 | 108,161 | 108,161 |
| Mar 2031 | 107,844 | 107,844 | 107,844 | 107,844 | 107,844 |
| Apr 2031 | 107,526 | 107,526 | 107,526 | 107,526 | 107,526 |
| May 2031 | 107,206 | 107,206 | 107,206 | 107,206 | 107,206 |
| Jun 2031 | 106,885 | 106,885 | 106,885 | 106,885 | 106,885 |
| Jul 2031 | 106,563 | 106,563 | 106,563 | 106,563 | 106,563 |
| Aug 2031 | 106,240 | 106,240 | 106,240 | 106,240 | 106,240 |
| Sep 2031 | 105,915 | 105,915 | 105,915 | 105,915 | 105,915 |
| Oct 2031 | 105,590 | 105,590 | 105,590 | 105,590 | 105,590 |
| Nov 2031 | 105,263 | 105,263 | 105,263 | 105,263 | 105,263 |
| Dec 2031 | 104,935 | 104,935 | 104,935 | 104,935 | 104,935 |
| Jan 2032 | 104,605 | 104,605 | 104,605 | 104,605 | 104,605 |
| Feb 2032 | 104,275 | 104,275 | 104,275 | 104,275 | 104,275 |
| Mar 2032 | 103,943 | 103,943 | 103,943 | 103,943 | 103,943 |
| Apr 2032 | 103,610 | 103,610 | 103,610 | 103,610 | 103,610 |
| May 2032 | 103,275 | 103,275 | 103,275 | 103,275 | 103,275 |
| Jun 2032 | 102,940 | 102,940 | 102,940 | 102,940 | 102,940 |
| Jul 2032 | 102,603 | 102,603 | 102,603 | 102,603 | 102,603 |
| Aug 2032 | 102,265 | 102,265 | 102,265 | 102,265 | 102,265 |
| Sep 2032 | 101,925 | 101,925 | 101,925 | 101,925 | 101,925 |
| Oct 2032 | 101,585 | 101,585 | 101,585 | 101,585 | 101,585 |
| Nov 2032 | 101,243 | 101,243 | 101,243 | 101,243 | 101,243 |
| Dec 2032 | 100,899 | 100,899 | 100,899 | 100,899 | 100,899 |
| Jan 2033 | 100,555 | 100,555 | 100,555 | 100,555 | 100,555 |
| Feb 2033 | 100,209 | 100,209 | 100,209 | 100,209 | 100,209 |
| Mar 2033 | 99,862 | 99,862 | 99,862 | 99,862 | 99,862 |
| Apr 2033 | 99,513 | 99,513 | 99,513 | 99,513 | 99,513 |
| May 2033 | 99,164 | 99,164 | 99,164 | 99,164 | 99,164 |
| Jun 2033 | 98,813 | 98,813 | 98,813 | 98,813 | 98,813 |
| Jul 2033 | 98,460 | 98,460 | 98,460 | 98,460 | 98,460 |
| Aug 2033 | 98,107 | 98,107 | 98,107 | 98,107 | 98,107 |
| Sep 2033 | 97,752 | 97,752 | 97,752 | 97,752 | 97,752 |
| Oct 2033 | 97,395 | 97,395 | 97,395 | 97,395 | 97,395 |
| Nov 2033 | 97,038 | 97,038 | 97,038 | 97,038 | 97,038 |
| Dec 2033 | 96,679 | 96,679 | 96,679 | 96,679 | 96,679 |
| Jan 2034 | 96,318 | 96,318 | 96,318 | 96,318 | 96,318 |
| Feb 2034 | 95,957 | 95,957 | 95,957 | 95,957 | 95,957 |
| Mar 2034 | 95,594 | 95,594 | 95,594 | 95,594 | 95,594 |
| Apr 2034 | 95,229 | 95,229 | 95,229 | 95,229 | 95,229 |
| May 2034 | 94,863 | 94,863 | 94,863 | 94,863 | 94,863 |
| Jun 2034 | 94,496 | 94,496 | 94,496 | 94,496 | 94,496 |
| Jul 2034 | 94,128 | 94,128 | 94,128 | 94,128 | 94,128 |
| Aug 2034 | 93,758 | 93,758 | 93,758 | 93,758 | 93,758 |
| Sep 2034 | 93,387 | 93,387 | 93,387 | 93,387 | 93,387 |
| Oct 2034 | 93,014 | 93,014 | 93,014 | 93,014 | 93,014 |
| Nov 2034 | 92,640 | 92,640 | 92,640 | 92,640 | 92,640 |
| Dec 2034 | 92,264 | 92,264 | 92,264 | 92,264 | 92,264 |
| Jan 2035 | 91,887 | 91,887 | 91,887 | 91,887 | 91,887 |
| Feb 2035 | 91,509 | 91,509 | 91,509 | 91,509 | 91,509 |
| Mar 2035 | 91,129 | 91,129 | 91,129 | 91,129 | 91,129 |
| Apr 2035 | 90,748 | 90,748 | 90,748 | 90,748 | 90,748 |
| May 2035 | 90,366 | 90,366 | 90,366 | 90,366 | 90,366 |
| Jun 2035 | 89,982 | 89,982 | 89,982 | 89,982 | 89,982 |
| Jul 2035 | 89,596 | 89,596 | 89,596 | 89,596 | 89,596 |
| Aug 2035 | 89,209 | 89,209 | 89,209 | 89,209 | 89,209 |
| Sep 2035 | 88,821 | 88,821 | 88,821 | 88,821 | 88,821 |
| Oct 2035 | 88,431 | 88,431 | 88,431 | 88,431 | 88,431 |
| Nov 2035 | 88,040 | 88,040 | 88,040 | 88,040 | 88,040 |
| Dec 2035 | 87,647 | 87,647 | 87,647 | 87,647 | 87,647 |
| Jan 2036 | 87,253 | 87,253 | 87,253 | 87,253 | 87,253 |
| Feb 2036 | 86,857 | 86,857 | 86,857 | 86,857 | 86,857 |
| Mar 2036 | 86,460 | 86,460 | 86,460 | 86,460 | 86,460 |
| Apr 2036 | 86,061 | 86,061 | 86,061 | 86,061 | 86,061 |
| May 2036 | 85,661 | 85,661 | 85,661 | 85,661 | 85,661 |
| Jun 2036 | 85,260 | 85,260 | 85,260 | 85,260 | 85,260 |
| Jul 2036 | 84,856 | 84,856 | 84,856 | 84,856 | 84,856 |
| Aug 2036 | 84,452 | 84,452 | 84,452 | 84,452 | 84,452 |
| Sep 2036 | 84,045 | 84,045 | 84,045 | 84,045 | 84,045 |
| Oct 2036 | 83,638 | 83,638 | 83,638 | 83,638 | 83,638 |
| Nov 2036 | 83,228 | 83,228 | 83,228 | 83,228 | 83,228 |
| Dec 2036 | 82,818 | 82,818 | 82,818 | 82,818 | 82,818 |
| Jan 2037 | 82,405 | 82,405 | 82,405 | 82,405 | 82,405 |
| Feb 2037 | 81,992 | 81,992 | 81,992 | 81,992 | 81,992 |
| Mar 2037 | 81,576 | 81,576 | 81,576 | 81,576 | 81,576 |
| Apr 2037 | 81,159 | 81,159 | 81,159 | 81,159 | 81,159 |
| May 2037 | 80,741 | 80,741 | 80,741 | 80,741 | 80,741 |
| Jun 2037 | 80,320 | 80,320 | 80,320 | 80,320 | 80,320 |
| Jul 2037 | 79,899 | 79,899 | 79,899 | 79,899 | 79,899 |
| Aug 2037 | 79,475 | 79,475 | 79,475 | 79,475 | 79,475 |
| Sep 2037 | 79,051 | 79,051 | 79,051 | 79,051 | 79,051 |
| Oct 2037 | 78,624 | 78,624 | 78,624 | 78,624 | 78,624 |
| Nov 2037 | 78,196 | 78,196 | 78,196 | 78,196 | 78,196 |
| Dec 2037 | 77,766 | 77,766 | 77,766 | 77,766 | 77,766 |
| Jan 2038 | 77,335 | 77,335 | 77,335 | 77,335 | 77,335 |
| Feb 2038 | 76,902 | 76,902 | 76,902 | 76,902 | 76,902 |
| Mar 2038 | 76,468 | 76,468 | 76,468 | 76,468 | 76,468 |
| Apr 2038 | 76,032 | 76,032 | 76,032 | 76,032 | 76,032 |
| May 2038 | 75,594 | 75,594 | 75,594 | 75,594 | 75,594 |
| Jun 2038 | 75,155 | 75,155 | 75,155 | 75,155 | 75,155 |
| Jul 2038 | 74,713 | 74,713 | 74,713 | 74,713 | 74,713 |
| Aug 2038 | 74,271 | 74,271 | 74,271 | 74,271 | 74,271 |
| Sep 2038 | 73,826 | 73,826 | 73,826 | 73,826 | 73,826 |
| Oct 2038 | 73,380 | 73,380 | 73,380 | 73,380 | 73,380 |
| Nov 2038 | 72,933 | 72,933 | 72,933 | 72,933 | 72,933 |
| Dec 2038 | 72,483 | 72,483 | 72,483 | 72,483 | 72,483 |
| Jan 2039 | 72,032 | 72,032 | 72,032 | 72,032 | 72,032 |
| Feb 2039 | 71,579 | 71,579 | 71,579 | 71,579 | 71,579 |
| Mar 2039 | 71,125 | 71,125 | 71,125 | 71,125 | 71,125 |
| Apr 2039 | 70,669 | 70,669 | 70,669 | 70,669 | 70,669 |
| May 2039 | 70,211 | 70,211 | 70,211 | 70,211 | 70,211 |
| Jun 2039 | 69,751 | 69,751 | 69,751 | 69,751 | 69,751 |
| Jul 2039 | 69,290 | 69,290 | 69,290 | 69,290 | 69,290 |
| Aug 2039 | 68,827 | 68,827 | 68,827 | 68,827 | 68,827 |
| Sep 2039 | 68,362 | 68,362 | 68,362 | 68,362 | 68,362 |
| Oct 2039 | 67,896 | 67,896 | 67,896 | 67,896 | 67,896 |
| Nov 2039 | 67,427 | 67,427 | 67,427 | 67,427 | 67,427 |
| Dec 2039 | 66,957 | 66,957 | 66,957 | 66,957 | 66,957 |
| Jan 2040 | 66,485 | 66,485 | 66,485 | 66,485 | 66,485 |
| Feb 2040 | 66,012 | 66,012 | 66,012 | 66,012 | 66,012 |
| Mar 2040 | 65,536 | 65,536 | 65,536 | 65,536 | 65,536 |
| Apr 2040 | 65,059 | 65,059 | 65,059 | 65,059 | 65,059 |
| May 2040 | 64,580 | 64,580 | 64,580 | 64,580 | 64,580 |
| Jun 2040 | 64,100 | 64,100 | 64,100 | 64,100 | 64,100 |
| Jul 2040 | 63,617 | 63,617 | 63,617 | 63,617 | 63,617 |
| Aug 2040 | 63,133 | 63,133 | 63,133 | 63,133 | 63,133 |
| Sep 2040 | 62,647 | 62,647 | 62,647 | 62,647 | 62,647 |
| Oct 2040 | 62,159 | 62,159 | 62,159 | 62,159 | 62,159 |
| Nov 2040 | 61,669 | 61,669 | 61,669 | 61,669 | 61,669 |
| Dec 2040 | 61,177 | 61,177 | 61,177 | 61,177 | 61,177 |
| Jan 2041 | 60,684 | 60,684 | 60,684 | 60,684 | 60,684 |
| Feb 2041 | 60,189 | 60,189 | 60,189 | 60,189 | 60,189 |
| Mar 2041 | 59,691 | 59,691 | 59,691 | 59,691 | 59,691 |
| Apr 2041 | 59,192 | 59,192 | 59,192 | 59,192 | 59,192 |
| May 2041 | 58,691 | 58,691 | 58,691 | 58,691 | 58,691 |
| Jun 2041 | 58,189 | 58,189 | 58,189 | 58,189 | 58,189 |
| Jul 2041 | 57,684 | 57,684 | 57,684 | 57,684 | 57,684 |
| Aug 2041 | 57,177 | 57,177 | 57,177 | 57,177 | 57,177 |
| Sep 2041 | 56,669 | 56,669 | 56,669 | 56,669 | 56,669 |
| Oct 2041 | 56,158 | 56,158 | 56,158 | 56,158 | 56,158 |
| Nov 2041 | 55,646 | 55,646 | 55,646 | 55,646 | 55,646 |
| Dec 2041 | 55,132 | 55,132 | 55,132 | 55,132 | 55,132 |
| Jan 2042 | 54,616 | 54,616 | 54,616 | 54,616 | 54,616 |
| Feb 2042 | 54,098 | 54,098 | 54,098 | 54,098 | 54,098 |
| Mar 2042 | 53,578 | 53,578 | 53,578 | 53,578 | 53,578 |
| Apr 2042 | 53,056 | 53,056 | 53,056 | 53,056 | 53,056 |
| May 2042 | 52,532 | 52,532 | 52,532 | 52,532 | 52,532 |
| Jun 2042 | 52,006 | 52,006 | 52,006 | 52,006 | 52,006 |
| Jul 2042 | 51,478 | 51,478 | 51,478 | 51,478 | 51,478 |
| Aug 2042 | 50,948 | 50,948 | 50,948 | 50,948 | 50,948 |
| Sep 2042 | 50,416 | 50,416 | 50,416 | 50,416 | 50,416 |
| Oct 2042 | 49,883 | 49,883 | 49,883 | 49,883 | 49,883 |
| Nov 2042 | 49,347 | 49,347 | 49,347 | 49,347 | 49,347 |
| Dec 2042 | 48,809 | 48,809 | 48,809 | 48,809 | 48,809 |
| Jan 2043 | 48,269 | 48,269 | 48,269 | 48,269 | 48,269 |
| Feb 2043 | 47,727 | 47,727 | 47,727 | 47,727 | 47,727 |
| Mar 2043 | 47,183 | 47,183 | 47,183 | 47,183 | 47,183 |
| Apr 2043 | 46,637 | 46,637 | 46,637 | 46,637 | 46,637 |
| May 2043 | 46,089 | 46,089 | 46,089 | 46,089 | 46,089 |
| Jun 2043 | 45,539 | 45,539 | 45,539 | 45,539 | 45,539 |
| Jul 2043 | 44,987 | 44,987 | 44,987 | 44,987 | 44,987 |
| Aug 2043 | 44,433 | 44,433 | 44,433 | 44,433 | 44,433 |
| Sep 2043 | 43,877 | 43,877 | 43,877 | 43,877 | 43,877 |
| Oct 2043 | 43,318 | 43,318 | 43,318 | 43,318 | 43,318 |
| Nov 2043 | 42,758 | 42,758 | 42,758 | 42,758 | 42,758 |
| Dec 2043 | 42,195 | 42,195 | 42,195 | 42,195 | 42,195 |
| Jan 2044 | 41,631 | 41,631 | 41,631 | 41,631 | 41,631 |
| Feb 2044 | 41,064 | 41,064 | 41,064 | 41,064 | 41,064 |
| Mar 2044 | 40,495 | 40,495 | 40,495 | 40,495 | 40,495 |
| Apr 2044 | 39,924 | 39,924 | 39,924 | 39,924 | 39,924 |
| May 2044 | 39,351 | 39,351 | 39,351 | 39,351 | 39,351 |
| Jun 2044 | 38,775 | 38,775 | 38,775 | 38,775 | 38,775 |
| Jul 2044 | 38,198 | 38,198 | 38,198 | 38,198 | 38,198 |
| Aug 2044 | 37,618 | 37,618 | 37,618 | 37,618 | 37,618 |
| Sep 2044 | 37,036 | 37,036 | 37,036 | 37,036 | 37,036 |
| Oct 2044 | 36,452 | 36,452 | 36,452 | 36,452 | 36,452 |
| Nov 2044 | 35,866 | 35,866 | 35,866 | 35,866 | 35,866 |
| Dec 2044 | 35,278 | 35,278 | 35,278 | 35,278 | 35,278 |
| Jan 2045 | 34,687 | 34,687 | 34,687 | 34,687 | 34,687 |
| Feb 2045 | 34,094 | 34,094 | 34,094 | 34,094 | 34,094 |
| Mar 2045 | 33,499 | 33,499 | 33,499 | 33,499 | 33,499 |
| Apr 2045 | 32,902 | 32,902 | 32,902 | 32,902 | 32,902 |
| May 2045 | 32,303 | 32,303 | 32,303 | 32,303 | 32,303 |
| Jun 2045 | 31,701 | 31,701 | 31,701 | 31,701 | 31,701 |
| Jul 2045 | 31,097 | 31,097 | 31,097 | 31,097 | 31,097 |
| Aug 2045 | 30,491 | 30,491 | 30,491 | 30,491 | 30,491 |
| Sep 2045 | 29,882 | 29,882 | 29,882 | 29,882 | 29,882 |
| Oct 2045 | 29,271 | 29,271 | 29,271 | 29,271 | 29,271 |
| Nov 2045 | 28,658 | 28,658 | 28,658 | 28,658 | 28,658 |
| Dec 2045 | 28,043 | 28,043 | 28,043 | 28,043 | 28,043 |
| Jan 2046 | 27,425 | 27,425 | 27,425 | 27,425 | 27,425 |
| Feb 2046 | 26,805 | 26,805 | 26,805 | 26,805 | 26,805 |
| Mar 2046 | 26,183 | 26,183 | 26,183 | 26,183 | 26,183 |
| Apr 2046 | 25,558 | 25,558 | 25,558 | 25,558 | 25,558 |
| May 2046 | 24,931 | 24,931 | 24,931 | 24,931 | 24,931 |
| Jun 2046 | 24,301 | 24,301 | 24,301 | 24,301 | 24,301 |
| Jul 2046 | 23,670 | 23,670 | 23,670 | 23,670 | 23,670 |
| Aug 2046 | 23,035 | 23,035 | 23,035 | 23,035 | 23,035 |
| Sep 2046 | 22,399 | 22,399 | 22,399 | 22,399 | 22,399 |
| Oct 2046 | 21,760 | 21,760 | 21,760 | 21,760 | 21,760 |
| Nov 2046 | 21,119 | 21,119 | 21,119 | 21,119 | 21,119 |
| Dec 2046 | 20,475 | 20,475 | 20,475 | 20,475 | 20,475 |
| Jan 2047 | 19,829 | 19,829 | 19,829 | 19,829 | 19,829 |
| Feb 2047 | 19,180 | 19,180 | 19,180 | 19,180 | 19,180 |
| Mar 2047 | 18,529 | 18,529 | 18,529 | 18,529 | 18,529 |
| Apr 2047 | 17,876 | 17,876 | 17,876 | 17,876 | 17,876 |
| May 2047 | 17,220 | 17,220 | 17,220 | 17,220 | 17,220 |
| Jun 2047 | 16,562 | 16,562 | 16,562 | 16,562 | 16,562 |
| Jul 2047 | 15,901 | 15,901 | 15,901 | 15,901 | 15,901 |
| Aug 2047 | 15,238 | 15,238 | 15,238 | 15,238 | 15,238 |
| Sep 2047 | 14,572 | 14,572 | 14,572 | 14,572 | 14,572 |
| Oct 2047 | 13,904 | 13,904 | 13,904 | 13,904 | 13,904 |
| Nov 2047 | 13,233 | 13,233 | 13,233 | 13,233 | 13,233 |
| Dec 2047 | 12,560 | 12,560 | 12,560 | 12,560 | 12,560 |
| Jan 2048 | 11,884 | 11,884 | 11,884 | 11,884 | 11,884 |
| Feb 2048 | 11,206 | 11,206 | 11,206 | 11,206 | 11,206 |
| Mar 2048 | 10,525 | 10,525 | 10,525 | 10,525 | 10,525 |
| Apr 2048 | 9,841 | 9,841 | 9,841 | 9,841 | 9,841 |
| May 2048 | 9,155 | 9,155 | 9,155 | 9,155 | 9,155 |
| Jun 2048 | 8,467 | 8,467 | 8,467 | 8,467 | 8,467 |
| Jul 2048 | 7,776 | 7,776 | 7,776 | 7,776 | 7,776 |
| Aug 2048 | 7,082 | 7,082 | 7,082 | 7,082 | 7,082 |
| Sep 2048 | 6,386 | 6,386 | 6,386 | 6,386 | 6,386 |
| Oct 2048 | 5,687 | 5,687 | 5,687 | 5,687 | 5,687 |
| Nov 2048 | 4,985 | 4,985 | 4,985 | 4,985 | 4,985 |
| Dec 2048 | 4,281 | 4,281 | 4,281 | 4,281 | 4,281 |
| Jan 2049 | 3,574 | 3,574 | 3,574 | 3,574 | 3,574 |
| Feb 2049 | 2,865 | 2,865 | 2,865 | 2,865 | 2,865 |
| Mar 2049 | 2,153 | 2,153 | 2,153 | 2,153 | 2,153 |
| Apr 2049 | 1,438 | 1,438 | 1,438 | 1,438 | 1,438 |
| May 2049 | 720 | 720 | 720 | 720 | 720 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
record hash 23a795bbfad1982f
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 177,738.49 | 188,185.77 |
| Bad | 27.65% | 111,168.38 | 183,558.71 |
| Base | 72.35% | 51,604.43 | 174,535.82 |
| Good | 0.00% | 585.41 | 26,994.68 |
| Better | 0.00% | 0.01 | 0.11 |
| Blended | 100% | 68,073.86 | 177,030.65 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
| Oct 2029 | 0.00% | 0.07% | 0.88% | 0.13% | 0.00% |
| Nov 2029 | 0.00% | 0.06% | 0.84% | 0.13% | 0.00% |
| Dec 2029 | 0.00% | 0.05% | 0.81% | 0.20% | 0.00% |
| Jan 2030 | 0.00% | 0.04% | 0.77% | 0.24% | 0.00% |
| Feb 2030 | 0.00% | 0.04% | 0.70% | 0.23% | 0.00% |
| Mar 2030 | 0.00% | 0.03% | 0.64% | 0.26% | 0.00% |
| Apr 2030 | 0.00% | 0.02% | 0.60% | 0.28% | 0.00% |
| May 2030 | 0.00% | 0.02% | 0.55% | 0.27% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.52% | 0.32% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.49% | 0.33% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.46% | 0.33% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.43% | 0.30% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.39% | 0.29% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.36% | 0.23% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.34% | 0.19% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.30% | 0.20% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.29% | 0.18% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.27% | 0.18% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.25% | 0.20% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.24% | 0.21% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.22% | 0.19% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.19% | 0.17% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.18% | 0.09% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.16% | 0.05% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.15% | 0.06% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.13% | 0.06% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.13% | 0.08% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.13% | 0.13% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.12% | 0.18% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.11% | 0.23% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.10% | 0.24% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.09% | 0.18% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.09% | 0.20% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.08% | 0.21% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.07% | 0.21% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.07% | 0.19% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.06% | 0.18% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.05% | 0.11% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.05% | 0.09% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.04% | 0.10% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.04% | 0.09% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.04% | 0.12% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.04% | 0.16% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.03% | 0.14% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.03% | 0.15% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.03% | 0.17% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.02% | 0.13% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.02% | 0.14% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.02% | 0.15% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.02% | 0.17% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.02% | 0.21% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.02% | 0.25% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.02% | 0.29% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.02% | 0.33% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.01% | 0.38% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.01% | 0.46% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.01% | 0.43% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.01% | 0.42% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.01% | 0.35% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.01% | 0.34% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.32% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2050 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2050 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2051 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2051 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jul 2051 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Aug 2051 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Sep 2051 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2051 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2051 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2052 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2052 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Apr 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2052 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2052 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2052 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2052 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Nov 2052 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2052 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jan 2053 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Feb 2053 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Mar 2053 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2053 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2053 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jun 2053 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2053 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Aug 2053 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2053 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Oct 2053 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Nov 2053 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Dec 2053 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
Installment amortization over the 331-month term, from a 197,176 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 196,268 | 196,268 | 196,268 | 196,268 | 196,268 |
| Oct 2026 | 195,963 | 195,963 | 195,963 | 195,963 | 195,963 |
| Nov 2026 | 195,657 | 195,657 | 195,657 | 195,657 | 195,657 |
| Dec 2026 | 195,350 | 195,350 | 195,350 | 195,350 | 195,350 |
| Jan 2027 | 195,042 | 195,042 | 195,042 | 195,042 | 195,042 |
| Feb 2027 | 194,732 | 194,732 | 194,732 | 194,732 | 194,732 |
| Mar 2027 | 194,421 | 194,421 | 194,421 | 194,421 | 194,421 |
| Apr 2027 | 194,109 | 194,109 | 194,109 | 194,109 | 194,109 |
| May 2027 | 193,796 | 193,796 | 193,796 | 193,796 | 193,796 |
| Jun 2027 | 193,482 | 193,482 | 193,482 | 193,482 | 193,482 |
| Jul 2027 | 193,167 | 193,167 | 193,167 | 193,167 | 193,167 |
| Aug 2027 | 192,850 | 192,850 | 192,850 | 192,850 | 192,850 |
| Sep 2027 | 192,532 | 192,532 | 192,532 | 192,532 | 192,532 |
| Oct 2027 | 192,213 | 192,213 | 192,213 | 192,213 | 192,213 |
| Nov 2027 | 191,893 | 191,893 | 191,893 | 191,893 | 191,893 |
| Dec 2027 | 191,572 | 191,572 | 191,572 | 191,572 | 191,572 |
| Jan 2028 | 191,249 | 191,249 | 191,249 | 191,249 | 191,249 |
| Feb 2028 | 190,925 | 190,925 | 190,925 | 190,925 | 190,925 |
| Mar 2028 | 190,600 | 190,600 | 190,600 | 190,600 | 190,600 |
| Apr 2028 | 190,274 | 190,274 | 190,274 | 190,274 | 190,274 |
| May 2028 | 189,947 | 189,947 | 189,947 | 189,947 | 189,947 |
| Jun 2028 | 189,618 | 189,618 | 189,618 | 189,618 | 189,618 |
| Jul 2028 | 189,288 | 189,288 | 189,288 | 189,288 | 189,288 |
| Aug 2028 | 188,957 | 188,957 | 188,957 | 188,957 | 188,957 |
| Sep 2028 | 188,625 | 188,625 | 188,625 | 188,625 | 188,625 |
| Oct 2028 | 188,291 | 188,291 | 188,291 | 188,291 | 188,291 |
| Nov 2028 | 187,956 | 187,956 | 187,956 | 187,956 | 187,956 |
| Dec 2028 | 187,620 | 187,620 | 187,620 | 187,620 | 187,620 |
| Jan 2029 | 187,282 | 187,282 | 187,282 | 187,282 | 187,282 |
| Feb 2029 | 186,944 | 186,944 | 186,944 | 186,944 | 186,944 |
| Mar 2029 | 186,604 | 186,604 | 186,604 | 186,604 | 186,604 |
| Apr 2029 | 186,263 | 186,263 | 186,263 | 186,263 | 186,263 |
| May 2029 | 185,920 | 185,920 | 185,920 | 185,920 | 185,920 |
| Jun 2029 | 185,576 | 185,576 | 185,576 | 185,576 | 185,576 |
| Jul 2029 | 185,231 | 185,231 | 185,231 | 185,231 | 185,231 |
| Aug 2029 | 184,885 | 184,885 | 184,885 | 184,885 | 184,885 |
| Sep 2029 | 184,537 | 184,537 | 184,537 | 184,537 | 184,537 |
| Oct 2029 | 184,188 | 184,188 | 184,188 | 184,188 | 184,188 |
| Nov 2029 | 183,838 | 183,838 | 183,838 | 183,838 | 183,838 |
| Dec 2029 | 183,486 | 183,486 | 183,486 | 183,486 | 183,486 |
| Jan 2030 | 183,134 | 183,134 | 183,134 | 183,134 | 183,134 |
| Feb 2030 | 182,779 | 182,779 | 182,779 | 182,779 | 182,779 |
| Mar 2030 | 182,424 | 182,424 | 182,424 | 182,424 | 182,424 |
| Apr 2030 | 182,067 | 182,067 | 182,067 | 182,067 | 182,067 |
| May 2030 | 181,709 | 181,709 | 181,709 | 181,709 | 181,709 |
| Jun 2030 | 181,349 | 181,349 | 181,349 | 181,349 | 181,349 |
| Jul 2030 | 180,988 | 180,988 | 180,988 | 180,988 | 180,988 |
| Aug 2030 | 180,626 | 180,626 | 180,626 | 180,626 | 180,626 |
| Sep 2030 | 180,262 | 180,262 | 180,262 | 180,262 | 180,262 |
| Oct 2030 | 179,897 | 179,897 | 179,897 | 179,897 | 179,897 |
| Nov 2030 | 179,531 | 179,531 | 179,531 | 179,531 | 179,531 |
| Dec 2030 | 179,163 | 179,163 | 179,163 | 179,163 | 179,163 |
| Jan 2031 | 178,794 | 178,794 | 178,794 | 178,794 | 178,794 |
| Feb 2031 | 178,424 | 178,424 | 178,424 | 178,424 | 178,424 |
| Mar 2031 | 178,052 | 178,052 | 178,052 | 178,052 | 178,052 |
| Apr 2031 | 177,678 | 177,678 | 177,678 | 177,678 | 177,678 |
| May 2031 | 177,304 | 177,304 | 177,304 | 177,304 | 177,304 |
| Jun 2031 | 176,928 | 176,928 | 176,928 | 176,928 | 176,928 |
| Jul 2031 | 176,550 | 176,550 | 176,550 | 176,550 | 176,550 |
| Aug 2031 | 176,171 | 176,171 | 176,171 | 176,171 | 176,171 |
| Sep 2031 | 175,791 | 175,791 | 175,791 | 175,791 | 175,791 |
| Oct 2031 | 175,409 | 175,409 | 175,409 | 175,409 | 175,409 |
| Nov 2031 | 175,026 | 175,026 | 175,026 | 175,026 | 175,026 |
| Dec 2031 | 174,641 | 174,641 | 174,641 | 174,641 | 174,641 |
| Jan 2032 | 174,255 | 174,255 | 174,255 | 174,255 | 174,255 |
| Feb 2032 | 173,868 | 173,868 | 173,868 | 173,868 | 173,868 |
| Mar 2032 | 173,479 | 173,479 | 173,479 | 173,479 | 173,479 |
| Apr 2032 | 173,088 | 173,088 | 173,088 | 173,088 | 173,088 |
| May 2032 | 172,696 | 172,696 | 172,696 | 172,696 | 172,696 |
| Jun 2032 | 172,303 | 172,303 | 172,303 | 172,303 | 172,303 |
| Jul 2032 | 171,908 | 171,908 | 171,908 | 171,908 | 171,908 |
| Aug 2032 | 171,512 | 171,512 | 171,512 | 171,512 | 171,512 |
| Sep 2032 | 171,114 | 171,114 | 171,114 | 171,114 | 171,114 |
| Oct 2032 | 170,715 | 170,715 | 170,715 | 170,715 | 170,715 |
| Nov 2032 | 170,314 | 170,314 | 170,314 | 170,314 | 170,314 |
| Dec 2032 | 169,912 | 169,912 | 169,912 | 169,912 | 169,912 |
| Jan 2033 | 169,508 | 169,508 | 169,508 | 169,508 | 169,508 |
| Feb 2033 | 169,103 | 169,103 | 169,103 | 169,103 | 169,103 |
| Mar 2033 | 168,696 | 168,696 | 168,696 | 168,696 | 168,696 |
| Apr 2033 | 168,287 | 168,287 | 168,287 | 168,287 | 168,287 |
| May 2033 | 167,877 | 167,877 | 167,877 | 167,877 | 167,877 |
| Jun 2033 | 167,466 | 167,466 | 167,466 | 167,466 | 167,466 |
| Jul 2033 | 167,053 | 167,053 | 167,053 | 167,053 | 167,053 |
| Aug 2033 | 166,639 | 166,639 | 166,639 | 166,639 | 166,639 |
| Sep 2033 | 166,222 | 166,222 | 166,222 | 166,222 | 166,222 |
| Oct 2033 | 165,805 | 165,805 | 165,805 | 165,805 | 165,805 |
| Nov 2033 | 165,386 | 165,386 | 165,386 | 165,386 | 165,386 |
| Dec 2033 | 164,965 | 164,965 | 164,965 | 164,965 | 164,965 |
| Jan 2034 | 164,542 | 164,542 | 164,542 | 164,542 | 164,542 |
| Feb 2034 | 164,119 | 164,119 | 164,119 | 164,119 | 164,119 |
| Mar 2034 | 163,693 | 163,693 | 163,693 | 163,693 | 163,693 |
| Apr 2034 | 163,266 | 163,266 | 163,266 | 163,266 | 163,266 |
| May 2034 | 162,837 | 162,837 | 162,837 | 162,837 | 162,837 |
| Jun 2034 | 162,407 | 162,407 | 162,407 | 162,407 | 162,407 |
| Jul 2034 | 161,975 | 161,975 | 161,975 | 161,975 | 161,975 |
| Aug 2034 | 161,541 | 161,541 | 161,541 | 161,541 | 161,541 |
| Sep 2034 | 161,106 | 161,106 | 161,106 | 161,106 | 161,106 |
| Oct 2034 | 160,669 | 160,669 | 160,669 | 160,669 | 160,669 |
| Nov 2034 | 160,231 | 160,231 | 160,231 | 160,231 | 160,231 |
| Dec 2034 | 159,791 | 159,791 | 159,791 | 159,791 | 159,791 |
| Jan 2035 | 159,349 | 159,349 | 159,349 | 159,349 | 159,349 |
| Feb 2035 | 158,905 | 158,905 | 158,905 | 158,905 | 158,905 |
| Mar 2035 | 158,460 | 158,460 | 158,460 | 158,460 | 158,460 |
| Apr 2035 | 158,014 | 158,014 | 158,014 | 158,014 | 158,014 |
| May 2035 | 157,565 | 157,565 | 157,565 | 157,565 | 157,565 |
| Jun 2035 | 157,115 | 157,115 | 157,115 | 157,115 | 157,115 |
| Jul 2035 | 156,663 | 156,663 | 156,663 | 156,663 | 156,663 |
| Aug 2035 | 156,210 | 156,210 | 156,210 | 156,210 | 156,210 |
| Sep 2035 | 155,755 | 155,755 | 155,755 | 155,755 | 155,755 |
| Oct 2035 | 155,298 | 155,298 | 155,298 | 155,298 | 155,298 |
| Nov 2035 | 154,839 | 154,839 | 154,839 | 154,839 | 154,839 |
| Dec 2035 | 154,379 | 154,379 | 154,379 | 154,379 | 154,379 |
| Jan 2036 | 153,917 | 153,917 | 153,917 | 153,917 | 153,917 |
| Feb 2036 | 153,453 | 153,453 | 153,453 | 153,453 | 153,453 |
| Mar 2036 | 152,987 | 152,987 | 152,987 | 152,987 | 152,987 |
| Apr 2036 | 152,520 | 152,520 | 152,520 | 152,520 | 152,520 |
| May 2036 | 152,051 | 152,051 | 152,051 | 152,051 | 152,051 |
| Jun 2036 | 151,580 | 151,580 | 151,580 | 151,580 | 151,580 |
| Jul 2036 | 151,108 | 151,108 | 151,108 | 151,108 | 151,108 |
| Aug 2036 | 150,633 | 150,633 | 150,633 | 150,633 | 150,633 |
| Sep 2036 | 150,157 | 150,157 | 150,157 | 150,157 | 150,157 |
| Oct 2036 | 149,679 | 149,679 | 149,679 | 149,679 | 149,679 |
| Nov 2036 | 149,200 | 149,200 | 149,200 | 149,200 | 149,200 |
| Dec 2036 | 148,718 | 148,718 | 148,718 | 148,718 | 148,718 |
| Jan 2037 | 148,235 | 148,235 | 148,235 | 148,235 | 148,235 |
| Feb 2037 | 147,750 | 147,750 | 147,750 | 147,750 | 147,750 |
| Mar 2037 | 147,263 | 147,263 | 147,263 | 147,263 | 147,263 |
| Apr 2037 | 146,774 | 146,774 | 146,774 | 146,774 | 146,774 |
| May 2037 | 146,284 | 146,284 | 146,284 | 146,284 | 146,284 |
| Jun 2037 | 145,791 | 145,791 | 145,791 | 145,791 | 145,791 |
| Jul 2037 | 145,297 | 145,297 | 145,297 | 145,297 | 145,297 |
| Aug 2037 | 144,801 | 144,801 | 144,801 | 144,801 | 144,801 |
| Sep 2037 | 144,303 | 144,303 | 144,303 | 144,303 | 144,303 |
| Oct 2037 | 143,803 | 143,803 | 143,803 | 143,803 | 143,803 |
| Nov 2037 | 143,301 | 143,301 | 143,301 | 143,301 | 143,301 |
| Dec 2037 | 142,798 | 142,798 | 142,798 | 142,798 | 142,798 |
| Jan 2038 | 142,292 | 142,292 | 142,292 | 142,292 | 142,292 |
| Feb 2038 | 141,785 | 141,785 | 141,785 | 141,785 | 141,785 |
| Mar 2038 | 141,276 | 141,276 | 141,276 | 141,276 | 141,276 |
| Apr 2038 | 140,764 | 140,764 | 140,764 | 140,764 | 140,764 |
| May 2038 | 140,251 | 140,251 | 140,251 | 140,251 | 140,251 |
| Jun 2038 | 139,736 | 139,736 | 139,736 | 139,736 | 139,736 |
| Jul 2038 | 139,219 | 139,219 | 139,219 | 139,219 | 139,219 |
| Aug 2038 | 138,700 | 138,700 | 138,700 | 138,700 | 138,700 |
| Sep 2038 | 138,180 | 138,180 | 138,180 | 138,180 | 138,180 |
| Oct 2038 | 137,657 | 137,657 | 137,657 | 137,657 | 137,657 |
| Nov 2038 | 137,132 | 137,132 | 137,132 | 137,132 | 137,132 |
| Dec 2038 | 136,605 | 136,605 | 136,605 | 136,605 | 136,605 |
| Jan 2039 | 136,077 | 136,077 | 136,077 | 136,077 | 136,077 |
| Feb 2039 | 135,546 | 135,546 | 135,546 | 135,546 | 135,546 |
| Mar 2039 | 135,013 | 135,013 | 135,013 | 135,013 | 135,013 |
| Apr 2039 | 134,479 | 134,479 | 134,479 | 134,479 | 134,479 |
| May 2039 | 133,942 | 133,942 | 133,942 | 133,942 | 133,942 |
| Jun 2039 | 133,403 | 133,403 | 133,403 | 133,403 | 133,403 |
| Jul 2039 | 132,862 | 132,862 | 132,862 | 132,862 | 132,862 |
| Aug 2039 | 132,320 | 132,320 | 132,320 | 132,320 | 132,320 |
| Sep 2039 | 131,775 | 131,775 | 131,775 | 131,775 | 131,775 |
| Oct 2039 | 131,228 | 131,228 | 131,228 | 131,228 | 131,228 |
| Nov 2039 | 130,679 | 130,679 | 130,679 | 130,679 | 130,679 |
| Dec 2039 | 130,128 | 130,128 | 130,128 | 130,128 | 130,128 |
| Jan 2040 | 129,575 | 129,575 | 129,575 | 129,575 | 129,575 |
| Feb 2040 | 129,020 | 129,020 | 129,020 | 129,020 | 129,020 |
| Mar 2040 | 128,463 | 128,463 | 128,463 | 128,463 | 128,463 |
| Apr 2040 | 127,904 | 127,904 | 127,904 | 127,904 | 127,904 |
| May 2040 | 127,343 | 127,343 | 127,343 | 127,343 | 127,343 |
| Jun 2040 | 126,779 | 126,779 | 126,779 | 126,779 | 126,779 |
| Jul 2040 | 126,214 | 126,214 | 126,214 | 126,214 | 126,214 |
| Aug 2040 | 125,646 | 125,646 | 125,646 | 125,646 | 125,646 |
| Sep 2040 | 125,076 | 125,076 | 125,076 | 125,076 | 125,076 |
| Oct 2040 | 124,504 | 124,504 | 124,504 | 124,504 | 124,504 |
| Nov 2040 | 123,930 | 123,930 | 123,930 | 123,930 | 123,930 |
| Dec 2040 | 123,354 | 123,354 | 123,354 | 123,354 | 123,354 |
| Jan 2041 | 122,775 | 122,775 | 122,775 | 122,775 | 122,775 |
| Feb 2041 | 122,195 | 122,195 | 122,195 | 122,195 | 122,195 |
| Mar 2041 | 121,612 | 121,612 | 121,612 | 121,612 | 121,612 |
| Apr 2041 | 121,027 | 121,027 | 121,027 | 121,027 | 121,027 |
| May 2041 | 120,440 | 120,440 | 120,440 | 120,440 | 120,440 |
| Jun 2041 | 119,851 | 119,851 | 119,851 | 119,851 | 119,851 |
| Jul 2041 | 119,259 | 119,259 | 119,259 | 119,259 | 119,259 |
| Aug 2041 | 118,665 | 118,665 | 118,665 | 118,665 | 118,665 |
| Sep 2041 | 118,069 | 118,069 | 118,069 | 118,069 | 118,069 |
| Oct 2041 | 117,471 | 117,471 | 117,471 | 117,471 | 117,471 |
| Nov 2041 | 116,871 | 116,871 | 116,871 | 116,871 | 116,871 |
| Dec 2041 | 116,268 | 116,268 | 116,268 | 116,268 | 116,268 |
| Jan 2042 | 115,663 | 115,663 | 115,663 | 115,663 | 115,663 |
| Feb 2042 | 115,056 | 115,056 | 115,056 | 115,056 | 115,056 |
| Mar 2042 | 114,446 | 114,446 | 114,446 | 114,446 | 114,446 |
| Apr 2042 | 113,834 | 113,834 | 113,834 | 113,834 | 113,834 |
| May 2042 | 113,220 | 113,220 | 113,220 | 113,220 | 113,220 |
| Jun 2042 | 112,604 | 112,604 | 112,604 | 112,604 | 112,604 |
| Jul 2042 | 111,985 | 111,985 | 111,985 | 111,985 | 111,985 |
| Aug 2042 | 111,364 | 111,364 | 111,364 | 111,364 | 111,364 |
| Sep 2042 | 110,741 | 110,741 | 110,741 | 110,741 | 110,741 |
| Oct 2042 | 110,115 | 110,115 | 110,115 | 110,115 | 110,115 |
| Nov 2042 | 109,487 | 109,487 | 109,487 | 109,487 | 109,487 |
| Dec 2042 | 108,857 | 108,857 | 108,857 | 108,857 | 108,857 |
| Jan 2043 | 108,224 | 108,224 | 108,224 | 108,224 | 108,224 |
| Feb 2043 | 107,589 | 107,589 | 107,589 | 107,589 | 107,589 |
| Mar 2043 | 106,951 | 106,951 | 106,951 | 106,951 | 106,951 |
| Apr 2043 | 106,311 | 106,311 | 106,311 | 106,311 | 106,311 |
| May 2043 | 105,669 | 105,669 | 105,669 | 105,669 | 105,669 |
| Jun 2043 | 105,024 | 105,024 | 105,024 | 105,024 | 105,024 |
| Jul 2043 | 104,377 | 104,377 | 104,377 | 104,377 | 104,377 |
| Aug 2043 | 103,728 | 103,728 | 103,728 | 103,728 | 103,728 |
| Sep 2043 | 103,076 | 103,076 | 103,076 | 103,076 | 103,076 |
| Oct 2043 | 102,421 | 102,421 | 102,421 | 102,421 | 102,421 |
| Nov 2043 | 101,764 | 101,764 | 101,764 | 101,764 | 101,764 |
| Dec 2043 | 101,105 | 101,105 | 101,105 | 101,105 | 101,105 |
| Jan 2044 | 100,443 | 100,443 | 100,443 | 100,443 | 100,443 |
| Feb 2044 | 99,779 | 99,779 | 99,779 | 99,779 | 99,779 |
| Mar 2044 | 99,112 | 99,112 | 99,112 | 99,112 | 99,112 |
| Apr 2044 | 98,443 | 98,443 | 98,443 | 98,443 | 98,443 |
| May 2044 | 97,771 | 97,771 | 97,771 | 97,771 | 97,771 |
| Jun 2044 | 97,097 | 97,097 | 97,097 | 97,097 | 97,097 |
| Jul 2044 | 96,420 | 96,420 | 96,420 | 96,420 | 96,420 |
| Aug 2044 | 95,740 | 95,740 | 95,740 | 95,740 | 95,740 |
| Sep 2044 | 95,058 | 95,058 | 95,058 | 95,058 | 95,058 |
| Oct 2044 | 94,374 | 94,374 | 94,374 | 94,374 | 94,374 |
| Nov 2044 | 93,687 | 93,687 | 93,687 | 93,687 | 93,687 |
| Dec 2044 | 92,997 | 92,997 | 92,997 | 92,997 | 92,997 |
| Jan 2045 | 92,305 | 92,305 | 92,305 | 92,305 | 92,305 |
| Feb 2045 | 91,610 | 91,610 | 91,610 | 91,610 | 91,610 |
| Mar 2045 | 90,913 | 90,913 | 90,913 | 90,913 | 90,913 |
| Apr 2045 | 90,213 | 90,213 | 90,213 | 90,213 | 90,213 |
| May 2045 | 89,510 | 89,510 | 89,510 | 89,510 | 89,510 |
| Jun 2045 | 88,805 | 88,805 | 88,805 | 88,805 | 88,805 |
| Jul 2045 | 88,097 | 88,097 | 88,097 | 88,097 | 88,097 |
| Aug 2045 | 87,386 | 87,386 | 87,386 | 87,386 | 87,386 |
| Sep 2045 | 86,673 | 86,673 | 86,673 | 86,673 | 86,673 |
| Oct 2045 | 85,957 | 85,957 | 85,957 | 85,957 | 85,957 |
| Nov 2045 | 85,238 | 85,238 | 85,238 | 85,238 | 85,238 |
| Dec 2045 | 84,517 | 84,517 | 84,517 | 84,517 | 84,517 |
| Jan 2046 | 83,793 | 83,793 | 83,793 | 83,793 | 83,793 |
| Feb 2046 | 83,066 | 83,066 | 83,066 | 83,066 | 83,066 |
| Mar 2046 | 82,336 | 82,336 | 82,336 | 82,336 | 82,336 |
| Apr 2046 | 81,604 | 81,604 | 81,604 | 81,604 | 81,604 |
| May 2046 | 80,869 | 80,869 | 80,869 | 80,869 | 80,869 |
| Jun 2046 | 80,132 | 80,132 | 80,132 | 80,132 | 80,132 |
| Jul 2046 | 79,391 | 79,391 | 79,391 | 79,391 | 79,391 |
| Aug 2046 | 78,648 | 78,648 | 78,648 | 78,648 | 78,648 |
| Sep 2046 | 77,902 | 77,902 | 77,902 | 77,902 | 77,902 |
| Oct 2046 | 77,153 | 77,153 | 77,153 | 77,153 | 77,153 |
| Nov 2046 | 76,401 | 76,401 | 76,401 | 76,401 | 76,401 |
| Dec 2046 | 75,647 | 75,647 | 75,647 | 75,647 | 75,647 |
| Jan 2047 | 74,890 | 74,890 | 74,890 | 74,890 | 74,890 |
| Feb 2047 | 74,129 | 74,129 | 74,129 | 74,129 | 74,129 |
| Mar 2047 | 73,366 | 73,366 | 73,366 | 73,366 | 73,366 |
| Apr 2047 | 72,601 | 72,601 | 72,601 | 72,601 | 72,601 |
| May 2047 | 71,832 | 71,832 | 71,832 | 71,832 | 71,832 |
| Jun 2047 | 71,060 | 71,060 | 71,060 | 71,060 | 71,060 |
| Jul 2047 | 70,286 | 70,286 | 70,286 | 70,286 | 70,286 |
| Aug 2047 | 69,508 | 69,508 | 69,508 | 69,508 | 69,508 |
| Sep 2047 | 68,728 | 68,728 | 68,728 | 68,728 | 68,728 |
| Oct 2047 | 67,945 | 67,945 | 67,945 | 67,945 | 67,945 |
| Nov 2047 | 67,159 | 67,159 | 67,159 | 67,159 | 67,159 |
| Dec 2047 | 66,369 | 66,369 | 66,369 | 66,369 | 66,369 |
| Jan 2048 | 65,577 | 65,577 | 65,577 | 65,577 | 65,577 |
| Feb 2048 | 64,782 | 64,782 | 64,782 | 64,782 | 64,782 |
| Mar 2048 | 63,984 | 63,984 | 63,984 | 63,984 | 63,984 |
| Apr 2048 | 63,183 | 63,183 | 63,183 | 63,183 | 63,183 |
| May 2048 | 62,379 | 62,379 | 62,379 | 62,379 | 62,379 |
| Jun 2048 | 61,572 | 61,572 | 61,572 | 61,572 | 61,572 |
| Jul 2048 | 60,762 | 60,762 | 60,762 | 60,762 | 60,762 |
| Aug 2048 | 59,949 | 59,949 | 59,949 | 59,949 | 59,949 |
| Sep 2048 | 59,133 | 59,133 | 59,133 | 59,133 | 59,133 |
| Oct 2048 | 58,314 | 58,314 | 58,314 | 58,314 | 58,314 |
| Nov 2048 | 57,491 | 57,491 | 57,491 | 57,491 | 57,491 |
| Dec 2048 | 56,666 | 56,666 | 56,666 | 56,666 | 56,666 |
| Jan 2049 | 55,837 | 55,837 | 55,837 | 55,837 | 55,837 |
| Feb 2049 | 55,006 | 55,006 | 55,006 | 55,006 | 55,006 |
| Mar 2049 | 54,171 | 54,171 | 54,171 | 54,171 | 54,171 |
| Apr 2049 | 53,333 | 53,333 | 53,333 | 53,333 | 53,333 |
| May 2049 | 52,492 | 52,492 | 52,492 | 52,492 | 52,492 |
| Jun 2049 | 51,648 | 51,648 | 51,648 | 51,648 | 51,648 |
| Jul 2049 | 50,801 | 50,801 | 50,801 | 50,801 | 50,801 |
| Aug 2049 | 49,950 | 49,950 | 49,950 | 49,950 | 49,950 |
| Sep 2049 | 49,097 | 49,097 | 49,097 | 49,097 | 49,097 |
| Oct 2049 | 48,240 | 48,240 | 48,240 | 48,240 | 48,240 |
| Nov 2049 | 47,380 | 47,380 | 47,380 | 47,380 | 47,380 |
| Dec 2049 | 46,516 | 46,516 | 46,516 | 46,516 | 46,516 |
| Jan 2050 | 45,650 | 45,650 | 45,650 | 45,650 | 45,650 |
| Feb 2050 | 44,780 | 44,780 | 44,780 | 44,780 | 44,780 |
| Mar 2050 | 43,907 | 43,907 | 43,907 | 43,907 | 43,907 |
| Apr 2050 | 43,031 | 43,031 | 43,031 | 43,031 | 43,031 |
| May 2050 | 42,151 | 42,151 | 42,151 | 42,151 | 42,151 |
| Jun 2050 | 41,268 | 41,268 | 41,268 | 41,268 | 41,268 |
| Jul 2050 | 40,382 | 40,382 | 40,382 | 40,382 | 40,382 |
| Aug 2050 | 39,492 | 39,492 | 39,492 | 39,492 | 39,492 |
| Sep 2050 | 38,600 | 38,600 | 38,600 | 38,600 | 38,600 |
| Oct 2050 | 37,703 | 37,703 | 37,703 | 37,703 | 37,703 |
| Nov 2050 | 36,804 | 36,804 | 36,804 | 36,804 | 36,804 |
| Dec 2050 | 35,901 | 35,901 | 35,901 | 35,901 | 35,901 |
| Jan 2051 | 34,994 | 34,994 | 34,994 | 34,994 | 34,994 |
| Feb 2051 | 34,085 | 34,085 | 34,085 | 34,085 | 34,085 |
| Mar 2051 | 33,172 | 33,172 | 33,172 | 33,172 | 33,172 |
| Apr 2051 | 32,255 | 32,255 | 32,255 | 32,255 | 32,255 |
| May 2051 | 31,335 | 31,335 | 31,335 | 31,335 | 31,335 |
| Jun 2051 | 30,411 | 30,411 | 30,411 | 30,411 | 30,411 |
| Jul 2051 | 29,485 | 29,485 | 29,485 | 29,485 | 29,485 |
| Aug 2051 | 28,554 | 28,554 | 28,554 | 28,554 | 28,554 |
| Sep 2051 | 27,620 | 27,620 | 27,620 | 27,620 | 27,620 |
| Oct 2051 | 26,683 | 26,683 | 26,683 | 26,683 | 26,683 |
| Nov 2051 | 25,742 | 25,742 | 25,742 | 25,742 | 25,742 |
| Dec 2051 | 24,797 | 24,797 | 24,797 | 24,797 | 24,797 |
| Jan 2052 | 23,849 | 23,849 | 23,849 | 23,849 | 23,849 |
| Feb 2052 | 22,898 | 22,898 | 22,898 | 22,898 | 22,898 |
| Mar 2052 | 21,943 | 21,943 | 21,943 | 21,943 | 21,943 |
| Apr 2052 | 20,984 | 20,984 | 20,984 | 20,984 | 20,984 |
| May 2052 | 20,022 | 20,022 | 20,022 | 20,022 | 20,022 |
| Jun 2052 | 19,056 | 19,056 | 19,056 | 19,056 | 19,056 |
| Jul 2052 | 18,086 | 18,086 | 18,086 | 18,086 | 18,086 |
| Aug 2052 | 17,113 | 17,113 | 17,113 | 17,113 | 17,113 |
| Sep 2052 | 16,136 | 16,136 | 16,136 | 16,136 | 16,136 |
| Oct 2052 | 15,156 | 15,156 | 15,156 | 15,156 | 15,156 |
| Nov 2052 | 14,172 | 14,172 | 14,172 | 14,172 | 14,172 |
| Dec 2052 | 13,184 | 13,184 | 13,184 | 13,184 | 13,184 |
| Jan 2053 | 12,192 | 12,192 | 12,192 | 12,192 | 12,192 |
| Feb 2053 | 11,197 | 11,197 | 11,197 | 11,197 | 11,197 |
| Mar 2053 | 10,198 | 10,198 | 10,198 | 10,198 | 10,198 |
| Apr 2053 | 9,196 | 9,196 | 9,196 | 9,196 | 9,196 |
| May 2053 | 8,189 | 8,189 | 8,189 | 8,189 | 8,189 |
| Jun 2053 | 7,179 | 7,179 | 7,179 | 7,179 | 7,179 |
| Jul 2053 | 6,165 | 6,165 | 6,165 | 6,165 | 6,165 |
| Aug 2053 | 5,147 | 5,147 | 5,147 | 5,147 | 5,147 |
| Sep 2053 | 4,125 | 4,125 | 4,125 | 4,125 | 4,125 |
| Oct 2053 | 3,100 | 3,100 | 3,100 | 3,100 | 3,100 |
| Nov 2053 | 2,070 | 2,070 | 2,070 | 2,070 | 2,070 |
| Dec 2053 | 1,037 | 1,037 | 1,037 | 1,037 | 1,037 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
| Nov 2050 | 1 | 1 | 1 | 1 | 0 |
| Dec 2050 | 1 | 1 | 1 | 1 | 0 |
| Jan 2051 | 1 | 1 | 1 | 1 | 0 |
| Feb 2051 | 1 | 1 | 1 | 1 | 0 |
| Mar 2051 | 1 | 1 | 1 | 1 | 0 |
| Apr 2051 | 1 | 1 | 1 | 1 | 0 |
| May 2051 | 1 | 1 | 1 | 1 | 0 |
| Jun 2051 | 1 | 1 | 1 | 1 | 0 |
| Jul 2051 | 1 | 1 | 1 | 1 | 0 |
| Aug 2051 | 1 | 1 | 1 | 1 | 0 |
| Sep 2051 | 1 | 1 | 1 | 1 | 0 |
| Oct 2051 | 1 | 1 | 1 | 1 | 0 |
| Nov 2051 | 1 | 1 | 1 | 1 | 0 |
| Dec 2051 | 1 | 1 | 1 | 1 | 0 |
| Jan 2052 | 1 | 1 | 1 | 1 | 0 |
| Feb 2052 | 1 | 1 | 1 | 1 | 0 |
| Mar 2052 | 1 | 1 | 1 | 1 | 0 |
| Apr 2052 | 1 | 1 | 1 | 1 | 0 |
| May 2052 | 1 | 1 | 1 | 1 | 0 |
| Jun 2052 | 1 | 1 | 1 | 1 | 0 |
| Jul 2052 | 1 | 1 | 1 | 1 | 0 |
| Aug 2052 | 1 | 1 | 1 | 1 | 0 |
| Sep 2052 | 1 | 1 | 1 | 1 | 0 |
| Oct 2052 | 1 | 1 | 1 | 1 | 0 |
| Nov 2052 | 1 | 1 | 1 | 1 | 0 |
| Dec 2052 | 1 | 1 | 1 | 1 | 0 |
| Jan 2053 | 1 | 1 | 1 | 1 | 0 |
| Feb 2053 | 1 | 1 | 1 | 1 | 0 |
| Mar 2053 | 1 | 1 | 1 | 1 | 0 |
| Apr 2053 | 1 | 1 | 1 | 1 | 0 |
| May 2053 | 1 | 1 | 1 | 1 | 0 |
| Jun 2053 | 1 | 1 | 1 | 1 | 0 |
| Jul 2053 | 1 | 1 | 1 | 1 | 0 |
| Aug 2053 | 1 | 1 | 1 | 1 | 0 |
| Sep 2053 | 1 | 1 | 1 | 1 | 0 |
| Oct 2053 | 1 | 1 | 1 | 1 | 0 |
| Nov 2053 | 1 | 1 | 1 | 1 | 0 |
| Dec 2053 | 1 | 1 | 1 | 1 | 0 |
record hash 9f8da739f6770e8e
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 399.42 | 399.42 |
| Bad | 27.65% | 327.48 | 329.76 |
| Base | 72.35% | 250.96 | 258.90 |
| Good | 0.00% | 20.93 | 21.79 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 272.12 | 278.49 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
Installment amortization over the 18-month term, from a 762 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 656 | 656 | 656 | 656 | 656 |
| Oct 2026 | 619 | 619 | 619 | 619 | 619 |
| Nov 2026 | 581 | 581 | 581 | 581 | 581 |
| Dec 2026 | 542 | 542 | 542 | 542 | 542 |
| Jan 2027 | 502 | 502 | 502 | 502 | 502 |
| Feb 2027 | 462 | 462 | 462 | 462 | 462 |
| Mar 2027 | 420 | 420 | 420 | 420 | 420 |
| Apr 2027 | 378 | 378 | 378 | 378 | 378 |
| May 2027 | 334 | 334 | 334 | 334 | 334 |
| Jun 2027 | 290 | 290 | 290 | 290 | 290 |
| Jul 2027 | 244 | 244 | 244 | 244 | 244 |
| Aug 2027 | 198 | 198 | 198 | 198 | 198 |
| Sep 2027 | 150 | 150 | 150 | 150 | 150 |
| Oct 2027 | 101 | 101 | 101 | 101 | 101 |
| Nov 2027 | 51 | 51 | 51 | 51 | 51 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 1f6a8cc7ff6b1380
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 170,213.12 | 171,288.20 |
| Bad | 27.65% | 145,942.58 | 168,734.62 |
| Base | 72.35% | 98,228.83 | 164,792.64 |
| Good | 0.00% | 3,355.10 | 61,437.79 |
| Better | 0.00% | 0.08 | 1.19 |
| Blended | 100% | 111,421.68 | 165,882.60 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
Installment amortization over the 261-month term, from a 181,184 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 178,280 | 178,280 | 178,280 | 178,280 | 178,280 |
| Oct 2026 | 177,859 | 177,859 | 177,859 | 177,859 | 177,859 |
| Nov 2026 | 177,436 | 177,436 | 177,436 | 177,436 | 177,436 |
| Dec 2026 | 177,012 | 177,012 | 177,012 | 177,012 | 177,012 |
| Jan 2027 | 176,586 | 176,586 | 176,586 | 176,586 | 176,586 |
| Feb 2027 | 176,159 | 176,159 | 176,159 | 176,159 | 176,159 |
| Mar 2027 | 175,730 | 175,730 | 175,730 | 175,730 | 175,730 |
| Apr 2027 | 175,299 | 175,299 | 175,299 | 175,299 | 175,299 |
| May 2027 | 174,867 | 174,867 | 174,867 | 174,867 | 174,867 |
| Jun 2027 | 174,433 | 174,433 | 174,433 | 174,433 | 174,433 |
| Jul 2027 | 173,997 | 173,997 | 173,997 | 173,997 | 173,997 |
| Aug 2027 | 173,560 | 173,560 | 173,560 | 173,560 | 173,560 |
| Sep 2027 | 173,121 | 173,121 | 173,121 | 173,121 | 173,121 |
| Oct 2027 | 172,681 | 172,681 | 172,681 | 172,681 | 172,681 |
| Nov 2027 | 172,239 | 172,239 | 172,239 | 172,239 | 172,239 |
| Dec 2027 | 171,795 | 171,795 | 171,795 | 171,795 | 171,795 |
| Jan 2028 | 171,350 | 171,350 | 171,350 | 171,350 | 171,350 |
| Feb 2028 | 170,902 | 170,902 | 170,902 | 170,902 | 170,902 |
| Mar 2028 | 170,454 | 170,454 | 170,454 | 170,454 | 170,454 |
| Apr 2028 | 170,003 | 170,003 | 170,003 | 170,003 | 170,003 |
| May 2028 | 169,551 | 169,551 | 169,551 | 169,551 | 169,551 |
| Jun 2028 | 169,097 | 169,097 | 169,097 | 169,097 | 169,097 |
| Jul 2028 | 168,642 | 168,642 | 168,642 | 168,642 | 168,642 |
| Aug 2028 | 168,184 | 168,184 | 168,184 | 168,184 | 168,184 |
| Sep 2028 | 167,725 | 167,725 | 167,725 | 167,725 | 167,725 |
| Oct 2028 | 167,265 | 167,265 | 167,265 | 167,265 | 167,265 |
| Nov 2028 | 166,802 | 166,802 | 166,802 | 166,802 | 166,802 |
| Dec 2028 | 166,338 | 166,338 | 166,338 | 166,338 | 166,338 |
| Jan 2029 | 165,872 | 165,872 | 165,872 | 165,872 | 165,872 |
| Feb 2029 | 165,405 | 165,405 | 165,405 | 165,405 | 165,405 |
| Mar 2029 | 164,935 | 164,935 | 164,935 | 164,935 | 164,935 |
| Apr 2029 | 164,464 | 164,464 | 164,464 | 164,464 | 164,464 |
| May 2029 | 163,991 | 163,991 | 163,991 | 163,991 | 163,991 |
| Jun 2029 | 163,516 | 163,516 | 163,516 | 163,516 | 163,516 |
| Jul 2029 | 163,040 | 163,040 | 163,040 | 163,040 | 163,040 |
| Aug 2029 | 162,562 | 162,562 | 162,562 | 162,562 | 162,562 |
| Sep 2029 | 162,082 | 162,082 | 162,082 | 162,082 | 162,082 |
| Oct 2029 | 161,600 | 161,600 | 161,600 | 161,600 | 161,600 |
| Nov 2029 | 161,116 | 161,116 | 161,116 | 161,116 | 161,116 |
| Dec 2029 | 160,631 | 160,631 | 160,631 | 160,631 | 160,631 |
| Jan 2030 | 160,143 | 160,143 | 160,143 | 160,143 | 160,143 |
| Feb 2030 | 159,654 | 159,654 | 159,654 | 159,654 | 159,654 |
| Mar 2030 | 159,163 | 159,163 | 159,163 | 159,163 | 159,163 |
| Apr 2030 | 158,670 | 158,670 | 158,670 | 158,670 | 158,670 |
| May 2030 | 158,176 | 158,176 | 158,176 | 158,176 | 158,176 |
| Jun 2030 | 157,679 | 157,679 | 157,679 | 157,679 | 157,679 |
| Jul 2030 | 157,181 | 157,181 | 157,181 | 157,181 | 157,181 |
| Aug 2030 | 156,681 | 156,681 | 156,681 | 156,681 | 156,681 |
| Sep 2030 | 156,179 | 156,179 | 156,179 | 156,179 | 156,179 |
| Oct 2030 | 155,675 | 155,675 | 155,675 | 155,675 | 155,675 |
| Nov 2030 | 155,169 | 155,169 | 155,169 | 155,169 | 155,169 |
| Dec 2030 | 154,661 | 154,661 | 154,661 | 154,661 | 154,661 |
| Jan 2031 | 154,151 | 154,151 | 154,151 | 154,151 | 154,151 |
| Feb 2031 | 153,640 | 153,640 | 153,640 | 153,640 | 153,640 |
| Mar 2031 | 153,126 | 153,126 | 153,126 | 153,126 | 153,126 |
| Apr 2031 | 152,611 | 152,611 | 152,611 | 152,611 | 152,611 |
| May 2031 | 152,093 | 152,093 | 152,093 | 152,093 | 152,093 |
| Jun 2031 | 151,574 | 151,574 | 151,574 | 151,574 | 151,574 |
| Jul 2031 | 151,053 | 151,053 | 151,053 | 151,053 | 151,053 |
| Aug 2031 | 150,529 | 150,529 | 150,529 | 150,529 | 150,529 |
| Sep 2031 | 150,004 | 150,004 | 150,004 | 150,004 | 150,004 |
| Oct 2031 | 149,477 | 149,477 | 149,477 | 149,477 | 149,477 |
| Nov 2031 | 148,948 | 148,948 | 148,948 | 148,948 | 148,948 |
| Dec 2031 | 148,417 | 148,417 | 148,417 | 148,417 | 148,417 |
| Jan 2032 | 147,884 | 147,884 | 147,884 | 147,884 | 147,884 |
| Feb 2032 | 147,349 | 147,349 | 147,349 | 147,349 | 147,349 |
| Mar 2032 | 146,811 | 146,811 | 146,811 | 146,811 | 146,811 |
| Apr 2032 | 146,272 | 146,272 | 146,272 | 146,272 | 146,272 |
| May 2032 | 145,731 | 145,731 | 145,731 | 145,731 | 145,731 |
| Jun 2032 | 145,188 | 145,188 | 145,188 | 145,188 | 145,188 |
| Jul 2032 | 144,643 | 144,643 | 144,643 | 144,643 | 144,643 |
| Aug 2032 | 144,096 | 144,096 | 144,096 | 144,096 | 144,096 |
| Sep 2032 | 143,546 | 143,546 | 143,546 | 143,546 | 143,546 |
| Oct 2032 | 142,995 | 142,995 | 142,995 | 142,995 | 142,995 |
| Nov 2032 | 142,441 | 142,441 | 142,441 | 142,441 | 142,441 |
| Dec 2032 | 141,886 | 141,886 | 141,886 | 141,886 | 141,886 |
| Jan 2033 | 141,328 | 141,328 | 141,328 | 141,328 | 141,328 |
| Feb 2033 | 140,769 | 140,769 | 140,769 | 140,769 | 140,769 |
| Mar 2033 | 140,207 | 140,207 | 140,207 | 140,207 | 140,207 |
| Apr 2033 | 139,643 | 139,643 | 139,643 | 139,643 | 139,643 |
| May 2033 | 139,077 | 139,077 | 139,077 | 139,077 | 139,077 |
| Jun 2033 | 138,509 | 138,509 | 138,509 | 138,509 | 138,509 |
| Jul 2033 | 137,939 | 137,939 | 137,939 | 137,939 | 137,939 |
| Aug 2033 | 137,366 | 137,366 | 137,366 | 137,366 | 137,366 |
| Sep 2033 | 136,792 | 136,792 | 136,792 | 136,792 | 136,792 |
| Oct 2033 | 136,215 | 136,215 | 136,215 | 136,215 | 136,215 |
| Nov 2033 | 135,636 | 135,636 | 135,636 | 135,636 | 135,636 |
| Dec 2033 | 135,055 | 135,055 | 135,055 | 135,055 | 135,055 |
| Jan 2034 | 134,472 | 134,472 | 134,472 | 134,472 | 134,472 |
| Feb 2034 | 133,886 | 133,886 | 133,886 | 133,886 | 133,886 |
| Mar 2034 | 133,299 | 133,299 | 133,299 | 133,299 | 133,299 |
| Apr 2034 | 132,709 | 132,709 | 132,709 | 132,709 | 132,709 |
| May 2034 | 132,117 | 132,117 | 132,117 | 132,117 | 132,117 |
| Jun 2034 | 131,523 | 131,523 | 131,523 | 131,523 | 131,523 |
| Jul 2034 | 130,926 | 130,926 | 130,926 | 130,926 | 130,926 |
| Aug 2034 | 130,328 | 130,328 | 130,328 | 130,328 | 130,328 |
| Sep 2034 | 129,727 | 129,727 | 129,727 | 129,727 | 129,727 |
| Oct 2034 | 129,124 | 129,124 | 129,124 | 129,124 | 129,124 |
| Nov 2034 | 128,518 | 128,518 | 128,518 | 128,518 | 128,518 |
| Dec 2034 | 127,910 | 127,910 | 127,910 | 127,910 | 127,910 |
| Jan 2035 | 127,300 | 127,300 | 127,300 | 127,300 | 127,300 |
| Feb 2035 | 126,688 | 126,688 | 126,688 | 126,688 | 126,688 |
| Mar 2035 | 126,073 | 126,073 | 126,073 | 126,073 | 126,073 |
| Apr 2035 | 125,457 | 125,457 | 125,457 | 125,457 | 125,457 |
| May 2035 | 124,837 | 124,837 | 124,837 | 124,837 | 124,837 |
| Jun 2035 | 124,216 | 124,216 | 124,216 | 124,216 | 124,216 |
| Jul 2035 | 123,592 | 123,592 | 123,592 | 123,592 | 123,592 |
| Aug 2035 | 122,966 | 122,966 | 122,966 | 122,966 | 122,966 |
| Sep 2035 | 122,337 | 122,337 | 122,337 | 122,337 | 122,337 |
| Oct 2035 | 121,706 | 121,706 | 121,706 | 121,706 | 121,706 |
| Nov 2035 | 121,073 | 121,073 | 121,073 | 121,073 | 121,073 |
| Dec 2035 | 120,437 | 120,437 | 120,437 | 120,437 | 120,437 |
| Jan 2036 | 119,799 | 119,799 | 119,799 | 119,799 | 119,799 |
| Feb 2036 | 119,159 | 119,159 | 119,159 | 119,159 | 119,159 |
| Mar 2036 | 118,516 | 118,516 | 118,516 | 118,516 | 118,516 |
| Apr 2036 | 117,871 | 117,871 | 117,871 | 117,871 | 117,871 |
| May 2036 | 117,223 | 117,223 | 117,223 | 117,223 | 117,223 |
| Jun 2036 | 116,573 | 116,573 | 116,573 | 116,573 | 116,573 |
| Jul 2036 | 115,921 | 115,921 | 115,921 | 115,921 | 115,921 |
| Aug 2036 | 115,266 | 115,266 | 115,266 | 115,266 | 115,266 |
| Sep 2036 | 114,608 | 114,608 | 114,608 | 114,608 | 114,608 |
| Oct 2036 | 113,948 | 113,948 | 113,948 | 113,948 | 113,948 |
| Nov 2036 | 113,286 | 113,286 | 113,286 | 113,286 | 113,286 |
| Dec 2036 | 112,621 | 112,621 | 112,621 | 112,621 | 112,621 |
| Jan 2037 | 111,954 | 111,954 | 111,954 | 111,954 | 111,954 |
| Feb 2037 | 111,284 | 111,284 | 111,284 | 111,284 | 111,284 |
| Mar 2037 | 110,612 | 110,612 | 110,612 | 110,612 | 110,612 |
| Apr 2037 | 109,937 | 109,937 | 109,937 | 109,937 | 109,937 |
| May 2037 | 109,259 | 109,259 | 109,259 | 109,259 | 109,259 |
| Jun 2037 | 108,579 | 108,579 | 108,579 | 108,579 | 108,579 |
| Jul 2037 | 107,897 | 107,897 | 107,897 | 107,897 | 107,897 |
| Aug 2037 | 107,212 | 107,212 | 107,212 | 107,212 | 107,212 |
| Sep 2037 | 106,524 | 106,524 | 106,524 | 106,524 | 106,524 |
| Oct 2037 | 105,834 | 105,834 | 105,834 | 105,834 | 105,834 |
| Nov 2037 | 105,141 | 105,141 | 105,141 | 105,141 | 105,141 |
| Dec 2037 | 104,446 | 104,446 | 104,446 | 104,446 | 104,446 |
| Jan 2038 | 103,748 | 103,748 | 103,748 | 103,748 | 103,748 |
| Feb 2038 | 103,047 | 103,047 | 103,047 | 103,047 | 103,047 |
| Mar 2038 | 102,344 | 102,344 | 102,344 | 102,344 | 102,344 |
| Apr 2038 | 101,638 | 101,638 | 101,638 | 101,638 | 101,638 |
| May 2038 | 100,930 | 100,930 | 100,930 | 100,930 | 100,930 |
| Jun 2038 | 100,218 | 100,218 | 100,218 | 100,218 | 100,218 |
| Jul 2038 | 99,505 | 99,505 | 99,505 | 99,505 | 99,505 |
| Aug 2038 | 98,788 | 98,788 | 98,788 | 98,788 | 98,788 |
| Sep 2038 | 98,069 | 98,069 | 98,069 | 98,069 | 98,069 |
| Oct 2038 | 97,347 | 97,347 | 97,347 | 97,347 | 97,347 |
| Nov 2038 | 96,622 | 96,622 | 96,622 | 96,622 | 96,622 |
| Dec 2038 | 95,895 | 95,895 | 95,895 | 95,895 | 95,895 |
| Jan 2039 | 95,165 | 95,165 | 95,165 | 95,165 | 95,165 |
| Feb 2039 | 94,432 | 94,432 | 94,432 | 94,432 | 94,432 |
| Mar 2039 | 93,697 | 93,697 | 93,697 | 93,697 | 93,697 |
| Apr 2039 | 92,958 | 92,958 | 92,958 | 92,958 | 92,958 |
| May 2039 | 92,217 | 92,217 | 92,217 | 92,217 | 92,217 |
| Jun 2039 | 91,473 | 91,473 | 91,473 | 91,473 | 91,473 |
| Jul 2039 | 90,727 | 90,727 | 90,727 | 90,727 | 90,727 |
| Aug 2039 | 89,977 | 89,977 | 89,977 | 89,977 | 89,977 |
| Sep 2039 | 89,225 | 89,225 | 89,225 | 89,225 | 89,225 |
| Oct 2039 | 88,470 | 88,470 | 88,470 | 88,470 | 88,470 |
| Nov 2039 | 87,712 | 87,712 | 87,712 | 87,712 | 87,712 |
| Dec 2039 | 86,951 | 86,951 | 86,951 | 86,951 | 86,951 |
| Jan 2040 | 86,188 | 86,188 | 86,188 | 86,188 | 86,188 |
| Feb 2040 | 85,421 | 85,421 | 85,421 | 85,421 | 85,421 |
| Mar 2040 | 84,652 | 84,652 | 84,652 | 84,652 | 84,652 |
| Apr 2040 | 83,880 | 83,880 | 83,880 | 83,880 | 83,880 |
| May 2040 | 83,105 | 83,105 | 83,105 | 83,105 | 83,105 |
| Jun 2040 | 82,327 | 82,327 | 82,327 | 82,327 | 82,327 |
| Jul 2040 | 81,546 | 81,546 | 81,546 | 81,546 | 81,546 |
| Aug 2040 | 80,762 | 80,762 | 80,762 | 80,762 | 80,762 |
| Sep 2040 | 79,975 | 79,975 | 79,975 | 79,975 | 79,975 |
| Oct 2040 | 79,185 | 79,185 | 79,185 | 79,185 | 79,185 |
| Nov 2040 | 78,392 | 78,392 | 78,392 | 78,392 | 78,392 |
| Dec 2040 | 77,597 | 77,597 | 77,597 | 77,597 | 77,597 |
| Jan 2041 | 76,798 | 76,798 | 76,798 | 76,798 | 76,798 |
| Feb 2041 | 75,996 | 75,996 | 75,996 | 75,996 | 75,996 |
| Mar 2041 | 75,192 | 75,192 | 75,192 | 75,192 | 75,192 |
| Apr 2041 | 74,384 | 74,384 | 74,384 | 74,384 | 74,384 |
| May 2041 | 73,573 | 73,573 | 73,573 | 73,573 | 73,573 |
| Jun 2041 | 72,760 | 72,760 | 72,760 | 72,760 | 72,760 |
| Jul 2041 | 71,943 | 71,943 | 71,943 | 71,943 | 71,943 |
| Aug 2041 | 71,123 | 71,123 | 71,123 | 71,123 | 71,123 |
| Sep 2041 | 70,300 | 70,300 | 70,300 | 70,300 | 70,300 |
| Oct 2041 | 69,474 | 69,474 | 69,474 | 69,474 | 69,474 |
| Nov 2041 | 68,645 | 68,645 | 68,645 | 68,645 | 68,645 |
| Dec 2041 | 67,812 | 67,812 | 67,812 | 67,812 | 67,812 |
| Jan 2042 | 66,977 | 66,977 | 66,977 | 66,977 | 66,977 |
| Feb 2042 | 66,139 | 66,139 | 66,139 | 66,139 | 66,139 |
| Mar 2042 | 65,297 | 65,297 | 65,297 | 65,297 | 65,297 |
| Apr 2042 | 64,452 | 64,452 | 64,452 | 64,452 | 64,452 |
| May 2042 | 63,604 | 63,604 | 63,604 | 63,604 | 63,604 |
| Jun 2042 | 62,753 | 62,753 | 62,753 | 62,753 | 62,753 |
| Jul 2042 | 61,899 | 61,899 | 61,899 | 61,899 | 61,899 |
| Aug 2042 | 61,041 | 61,041 | 61,041 | 61,041 | 61,041 |
| Sep 2042 | 60,180 | 60,180 | 60,180 | 60,180 | 60,180 |
| Oct 2042 | 59,316 | 59,316 | 59,316 | 59,316 | 59,316 |
| Nov 2042 | 58,449 | 58,449 | 58,449 | 58,449 | 58,449 |
| Dec 2042 | 57,579 | 57,579 | 57,579 | 57,579 | 57,579 |
| Jan 2043 | 56,705 | 56,705 | 56,705 | 56,705 | 56,705 |
| Feb 2043 | 55,828 | 55,828 | 55,828 | 55,828 | 55,828 |
| Mar 2043 | 54,948 | 54,948 | 54,948 | 54,948 | 54,948 |
| Apr 2043 | 54,064 | 54,064 | 54,064 | 54,064 | 54,064 |
| May 2043 | 53,177 | 53,177 | 53,177 | 53,177 | 53,177 |
| Jun 2043 | 52,287 | 52,287 | 52,287 | 52,287 | 52,287 |
| Jul 2043 | 51,393 | 51,393 | 51,393 | 51,393 | 51,393 |
| Aug 2043 | 50,496 | 50,496 | 50,496 | 50,496 | 50,496 |
| Sep 2043 | 49,596 | 49,596 | 49,596 | 49,596 | 49,596 |
| Oct 2043 | 48,692 | 48,692 | 48,692 | 48,692 | 48,692 |
| Nov 2043 | 47,785 | 47,785 | 47,785 | 47,785 | 47,785 |
| Dec 2043 | 46,875 | 46,875 | 46,875 | 46,875 | 46,875 |
| Jan 2044 | 45,961 | 45,961 | 45,961 | 45,961 | 45,961 |
| Feb 2044 | 45,043 | 45,043 | 45,043 | 45,043 | 45,043 |
| Mar 2044 | 44,123 | 44,123 | 44,123 | 44,123 | 44,123 |
| Apr 2044 | 43,198 | 43,198 | 43,198 | 43,198 | 43,198 |
| May 2044 | 42,271 | 42,271 | 42,271 | 42,271 | 42,271 |
| Jun 2044 | 41,340 | 41,340 | 41,340 | 41,340 | 41,340 |
| Jul 2044 | 40,405 | 40,405 | 40,405 | 40,405 | 40,405 |
| Aug 2044 | 39,467 | 39,467 | 39,467 | 39,467 | 39,467 |
| Sep 2044 | 38,525 | 38,525 | 38,525 | 38,525 | 38,525 |
| Oct 2044 | 37,580 | 37,580 | 37,580 | 37,580 | 37,580 |
| Nov 2044 | 36,631 | 36,631 | 36,631 | 36,631 | 36,631 |
| Dec 2044 | 35,679 | 35,679 | 35,679 | 35,679 | 35,679 |
| Jan 2045 | 34,723 | 34,723 | 34,723 | 34,723 | 34,723 |
| Feb 2045 | 33,764 | 33,764 | 33,764 | 33,764 | 33,764 |
| Mar 2045 | 32,801 | 32,801 | 32,801 | 32,801 | 32,801 |
| Apr 2045 | 31,834 | 31,834 | 31,834 | 31,834 | 31,834 |
| May 2045 | 30,864 | 30,864 | 30,864 | 30,864 | 30,864 |
| Jun 2045 | 29,890 | 29,890 | 29,890 | 29,890 | 29,890 |
| Jul 2045 | 28,912 | 28,912 | 28,912 | 28,912 | 28,912 |
| Aug 2045 | 27,931 | 27,931 | 27,931 | 27,931 | 27,931 |
| Sep 2045 | 26,946 | 26,946 | 26,946 | 26,946 | 26,946 |
| Oct 2045 | 25,957 | 25,957 | 25,957 | 25,957 | 25,957 |
| Nov 2045 | 24,965 | 24,965 | 24,965 | 24,965 | 24,965 |
| Dec 2045 | 23,969 | 23,969 | 23,969 | 23,969 | 23,969 |
| Jan 2046 | 22,969 | 22,969 | 22,969 | 22,969 | 22,969 |
| Feb 2046 | 21,966 | 21,966 | 21,966 | 21,966 | 21,966 |
| Mar 2046 | 20,958 | 20,958 | 20,958 | 20,958 | 20,958 |
| Apr 2046 | 19,947 | 19,947 | 19,947 | 19,947 | 19,947 |
| May 2046 | 18,932 | 18,932 | 18,932 | 18,932 | 18,932 |
| Jun 2046 | 17,914 | 17,914 | 17,914 | 17,914 | 17,914 |
| Jul 2046 | 16,891 | 16,891 | 16,891 | 16,891 | 16,891 |
| Aug 2046 | 15,865 | 15,865 | 15,865 | 15,865 | 15,865 |
| Sep 2046 | 14,835 | 14,835 | 14,835 | 14,835 | 14,835 |
| Oct 2046 | 13,801 | 13,801 | 13,801 | 13,801 | 13,801 |
| Nov 2046 | 12,763 | 12,763 | 12,763 | 12,763 | 12,763 |
| Dec 2046 | 11,721 | 11,721 | 11,721 | 11,721 | 11,721 |
| Jan 2047 | 10,675 | 10,675 | 10,675 | 10,675 | 10,675 |
| Feb 2047 | 9,626 | 9,626 | 9,626 | 9,626 | 9,626 |
| Mar 2047 | 8,572 | 8,572 | 8,572 | 8,572 | 8,572 |
| Apr 2047 | 7,515 | 7,515 | 7,515 | 7,515 | 7,515 |
| May 2047 | 6,453 | 6,453 | 6,453 | 6,453 | 6,453 |
| Jun 2047 | 5,388 | 5,388 | 5,388 | 5,388 | 5,388 |
| Jul 2047 | 4,318 | 4,318 | 4,318 | 4,318 | 4,318 |
| Aug 2047 | 3,245 | 3,245 | 3,245 | 3,245 | 3,245 |
| Sep 2047 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 |
| Oct 2047 | 1,086 | 1,086 | 1,086 | 1,086 | 1,086 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
record hash 15e838444389e99e
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 516.05 | 516.05 |
| Bad | 27.65% | 427.49 | 431.73 |
| Base | 72.35% | 328.32 | 343.19 |
| Good | 0.00% | 26.41 | 28.07 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 355.74 | 367.67 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation. A ×1.80 cross-product overlay is applied because this customer is delinquent elsewhere.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.39% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.05% | 1.84% | 0.32% | 0.02% | 0.00% |
| Feb 2027 | 34.50% | 30.59% | 13.26% | 0.16% | 0.00% |
| Mar 2027 | 16.14% | 25.24% | 18.99% | 2.71% | 0.00% |
| Apr 2027 | 6.91% | 16.11% | 15.65% | 2.91% | 0.00% |
| May 2027 | 3.02% | 10.04% | 11.81% | 2.02% | 0.00% |
| Jun 2027 | 1.27% | 6.23% | 9.33% | 1.60% | 0.00% |
| Jul 2027 | 0.47% | 3.89% | 7.04% | 1.15% | 0.00% |
| Aug 2027 | 0.16% | 2.38% | 5.41% | 0.63% | 0.00% |
| Sep 2027 | 0.00% | 1.46% | 4.44% | 0.58% | 0.00% |
| Oct 2027 | 0.00% | 0.87% | 3.30% | 0.63% | 0.00% |
| Nov 2027 | 0.00% | 0.52% | 2.40% | 0.58% | 0.00% |
| Dec 2027 | 0.00% | 0.31% | 1.97% | 0.82% | 0.00% |
Installment amortization over the 23-month term, from a 1,099 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 824 | 824 | 824 | 824 | 824 |
| Oct 2026 | 781 | 781 | 781 | 781 | 781 |
| Nov 2026 | 737 | 737 | 737 | 737 | 737 |
| Dec 2026 | 691 | 691 | 691 | 691 | 691 |
| Jan 2027 | 645 | 645 | 645 | 645 | 645 |
| Feb 2027 | 598 | 598 | 598 | 598 | 598 |
| Mar 2027 | 550 | 550 | 550 | 550 | 550 |
| Apr 2027 | 500 | 500 | 500 | 500 | 500 |
| May 2027 | 450 | 450 | 450 | 450 | 450 |
| Jun 2027 | 398 | 398 | 398 | 398 | 398 |
| Jul 2027 | 345 | 345 | 345 | 345 | 345 |
| Aug 2027 | 291 | 291 | 291 | 291 | 291 |
| Sep 2027 | 235 | 235 | 235 | 235 | 235 |
| Oct 2027 | 178 | 178 | 178 | 178 | 178 |
| Nov 2027 | 120 | 120 | 120 | 120 | 120 |
| Dec 2027 | 61 | 61 | 61 | 61 | 61 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
record hash b901adf09915da25
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 472.63 | 544.78 |
| Bad | 27.65% | 146.84 | 208.90 |
| Base | 72.35% | 40.02 | 61.63 |
| Good | 0.00% | 0.14 | 0.17 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 69.56 | 102.35 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
| Mar 2028 | 1.58% | 3.18% | 1.30% | 0.01% | 0.00% |
| Apr 2028 | 1.25% | 3.03% | 1.33% | 0.01% | 0.00% |
Installment amortization over the 24-month term, from a 1,418 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,233 | 1,233 | 1,233 | 1,233 | 1,233 |
| Oct 2026 | 1,184 | 1,184 | 1,184 | 1,184 | 1,184 |
| Nov 2026 | 1,134 | 1,134 | 1,134 | 1,134 | 1,134 |
| Dec 2026 | 1,082 | 1,082 | 1,082 | 1,082 | 1,082 |
| Jan 2027 | 1,030 | 1,030 | 1,030 | 1,030 | 1,030 |
| Feb 2027 | 976 | 976 | 976 | 976 | 976 |
| Mar 2027 | 921 | 921 | 921 | 921 | 921 |
| Apr 2027 | 864 | 864 | 864 | 864 | 864 |
| May 2027 | 807 | 807 | 807 | 807 | 807 |
| Jun 2027 | 748 | 748 | 748 | 748 | 748 |
| Jul 2027 | 687 | 687 | 687 | 687 | 687 |
| Aug 2027 | 625 | 625 | 625 | 625 | 625 |
| Sep 2027 | 562 | 562 | 562 | 562 | 562 |
| Oct 2027 | 497 | 497 | 497 | 497 | 497 |
| Nov 2027 | 431 | 431 | 431 | 431 | 431 |
| Dec 2027 | 363 | 363 | 363 | 363 | 363 |
| Jan 2028 | 294 | 294 | 294 | 294 | 294 |
| Feb 2028 | 223 | 223 | 223 | 223 | 223 |
| Mar 2028 | 150 | 150 | 150 | 150 | 150 |
| Apr 2028 | 76 | 76 | 76 | 76 | 76 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 54a63844de59c68e
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 226.86 | 226.86 |
| Bad | 27.65% | 56.82 | 56.82 |
| Base | 72.35% | 18.73 | 18.73 |
| Good | 0.00% | 0.10 | 0.10 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 29.26 | 29.26 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
Installment amortization over the 7-month term, from a 2,173 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,883 | 1,883 | 1,883 | 1,883 | 1,883 |
| Oct 2026 | 1,587 | 1,587 | 1,587 | 1,587 | 1,587 |
| Nov 2026 | 1,284 | 1,284 | 1,284 | 1,284 | 1,284 |
| Dec 2026 | 974 | 974 | 974 | 974 | 974 |
| Jan 2027 | 657 | 657 | 657 | 657 | 657 |
| Feb 2027 | 332 | 332 | 332 | 332 | 332 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 0bd50283a60f6ab6
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 214.53 | 214.53 |
| Bad | 27.65% | 90.79 | 90.79 |
| Base | 72.35% | 35.12 | 35.12 |
| Good | 0.00% | 0.48 | 0.48 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 50.51 | 50.51 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
Installment amortization over the 11-month term, from a 795 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 730 | 730 | 730 | 730 | 730 |
| Oct 2026 | 665 | 665 | 665 | 665 | 665 |
| Nov 2026 | 597 | 597 | 597 | 597 | 597 |
| Dec 2026 | 529 | 529 | 529 | 529 | 529 |
| Jan 2027 | 458 | 458 | 458 | 458 | 458 |
| Feb 2027 | 386 | 386 | 386 | 386 | 386 |
| Mar 2027 | 312 | 312 | 312 | 312 | 312 |
| Apr 2027 | 237 | 237 | 237 | 237 | 237 |
| May 2027 | 160 | 160 | 160 | 160 | 160 |
| Jun 2027 | 81 | 81 | 81 | 81 | 81 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 90688aa9f8d8a0c6
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 8,174.68 | 8,218.72 |
| Bad | 27.65% | 6,778.06 | 7,672.00 |
| Base | 72.35% | 4,382.33 | 6,764.19 |
| Good | 0.00% | 123.06 | 393.46 |
| Better | 0.00% | 0.00 | 0.01 |
| Blended | 100% | 5,044.75 | 7,015.20 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 10,031 limit, starting from 6,282 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 6,282 | 6,282 | 6,282 | 6,282 | 6,282 |
| Oct 2026 | 10,031 | 7,875 | 6,558 | 6,282 | 6,282 |
| Nov 2026 | 10,031 | 10,031 | 8,740 | 7,421 | 6,282 |
| Dec 2026 | 10,031 | 10,031 | 9,625 | 8,227 | 6,282 |
| Jan 2027 | 10,031 | 10,031 | 9,814 | 8,407 | 6,282 |
| Feb 2027 | 10,031 | 10,031 | 9,733 | 8,155 | 6,282 |
| Mar 2027 | 10,031 | 10,031 | 9,807 | 8,083 | 6,282 |
| Apr 2027 | 10,031 | 10,031 | 9,746 | 8,033 | 6,282 |
| May 2027 | 10,031 | 10,031 | 9,700 | 8,001 | 6,282 |
| Jun 2027 | 10,031 | 10,031 | 9,931 | 8,029 | 6,282 |
| Jul 2027 | 10,031 | 10,031 | 9,907 | 7,963 | 6,282 |
| Aug 2027 | 10,031 | 10,031 | 9,684 | 7,868 | 6,282 |
| Sep 2027 | 10,031 | 10,031 | 9,869 | 7,924 | 6,282 |
| Oct 2027 | 10,031 | 10,031 | 9,987 | 8,135 | 6,282 |
| Nov 2027 | 10,031 | 10,031 | 9,995 | 8,098 | 6,282 |
| Dec 2027 | 10,031 | 10,031 | 10,031 | 8,069 | 6,282 |
| Jan 2028 | 10,031 | 10,031 | 10,031 | 8,081 | 6,282 |
| Feb 2028 | 10,031 | 10,031 | 10,031 | 8,052 | 6,282 |
| Mar 2028 | 10,031 | 10,031 | 10,031 | 8,078 | 6,282 |
| Apr 2028 | 10,031 | 10,031 | 10,031 | 8,189 | 6,282 |
| May 2028 | 10,031 | 10,031 | 10,031 | 8,101 | 6,282 |
| Jun 2028 | 10,031 | 10,031 | 10,031 | 8,172 | 6,282 |
| Jul 2028 | 10,031 | 10,031 | 10,031 | 8,067 | 6,282 |
| Aug 2028 | 10,031 | 10,031 | 10,031 | 8,085 | 6,282 |
| Sep 2028 | 10,031 | 10,031 | 10,031 | 8,174 | 6,282 |
| Oct 2028 | 10,031 | 10,031 | 10,031 | 8,182 | 6,282 |
| Nov 2028 | 10,031 | 10,031 | 10,031 | 8,097 | 6,282 |
| Dec 2028 | 10,031 | 10,031 | 10,031 | 8,233 | 6,282 |
| Jan 2029 | 10,031 | 10,031 | 10,031 | 8,031 | 6,282 |
| Feb 2029 | 10,031 | 10,031 | 10,031 | 8,252 | 6,282 |
| Mar 2029 | 10,031 | 10,031 | 10,031 | 8,154 | 6,282 |
| Apr 2029 | 10,031 | 10,031 | 10,031 | 8,243 | 6,282 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
record hash 2982cd268c32ed7a
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 302.51 | 376.60 |
| Bad | 27.65% | 97.75 | 159.34 |
| Base | 72.35% | 26.80 | 47.84 |
| Good | 0.00% | 0.08 | 0.11 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 46.42 | 78.67 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 560 limit, starting from 492 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 492 | 492 | 492 | 492 | 492 |
| Oct 2026 | 560 | 521 | 497 | 492 | 492 |
| Nov 2026 | 560 | 560 | 536 | 513 | 492 |
| Dec 2026 | 560 | 560 | 553 | 527 | 492 |
| Jan 2027 | 560 | 560 | 556 | 530 | 492 |
| Feb 2027 | 560 | 560 | 554 | 526 | 492 |
| Mar 2027 | 560 | 560 | 556 | 525 | 492 |
| Apr 2027 | 560 | 560 | 555 | 524 | 492 |
| May 2027 | 560 | 560 | 554 | 523 | 492 |
| Jun 2027 | 560 | 560 | 558 | 524 | 492 |
| Jul 2027 | 560 | 560 | 558 | 522 | 492 |
| Aug 2027 | 560 | 560 | 554 | 521 | 492 |
| Sep 2027 | 560 | 560 | 557 | 522 | 492 |
| Oct 2027 | 560 | 560 | 559 | 526 | 492 |
| Nov 2027 | 560 | 560 | 559 | 525 | 492 |
| Dec 2027 | 560 | 560 | 560 | 524 | 492 |
| Jan 2028 | 560 | 560 | 560 | 525 | 492 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 9a3685f24eac1c07
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 7,660.65 | 7,660.65 |
| Bad | 27.65% | 7,118.73 | 7,312.27 |
| Base | 72.35% | 5,896.88 | 6,845.88 |
| Good | 0.00% | 482.56 | 870.52 |
| Better | 0.00% | 0.03 | 0.06 |
| Blended | 100% | 6,234.72 | 6,974.84 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.60% | 1.62% | 0.00% |
| May 2028 | 0.00% | 0.00% | 0.44% | 1.56% | 0.00% |
| Jun 2028 | 0.00% | 0.00% | 0.33% | 1.80% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 9,169 limit, starting from 7,938 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 7,938 | 7,938 | 7,938 | 7,938 | 7,938 |
| Oct 2026 | 9,169 | 8,462 | 8,029 | 7,938 | 7,938 |
| Nov 2026 | 9,169 | 9,169 | 8,746 | 8,312 | 7,938 |
| Dec 2026 | 9,169 | 9,169 | 9,036 | 8,577 | 7,938 |
| Jan 2027 | 9,169 | 9,169 | 9,098 | 8,636 | 7,938 |
| Feb 2027 | 9,169 | 9,169 | 9,072 | 8,553 | 7,938 |
| Mar 2027 | 9,169 | 9,169 | 9,096 | 8,530 | 7,938 |
| Apr 2027 | 9,169 | 9,169 | 9,076 | 8,513 | 7,938 |
| May 2027 | 9,169 | 9,169 | 9,061 | 8,503 | 7,938 |
| Jun 2027 | 9,169 | 9,169 | 9,137 | 8,512 | 7,938 |
| Jul 2027 | 9,169 | 9,169 | 9,129 | 8,490 | 7,938 |
| Aug 2027 | 9,169 | 9,169 | 9,055 | 8,459 | 7,938 |
| Sep 2027 | 9,169 | 9,169 | 9,116 | 8,478 | 7,938 |
| Oct 2027 | 9,169 | 9,169 | 9,155 | 8,547 | 7,938 |
| Nov 2027 | 9,169 | 9,169 | 9,158 | 8,535 | 7,938 |
| Dec 2027 | 9,169 | 9,169 | 9,169 | 8,525 | 7,938 |
| Jan 2028 | 9,169 | 9,169 | 9,169 | 8,529 | 7,938 |
| Feb 2028 | 9,169 | 9,169 | 9,169 | 8,520 | 7,938 |
| Mar 2028 | 9,169 | 9,169 | 9,169 | 8,528 | 7,938 |
| Apr 2028 | 9,169 | 9,169 | 9,169 | 8,565 | 7,938 |
| May 2028 | 9,169 | 9,169 | 9,169 | 8,536 | 7,938 |
| Jun 2028 | 9,169 | 9,169 | 9,169 | 8,559 | 7,938 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 9a51e47452f46be5
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 1,124.89 | 1,124.89 |
| Bad | 27.65% | 971.06 | 972.54 |
| Base | 72.35% | 833.56 | 843.04 |
| Good | 0.00% | 132.71 | 137.99 |
| Better | 0.00% | 0.03 | 0.03 |
| Blended | 100% | 871.58 | 878.85 |
Seeded at the current bucket for a E-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.73% | 0.19% | 0.05% | 0.01% | 0.00% |
| Jan 2027 | 51.50% | 3.50% | 0.70% | 0.06% | 0.00% |
| Feb 2027 | 32.33% | 44.35% | 23.50% | 0.45% | 0.00% |
| Mar 2027 | 10.49% | 26.66% | 26.59% | 7.15% | 0.00% |
| Apr 2027 | 3.31% | 12.92% | 17.64% | 7.26% | 0.00% |
| May 2027 | 1.13% | 6.30% | 11.02% | 4.70% | 0.00% |
| Jun 2027 | 0.37% | 3.11% | 7.30% | 3.63% | 0.00% |
| Jul 2027 | 0.04% | 1.55% | 4.63% | 2.67% | 0.00% |
| Aug 2027 | 0.00% | 0.75% | 3.00% | 1.64% | 0.00% |
| Sep 2027 | 0.00% | 0.36% | 2.06% | 1.49% | 0.00% |
| Oct 2027 | 0.00% | 0.17% | 1.28% | 1.45% | 0.00% |
| Nov 2027 | 0.00% | 0.05% | 0.78% | 1.26% | 0.00% |
Installment amortization over the 16-month term, from a 1,871 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,773 | 1,773 | 1,773 | 1,773 | 1,773 |
| Oct 2026 | 1,673 | 1,673 | 1,673 | 1,673 | 1,673 |
| Nov 2026 | 1,570 | 1,570 | 1,570 | 1,570 | 1,570 |
| Dec 2026 | 1,466 | 1,466 | 1,466 | 1,466 | 1,466 |
| Jan 2027 | 1,358 | 1,358 | 1,358 | 1,358 | 1,358 |
| Feb 2027 | 1,249 | 1,249 | 1,249 | 1,249 | 1,249 |
| Mar 2027 | 1,136 | 1,136 | 1,136 | 1,136 | 1,136 |
| Apr 2027 | 1,021 | 1,021 | 1,021 | 1,021 | 1,021 |
| May 2027 | 904 | 904 | 904 | 904 | 904 |
| Jun 2027 | 783 | 783 | 783 | 783 | 783 |
| Jul 2027 | 660 | 660 | 660 | 660 | 660 |
| Aug 2027 | 534 | 534 | 534 | 534 | 534 |
| Sep 2027 | 405 | 405 | 405 | 405 | 405 |
| Oct 2027 | 273 | 273 | 273 | 273 | 273 |
| Nov 2027 | 138 | 138 | 138 | 138 | 138 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
record hash b59b2e60a38a6b52
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 382,005.05 | 384,435.46 |
| Bad | 27.65% | 328,035.25 | 379,674.26 |
| Base | 72.35% | 220,946.07 | 372,324.36 |
| Good | 0.00% | 7,545.68 | 156,141.88 |
| Better | 0.00% | 0.19 | 3.48 |
| Blended | 100% | 250,556.23 | 374,356.60 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| May 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jun 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jul 2047 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Sep 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Oct 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2047 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2048 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Feb 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Mar 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| May 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jul 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Aug 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Sep 2048 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Oct 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Nov 2048 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2048 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Feb 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Mar 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| May 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2049 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Jul 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Aug 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2049 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Dec 2049 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jan 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Feb 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Apr 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2050 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2050 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jul 2050 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Aug 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Sep 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Oct 2050 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Nov 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Dec 2050 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jan 2051 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Feb 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jul 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2051 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Dec 2051 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Apr 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| May 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Jun 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jul 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Aug 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Sep 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Oct 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Nov 2052 | 0.00% | 0.00% | 0.00% | 0.05% | 0.00% |
| Dec 2052 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Feb 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| May 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jun 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jul 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Aug 2053 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Sep 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2053 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Dec 2053 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Jan 2054 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Feb 2054 | 0.00% | 0.00% | 0.00% | 0.04% | 0.00% |
| Mar 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Apr 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| May 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2054 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jul 2054 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Aug 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Sep 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Nov 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Dec 2054 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jan 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Feb 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Mar 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Apr 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| May 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jun 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Jul 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Aug 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Sep 2055 | 0.00% | 0.00% | 0.00% | 0.03% | 0.00% |
| Oct 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Nov 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Dec 2055 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Jan 2056 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
| Feb 2056 | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% |
Installment amortization over the 355-month term, from a 398,320 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 397,782 | 397,782 | 397,782 | 397,782 | 397,782 |
| Oct 2026 | 397,242 | 397,242 | 397,242 | 397,242 | 397,242 |
| Nov 2026 | 396,700 | 396,700 | 396,700 | 396,700 | 396,700 |
| Dec 2026 | 396,156 | 396,156 | 396,156 | 396,156 | 396,156 |
| Jan 2027 | 395,609 | 395,609 | 395,609 | 395,609 | 395,609 |
| Feb 2027 | 395,061 | 395,061 | 395,061 | 395,061 | 395,061 |
| Mar 2027 | 394,511 | 394,511 | 394,511 | 394,511 | 394,511 |
| Apr 2027 | 393,959 | 393,959 | 393,959 | 393,959 | 393,959 |
| May 2027 | 393,404 | 393,404 | 393,404 | 393,404 | 393,404 |
| Jun 2027 | 392,848 | 392,848 | 392,848 | 392,848 | 392,848 |
| Jul 2027 | 392,289 | 392,289 | 392,289 | 392,289 | 392,289 |
| Aug 2027 | 391,729 | 391,729 | 391,729 | 391,729 | 391,729 |
| Sep 2027 | 391,166 | 391,166 | 391,166 | 391,166 | 391,166 |
| Oct 2027 | 390,601 | 390,601 | 390,601 | 390,601 | 390,601 |
| Nov 2027 | 390,034 | 390,034 | 390,034 | 390,034 | 390,034 |
| Dec 2027 | 389,465 | 389,465 | 389,465 | 389,465 | 389,465 |
| Jan 2028 | 388,894 | 388,894 | 388,894 | 388,894 | 388,894 |
| Feb 2028 | 388,321 | 388,321 | 388,321 | 388,321 | 388,321 |
| Mar 2028 | 387,745 | 387,745 | 387,745 | 387,745 | 387,745 |
| Apr 2028 | 387,168 | 387,168 | 387,168 | 387,168 | 387,168 |
| May 2028 | 386,588 | 386,588 | 386,588 | 386,588 | 386,588 |
| Jun 2028 | 386,006 | 386,006 | 386,006 | 386,006 | 386,006 |
| Jul 2028 | 385,422 | 385,422 | 385,422 | 385,422 | 385,422 |
| Aug 2028 | 384,835 | 384,835 | 384,835 | 384,835 | 384,835 |
| Sep 2028 | 384,247 | 384,247 | 384,247 | 384,247 | 384,247 |
| Oct 2028 | 383,656 | 383,656 | 383,656 | 383,656 | 383,656 |
| Nov 2028 | 383,063 | 383,063 | 383,063 | 383,063 | 383,063 |
| Dec 2028 | 382,468 | 382,468 | 382,468 | 382,468 | 382,468 |
| Jan 2029 | 381,870 | 381,870 | 381,870 | 381,870 | 381,870 |
| Feb 2029 | 381,270 | 381,270 | 381,270 | 381,270 | 381,270 |
| Mar 2029 | 380,668 | 380,668 | 380,668 | 380,668 | 380,668 |
| Apr 2029 | 380,064 | 380,064 | 380,064 | 380,064 | 380,064 |
| May 2029 | 379,458 | 379,458 | 379,458 | 379,458 | 379,458 |
| Jun 2029 | 378,849 | 378,849 | 378,849 | 378,849 | 378,849 |
| Jul 2029 | 378,238 | 378,238 | 378,238 | 378,238 | 378,238 |
| Aug 2029 | 377,625 | 377,625 | 377,625 | 377,625 | 377,625 |
| Sep 2029 | 377,009 | 377,009 | 377,009 | 377,009 | 377,009 |
| Oct 2029 | 376,391 | 376,391 | 376,391 | 376,391 | 376,391 |
| Nov 2029 | 375,771 | 375,771 | 375,771 | 375,771 | 375,771 |
| Dec 2029 | 375,148 | 375,148 | 375,148 | 375,148 | 375,148 |
| Jan 2030 | 374,524 | 374,524 | 374,524 | 374,524 | 374,524 |
| Feb 2030 | 373,896 | 373,896 | 373,896 | 373,896 | 373,896 |
| Mar 2030 | 373,267 | 373,267 | 373,267 | 373,267 | 373,267 |
| Apr 2030 | 372,635 | 372,635 | 372,635 | 372,635 | 372,635 |
| May 2030 | 372,000 | 372,000 | 372,000 | 372,000 | 372,000 |
| Jun 2030 | 371,364 | 371,364 | 371,364 | 371,364 | 371,364 |
| Jul 2030 | 370,725 | 370,725 | 370,725 | 370,725 | 370,725 |
| Aug 2030 | 370,083 | 370,083 | 370,083 | 370,083 | 370,083 |
| Sep 2030 | 369,439 | 369,439 | 369,439 | 369,439 | 369,439 |
| Oct 2030 | 368,793 | 368,793 | 368,793 | 368,793 | 368,793 |
| Nov 2030 | 368,144 | 368,144 | 368,144 | 368,144 | 368,144 |
| Dec 2030 | 367,493 | 367,493 | 367,493 | 367,493 | 367,493 |
| Jan 2031 | 366,839 | 366,839 | 366,839 | 366,839 | 366,839 |
| Feb 2031 | 366,183 | 366,183 | 366,183 | 366,183 | 366,183 |
| Mar 2031 | 365,525 | 365,525 | 365,525 | 365,525 | 365,525 |
| Apr 2031 | 364,864 | 364,864 | 364,864 | 364,864 | 364,864 |
| May 2031 | 364,200 | 364,200 | 364,200 | 364,200 | 364,200 |
| Jun 2031 | 363,534 | 363,534 | 363,534 | 363,534 | 363,534 |
| Jul 2031 | 362,866 | 362,866 | 362,866 | 362,866 | 362,866 |
| Aug 2031 | 362,195 | 362,195 | 362,195 | 362,195 | 362,195 |
| Sep 2031 | 361,522 | 361,522 | 361,522 | 361,522 | 361,522 |
| Oct 2031 | 360,846 | 360,846 | 360,846 | 360,846 | 360,846 |
| Nov 2031 | 360,167 | 360,167 | 360,167 | 360,167 | 360,167 |
| Dec 2031 | 359,486 | 359,486 | 359,486 | 359,486 | 359,486 |
| Jan 2032 | 358,802 | 358,802 | 358,802 | 358,802 | 358,802 |
| Feb 2032 | 358,116 | 358,116 | 358,116 | 358,116 | 358,116 |
| Mar 2032 | 357,427 | 357,427 | 357,427 | 357,427 | 357,427 |
| Apr 2032 | 356,736 | 356,736 | 356,736 | 356,736 | 356,736 |
| May 2032 | 356,042 | 356,042 | 356,042 | 356,042 | 356,042 |
| Jun 2032 | 355,345 | 355,345 | 355,345 | 355,345 | 355,345 |
| Jul 2032 | 354,646 | 354,646 | 354,646 | 354,646 | 354,646 |
| Aug 2032 | 353,945 | 353,945 | 353,945 | 353,945 | 353,945 |
| Sep 2032 | 353,240 | 353,240 | 353,240 | 353,240 | 353,240 |
| Oct 2032 | 352,533 | 352,533 | 352,533 | 352,533 | 352,533 |
| Nov 2032 | 351,823 | 351,823 | 351,823 | 351,823 | 351,823 |
| Dec 2032 | 351,111 | 351,111 | 351,111 | 351,111 | 351,111 |
| Jan 2033 | 350,396 | 350,396 | 350,396 | 350,396 | 350,396 |
| Feb 2033 | 349,678 | 349,678 | 349,678 | 349,678 | 349,678 |
| Mar 2033 | 348,958 | 348,958 | 348,958 | 348,958 | 348,958 |
| Apr 2033 | 348,235 | 348,235 | 348,235 | 348,235 | 348,235 |
| May 2033 | 347,509 | 347,509 | 347,509 | 347,509 | 347,509 |
| Jun 2033 | 346,780 | 346,780 | 346,780 | 346,780 | 346,780 |
| Jul 2033 | 346,049 | 346,049 | 346,049 | 346,049 | 346,049 |
| Aug 2033 | 345,315 | 345,315 | 345,315 | 345,315 | 345,315 |
| Sep 2033 | 344,578 | 344,578 | 344,578 | 344,578 | 344,578 |
| Oct 2033 | 343,839 | 343,839 | 343,839 | 343,839 | 343,839 |
| Nov 2033 | 343,096 | 343,096 | 343,096 | 343,096 | 343,096 |
| Dec 2033 | 342,351 | 342,351 | 342,351 | 342,351 | 342,351 |
| Jan 2034 | 341,603 | 341,603 | 341,603 | 341,603 | 341,603 |
| Feb 2034 | 340,853 | 340,853 | 340,853 | 340,853 | 340,853 |
| Mar 2034 | 340,099 | 340,099 | 340,099 | 340,099 | 340,099 |
| Apr 2034 | 339,343 | 339,343 | 339,343 | 339,343 | 339,343 |
| May 2034 | 338,584 | 338,584 | 338,584 | 338,584 | 338,584 |
| Jun 2034 | 337,822 | 337,822 | 337,822 | 337,822 | 337,822 |
| Jul 2034 | 337,057 | 337,057 | 337,057 | 337,057 | 337,057 |
| Aug 2034 | 336,289 | 336,289 | 336,289 | 336,289 | 336,289 |
| Sep 2034 | 335,518 | 335,518 | 335,518 | 335,518 | 335,518 |
| Oct 2034 | 334,745 | 334,745 | 334,745 | 334,745 | 334,745 |
| Nov 2034 | 333,969 | 333,969 | 333,969 | 333,969 | 333,969 |
| Dec 2034 | 333,189 | 333,189 | 333,189 | 333,189 | 333,189 |
| Jan 2035 | 332,407 | 332,407 | 332,407 | 332,407 | 332,407 |
| Feb 2035 | 331,622 | 331,622 | 331,622 | 331,622 | 331,622 |
| Mar 2035 | 330,834 | 330,834 | 330,834 | 330,834 | 330,834 |
| Apr 2035 | 330,043 | 330,043 | 330,043 | 330,043 | 330,043 |
| May 2035 | 329,249 | 329,249 | 329,249 | 329,249 | 329,249 |
| Jun 2035 | 328,452 | 328,452 | 328,452 | 328,452 | 328,452 |
| Jul 2035 | 327,651 | 327,651 | 327,651 | 327,651 | 327,651 |
| Aug 2035 | 326,848 | 326,848 | 326,848 | 326,848 | 326,848 |
| Sep 2035 | 326,042 | 326,042 | 326,042 | 326,042 | 326,042 |
| Oct 2035 | 325,233 | 325,233 | 325,233 | 325,233 | 325,233 |
| Nov 2035 | 324,421 | 324,421 | 324,421 | 324,421 | 324,421 |
| Dec 2035 | 323,606 | 323,606 | 323,606 | 323,606 | 323,606 |
| Jan 2036 | 322,788 | 322,788 | 322,788 | 322,788 | 322,788 |
| Feb 2036 | 321,967 | 321,967 | 321,967 | 321,967 | 321,967 |
| Mar 2036 | 321,142 | 321,142 | 321,142 | 321,142 | 321,142 |
| Apr 2036 | 320,315 | 320,315 | 320,315 | 320,315 | 320,315 |
| May 2036 | 319,484 | 319,484 | 319,484 | 319,484 | 319,484 |
| Jun 2036 | 318,651 | 318,651 | 318,651 | 318,651 | 318,651 |
| Jul 2036 | 317,814 | 317,814 | 317,814 | 317,814 | 317,814 |
| Aug 2036 | 316,974 | 316,974 | 316,974 | 316,974 | 316,974 |
| Sep 2036 | 316,131 | 316,131 | 316,131 | 316,131 | 316,131 |
| Oct 2036 | 315,285 | 315,285 | 315,285 | 315,285 | 315,285 |
| Nov 2036 | 314,436 | 314,436 | 314,436 | 314,436 | 314,436 |
| Dec 2036 | 313,583 | 313,583 | 313,583 | 313,583 | 313,583 |
| Jan 2037 | 312,727 | 312,727 | 312,727 | 312,727 | 312,727 |
| Feb 2037 | 311,868 | 311,868 | 311,868 | 311,868 | 311,868 |
| Mar 2037 | 311,006 | 311,006 | 311,006 | 311,006 | 311,006 |
| Apr 2037 | 310,141 | 310,141 | 310,141 | 310,141 | 310,141 |
| May 2037 | 309,272 | 309,272 | 309,272 | 309,272 | 309,272 |
| Jun 2037 | 308,400 | 308,400 | 308,400 | 308,400 | 308,400 |
| Jul 2037 | 307,525 | 307,525 | 307,525 | 307,525 | 307,525 |
| Aug 2037 | 306,646 | 306,646 | 306,646 | 306,646 | 306,646 |
| Sep 2037 | 305,764 | 305,764 | 305,764 | 305,764 | 305,764 |
| Oct 2037 | 304,879 | 304,879 | 304,879 | 304,879 | 304,879 |
| Nov 2037 | 303,991 | 303,991 | 303,991 | 303,991 | 303,991 |
| Dec 2037 | 303,099 | 303,099 | 303,099 | 303,099 | 303,099 |
| Jan 2038 | 302,204 | 302,204 | 302,204 | 302,204 | 302,204 |
| Feb 2038 | 301,306 | 301,306 | 301,306 | 301,306 | 301,306 |
| Mar 2038 | 300,404 | 300,404 | 300,404 | 300,404 | 300,404 |
| Apr 2038 | 299,499 | 299,499 | 299,499 | 299,499 | 299,499 |
| May 2038 | 298,590 | 298,590 | 298,590 | 298,590 | 298,590 |
| Jun 2038 | 297,678 | 297,678 | 297,678 | 297,678 | 297,678 |
| Jul 2038 | 296,763 | 296,763 | 296,763 | 296,763 | 296,763 |
| Aug 2038 | 295,844 | 295,844 | 295,844 | 295,844 | 295,844 |
| Sep 2038 | 294,922 | 294,922 | 294,922 | 294,922 | 294,922 |
| Oct 2038 | 293,996 | 293,996 | 293,996 | 293,996 | 293,996 |
| Nov 2038 | 293,067 | 293,067 | 293,067 | 293,067 | 293,067 |
| Dec 2038 | 292,134 | 292,134 | 292,134 | 292,134 | 292,134 |
| Jan 2039 | 291,198 | 291,198 | 291,198 | 291,198 | 291,198 |
| Feb 2039 | 290,258 | 290,258 | 290,258 | 290,258 | 290,258 |
| Mar 2039 | 289,315 | 289,315 | 289,315 | 289,315 | 289,315 |
| Apr 2039 | 288,368 | 288,368 | 288,368 | 288,368 | 288,368 |
| May 2039 | 287,418 | 287,418 | 287,418 | 287,418 | 287,418 |
| Jun 2039 | 286,464 | 286,464 | 286,464 | 286,464 | 286,464 |
| Jul 2039 | 285,506 | 285,506 | 285,506 | 285,506 | 285,506 |
| Aug 2039 | 284,545 | 284,545 | 284,545 | 284,545 | 284,545 |
| Sep 2039 | 283,581 | 283,581 | 283,581 | 283,581 | 283,581 |
| Oct 2039 | 282,612 | 282,612 | 282,612 | 282,612 | 282,612 |
| Nov 2039 | 281,640 | 281,640 | 281,640 | 281,640 | 281,640 |
| Dec 2039 | 280,665 | 280,665 | 280,665 | 280,665 | 280,665 |
| Jan 2040 | 279,686 | 279,686 | 279,686 | 279,686 | 279,686 |
| Feb 2040 | 278,703 | 278,703 | 278,703 | 278,703 | 278,703 |
| Mar 2040 | 277,716 | 277,716 | 277,716 | 277,716 | 277,716 |
| Apr 2040 | 276,726 | 276,726 | 276,726 | 276,726 | 276,726 |
| May 2040 | 275,732 | 275,732 | 275,732 | 275,732 | 275,732 |
| Jun 2040 | 274,734 | 274,734 | 274,734 | 274,734 | 274,734 |
| Jul 2040 | 273,733 | 273,733 | 273,733 | 273,733 | 273,733 |
| Aug 2040 | 272,728 | 272,728 | 272,728 | 272,728 | 272,728 |
| Sep 2040 | 271,719 | 271,719 | 271,719 | 271,719 | 271,719 |
| Oct 2040 | 270,706 | 270,706 | 270,706 | 270,706 | 270,706 |
| Nov 2040 | 269,689 | 269,689 | 269,689 | 269,689 | 269,689 |
| Dec 2040 | 268,669 | 268,669 | 268,669 | 268,669 | 268,669 |
| Jan 2041 | 267,645 | 267,645 | 267,645 | 267,645 | 267,645 |
| Feb 2041 | 266,617 | 266,617 | 266,617 | 266,617 | 266,617 |
| Mar 2041 | 265,585 | 265,585 | 265,585 | 265,585 | 265,585 |
| Apr 2041 | 264,549 | 264,549 | 264,549 | 264,549 | 264,549 |
| May 2041 | 263,509 | 263,509 | 263,509 | 263,509 | 263,509 |
| Jun 2041 | 262,466 | 262,466 | 262,466 | 262,466 | 262,466 |
| Jul 2041 | 261,418 | 261,418 | 261,418 | 261,418 | 261,418 |
| Aug 2041 | 260,367 | 260,367 | 260,367 | 260,367 | 260,367 |
| Sep 2041 | 259,312 | 259,312 | 259,312 | 259,312 | 259,312 |
| Oct 2041 | 258,252 | 258,252 | 258,252 | 258,252 | 258,252 |
| Nov 2041 | 257,189 | 257,189 | 257,189 | 257,189 | 257,189 |
| Dec 2041 | 256,122 | 256,122 | 256,122 | 256,122 | 256,122 |
| Jan 2042 | 255,051 | 255,051 | 255,051 | 255,051 | 255,051 |
| Feb 2042 | 253,975 | 253,975 | 253,975 | 253,975 | 253,975 |
| Mar 2042 | 252,896 | 252,896 | 252,896 | 252,896 | 252,896 |
| Apr 2042 | 251,813 | 251,813 | 251,813 | 251,813 | 251,813 |
| May 2042 | 250,725 | 250,725 | 250,725 | 250,725 | 250,725 |
| Jun 2042 | 249,634 | 249,634 | 249,634 | 249,634 | 249,634 |
| Jul 2042 | 248,538 | 248,538 | 248,538 | 248,538 | 248,538 |
| Aug 2042 | 247,439 | 247,439 | 247,439 | 247,439 | 247,439 |
| Sep 2042 | 246,335 | 246,335 | 246,335 | 246,335 | 246,335 |
| Oct 2042 | 245,227 | 245,227 | 245,227 | 245,227 | 245,227 |
| Nov 2042 | 244,115 | 244,115 | 244,115 | 244,115 | 244,115 |
| Dec 2042 | 242,998 | 242,998 | 242,998 | 242,998 | 242,998 |
| Jan 2043 | 241,878 | 241,878 | 241,878 | 241,878 | 241,878 |
| Feb 2043 | 240,753 | 240,753 | 240,753 | 240,753 | 240,753 |
| Mar 2043 | 239,624 | 239,624 | 239,624 | 239,624 | 239,624 |
| Apr 2043 | 238,491 | 238,491 | 238,491 | 238,491 | 238,491 |
| May 2043 | 237,354 | 237,354 | 237,354 | 237,354 | 237,354 |
| Jun 2043 | 236,212 | 236,212 | 236,212 | 236,212 | 236,212 |
| Jul 2043 | 235,066 | 235,066 | 235,066 | 235,066 | 235,066 |
| Aug 2043 | 233,916 | 233,916 | 233,916 | 233,916 | 233,916 |
| Sep 2043 | 232,762 | 232,762 | 232,762 | 232,762 | 232,762 |
| Oct 2043 | 231,603 | 231,603 | 231,603 | 231,603 | 231,603 |
| Nov 2043 | 230,440 | 230,440 | 230,440 | 230,440 | 230,440 |
| Dec 2043 | 229,272 | 229,272 | 229,272 | 229,272 | 229,272 |
| Jan 2044 | 228,100 | 228,100 | 228,100 | 228,100 | 228,100 |
| Feb 2044 | 226,924 | 226,924 | 226,924 | 226,924 | 226,924 |
| Mar 2044 | 225,743 | 225,743 | 225,743 | 225,743 | 225,743 |
| Apr 2044 | 224,558 | 224,558 | 224,558 | 224,558 | 224,558 |
| May 2044 | 223,368 | 223,368 | 223,368 | 223,368 | 223,368 |
| Jun 2044 | 222,174 | 222,174 | 222,174 | 222,174 | 222,174 |
| Jul 2044 | 220,976 | 220,976 | 220,976 | 220,976 | 220,976 |
| Aug 2044 | 219,773 | 219,773 | 219,773 | 219,773 | 219,773 |
| Sep 2044 | 218,565 | 218,565 | 218,565 | 218,565 | 218,565 |
| Oct 2044 | 217,353 | 217,353 | 217,353 | 217,353 | 217,353 |
| Nov 2044 | 216,136 | 216,136 | 216,136 | 216,136 | 216,136 |
| Dec 2044 | 214,915 | 214,915 | 214,915 | 214,915 | 214,915 |
| Jan 2045 | 213,689 | 213,689 | 213,689 | 213,689 | 213,689 |
| Feb 2045 | 212,459 | 212,459 | 212,459 | 212,459 | 212,459 |
| Mar 2045 | 211,224 | 211,224 | 211,224 | 211,224 | 211,224 |
| Apr 2045 | 209,984 | 209,984 | 209,984 | 209,984 | 209,984 |
| May 2045 | 208,740 | 208,740 | 208,740 | 208,740 | 208,740 |
| Jun 2045 | 207,491 | 207,491 | 207,491 | 207,491 | 207,491 |
| Jul 2045 | 206,238 | 206,238 | 206,238 | 206,238 | 206,238 |
| Aug 2045 | 204,979 | 204,979 | 204,979 | 204,979 | 204,979 |
| Sep 2045 | 203,716 | 203,716 | 203,716 | 203,716 | 203,716 |
| Oct 2045 | 202,448 | 202,448 | 202,448 | 202,448 | 202,448 |
| Nov 2045 | 201,176 | 201,176 | 201,176 | 201,176 | 201,176 |
| Dec 2045 | 199,899 | 199,899 | 199,899 | 199,899 | 199,899 |
| Jan 2046 | 198,617 | 198,617 | 198,617 | 198,617 | 198,617 |
| Feb 2046 | 197,330 | 197,330 | 197,330 | 197,330 | 197,330 |
| Mar 2046 | 196,038 | 196,038 | 196,038 | 196,038 | 196,038 |
| Apr 2046 | 194,741 | 194,741 | 194,741 | 194,741 | 194,741 |
| May 2046 | 193,440 | 193,440 | 193,440 | 193,440 | 193,440 |
| Jun 2046 | 192,134 | 192,134 | 192,134 | 192,134 | 192,134 |
| Jul 2046 | 190,822 | 190,822 | 190,822 | 190,822 | 190,822 |
| Aug 2046 | 189,506 | 189,506 | 189,506 | 189,506 | 189,506 |
| Sep 2046 | 188,185 | 188,185 | 188,185 | 188,185 | 188,185 |
| Oct 2046 | 186,859 | 186,859 | 186,859 | 186,859 | 186,859 |
| Nov 2046 | 185,528 | 185,528 | 185,528 | 185,528 | 185,528 |
| Dec 2046 | 184,192 | 184,192 | 184,192 | 184,192 | 184,192 |
| Jan 2047 | 182,851 | 182,851 | 182,851 | 182,851 | 182,851 |
| Feb 2047 | 181,505 | 181,505 | 181,505 | 181,505 | 181,505 |
| Mar 2047 | 180,154 | 180,154 | 180,154 | 180,154 | 180,154 |
| Apr 2047 | 178,798 | 178,798 | 178,798 | 178,798 | 178,798 |
| May 2047 | 177,437 | 177,437 | 177,437 | 177,437 | 177,437 |
| Jun 2047 | 176,071 | 176,071 | 176,071 | 176,071 | 176,071 |
| Jul 2047 | 174,699 | 174,699 | 174,699 | 174,699 | 174,699 |
| Aug 2047 | 173,323 | 173,323 | 173,323 | 173,323 | 173,323 |
| Sep 2047 | 171,941 | 171,941 | 171,941 | 171,941 | 171,941 |
| Oct 2047 | 170,554 | 170,554 | 170,554 | 170,554 | 170,554 |
| Nov 2047 | 169,162 | 169,162 | 169,162 | 169,162 | 169,162 |
| Dec 2047 | 167,764 | 167,764 | 167,764 | 167,764 | 167,764 |
| Jan 2048 | 166,362 | 166,362 | 166,362 | 166,362 | 166,362 |
| Feb 2048 | 164,954 | 164,954 | 164,954 | 164,954 | 164,954 |
| Mar 2048 | 163,541 | 163,541 | 163,541 | 163,541 | 163,541 |
| Apr 2048 | 162,122 | 162,122 | 162,122 | 162,122 | 162,122 |
| May 2048 | 160,699 | 160,699 | 160,699 | 160,699 | 160,699 |
| Jun 2048 | 159,270 | 159,270 | 159,270 | 159,270 | 159,270 |
| Jul 2048 | 157,835 | 157,835 | 157,835 | 157,835 | 157,835 |
| Aug 2048 | 156,395 | 156,395 | 156,395 | 156,395 | 156,395 |
| Sep 2048 | 154,950 | 154,950 | 154,950 | 154,950 | 154,950 |
| Oct 2048 | 153,499 | 153,499 | 153,499 | 153,499 | 153,499 |
| Nov 2048 | 152,043 | 152,043 | 152,043 | 152,043 | 152,043 |
| Dec 2048 | 150,582 | 150,582 | 150,582 | 150,582 | 150,582 |
| Jan 2049 | 149,115 | 149,115 | 149,115 | 149,115 | 149,115 |
| Feb 2049 | 147,642 | 147,642 | 147,642 | 147,642 | 147,642 |
| Mar 2049 | 146,164 | 146,164 | 146,164 | 146,164 | 146,164 |
| Apr 2049 | 144,681 | 144,681 | 144,681 | 144,681 | 144,681 |
| May 2049 | 143,191 | 143,191 | 143,191 | 143,191 | 143,191 |
| Jun 2049 | 141,697 | 141,697 | 141,697 | 141,697 | 141,697 |
| Jul 2049 | 140,196 | 140,196 | 140,196 | 140,196 | 140,196 |
| Aug 2049 | 138,690 | 138,690 | 138,690 | 138,690 | 138,690 |
| Sep 2049 | 137,179 | 137,179 | 137,179 | 137,179 | 137,179 |
| Oct 2049 | 135,661 | 135,661 | 135,661 | 135,661 | 135,661 |
| Nov 2049 | 134,139 | 134,139 | 134,139 | 134,139 | 134,139 |
| Dec 2049 | 132,610 | 132,610 | 132,610 | 132,610 | 132,610 |
| Jan 2050 | 131,075 | 131,075 | 131,075 | 131,075 | 131,075 |
| Feb 2050 | 129,535 | 129,535 | 129,535 | 129,535 | 129,535 |
| Mar 2050 | 127,989 | 127,989 | 127,989 | 127,989 | 127,989 |
| Apr 2050 | 126,438 | 126,438 | 126,438 | 126,438 | 126,438 |
| May 2050 | 124,880 | 124,880 | 124,880 | 124,880 | 124,880 |
| Jun 2050 | 123,317 | 123,317 | 123,317 | 123,317 | 123,317 |
| Jul 2050 | 121,747 | 121,747 | 121,747 | 121,747 | 121,747 |
| Aug 2050 | 120,172 | 120,172 | 120,172 | 120,172 | 120,172 |
| Sep 2050 | 118,591 | 118,591 | 118,591 | 118,591 | 118,591 |
| Oct 2050 | 117,004 | 117,004 | 117,004 | 117,004 | 117,004 |
| Nov 2050 | 115,411 | 115,411 | 115,411 | 115,411 | 115,411 |
| Dec 2050 | 113,812 | 113,812 | 113,812 | 113,812 | 113,812 |
| Jan 2051 | 112,207 | 112,207 | 112,207 | 112,207 | 112,207 |
| Feb 2051 | 110,596 | 110,596 | 110,596 | 110,596 | 110,596 |
| Mar 2051 | 108,979 | 108,979 | 108,979 | 108,979 | 108,979 |
| Apr 2051 | 107,356 | 107,356 | 107,356 | 107,356 | 107,356 |
| May 2051 | 105,727 | 105,727 | 105,727 | 105,727 | 105,727 |
| Jun 2051 | 104,092 | 104,092 | 104,092 | 104,092 | 104,092 |
| Jul 2051 | 102,451 | 102,451 | 102,451 | 102,451 | 102,451 |
| Aug 2051 | 100,803 | 100,803 | 100,803 | 100,803 | 100,803 |
| Sep 2051 | 99,149 | 99,149 | 99,149 | 99,149 | 99,149 |
| Oct 2051 | 97,490 | 97,490 | 97,490 | 97,490 | 97,490 |
| Nov 2051 | 95,823 | 95,823 | 95,823 | 95,823 | 95,823 |
| Dec 2051 | 94,151 | 94,151 | 94,151 | 94,151 | 94,151 |
| Jan 2052 | 92,472 | 92,472 | 92,472 | 92,472 | 92,472 |
| Feb 2052 | 90,788 | 90,788 | 90,788 | 90,788 | 90,788 |
| Mar 2052 | 89,096 | 89,096 | 89,096 | 89,096 | 89,096 |
| Apr 2052 | 87,399 | 87,399 | 87,399 | 87,399 | 87,399 |
| May 2052 | 85,695 | 85,695 | 85,695 | 85,695 | 85,695 |
| Jun 2052 | 83,984 | 83,984 | 83,984 | 83,984 | 83,984 |
| Jul 2052 | 82,268 | 82,268 | 82,268 | 82,268 | 82,268 |
| Aug 2052 | 80,544 | 80,544 | 80,544 | 80,544 | 80,544 |
| Sep 2052 | 78,815 | 78,815 | 78,815 | 78,815 | 78,815 |
| Oct 2052 | 77,079 | 77,079 | 77,079 | 77,079 | 77,079 |
| Nov 2052 | 75,336 | 75,336 | 75,336 | 75,336 | 75,336 |
| Dec 2052 | 73,587 | 73,587 | 73,587 | 73,587 | 73,587 |
| Jan 2053 | 71,831 | 71,831 | 71,831 | 71,831 | 71,831 |
| Feb 2053 | 70,069 | 70,069 | 70,069 | 70,069 | 70,069 |
| Mar 2053 | 68,300 | 68,300 | 68,300 | 68,300 | 68,300 |
| Apr 2053 | 66,524 | 66,524 | 66,524 | 66,524 | 66,524 |
| May 2053 | 64,742 | 64,742 | 64,742 | 64,742 | 64,742 |
| Jun 2053 | 62,953 | 62,953 | 62,953 | 62,953 | 62,953 |
| Jul 2053 | 61,157 | 61,157 | 61,157 | 61,157 | 61,157 |
| Aug 2053 | 59,355 | 59,355 | 59,355 | 59,355 | 59,355 |
| Sep 2053 | 57,546 | 57,546 | 57,546 | 57,546 | 57,546 |
| Oct 2053 | 55,730 | 55,730 | 55,730 | 55,730 | 55,730 |
| Nov 2053 | 53,907 | 53,907 | 53,907 | 53,907 | 53,907 |
| Dec 2053 | 52,078 | 52,078 | 52,078 | 52,078 | 52,078 |
| Jan 2054 | 50,241 | 50,241 | 50,241 | 50,241 | 50,241 |
| Feb 2054 | 48,398 | 48,398 | 48,398 | 48,398 | 48,398 |
| Mar 2054 | 46,548 | 46,548 | 46,548 | 46,548 | 46,548 |
| Apr 2054 | 44,691 | 44,691 | 44,691 | 44,691 | 44,691 |
| May 2054 | 42,826 | 42,826 | 42,826 | 42,826 | 42,826 |
| Jun 2054 | 40,955 | 40,955 | 40,955 | 40,955 | 40,955 |
| Jul 2054 | 39,077 | 39,077 | 39,077 | 39,077 | 39,077 |
| Aug 2054 | 37,192 | 37,192 | 37,192 | 37,192 | 37,192 |
| Sep 2054 | 35,300 | 35,300 | 35,300 | 35,300 | 35,300 |
| Oct 2054 | 33,400 | 33,400 | 33,400 | 33,400 | 33,400 |
| Nov 2054 | 31,494 | 31,494 | 31,494 | 31,494 | 31,494 |
| Dec 2054 | 29,580 | 29,580 | 29,580 | 29,580 | 29,580 |
| Jan 2055 | 27,660 | 27,660 | 27,660 | 27,660 | 27,660 |
| Feb 2055 | 25,732 | 25,732 | 25,732 | 25,732 | 25,732 |
| Mar 2055 | 23,796 | 23,796 | 23,796 | 23,796 | 23,796 |
| Apr 2055 | 21,854 | 21,854 | 21,854 | 21,854 | 21,854 |
| May 2055 | 19,904 | 19,904 | 19,904 | 19,904 | 19,904 |
| Jun 2055 | 17,947 | 17,947 | 17,947 | 17,947 | 17,947 |
| Jul 2055 | 15,983 | 15,983 | 15,983 | 15,983 | 15,983 |
| Aug 2055 | 14,011 | 14,011 | 14,011 | 14,011 | 14,011 |
| Sep 2055 | 12,032 | 12,032 | 12,032 | 12,032 | 12,032 |
| Oct 2055 | 10,045 | 10,045 | 10,045 | 10,045 | 10,045 |
| Nov 2055 | 8,051 | 8,051 | 8,051 | 8,051 | 8,051 |
| Dec 2055 | 6,050 | 6,050 | 6,050 | 6,050 | 6,050 |
| Jan 2056 | 4,041 | 4,041 | 4,041 | 4,041 | 4,041 |
| Feb 2056 | 2,024 | 2,024 | 2,024 | 2,024 | 2,024 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
| May 2047 | 1 | 1 | 1 | 1 | 0 |
| Jun 2047 | 1 | 1 | 1 | 1 | 0 |
| Jul 2047 | 1 | 1 | 1 | 1 | 0 |
| Aug 2047 | 1 | 1 | 1 | 1 | 0 |
| Sep 2047 | 1 | 1 | 1 | 1 | 0 |
| Oct 2047 | 1 | 1 | 1 | 1 | 0 |
| Nov 2047 | 1 | 1 | 1 | 1 | 0 |
| Dec 2047 | 1 | 1 | 1 | 1 | 0 |
| Jan 2048 | 1 | 1 | 1 | 1 | 0 |
| Feb 2048 | 1 | 1 | 1 | 1 | 0 |
| Mar 2048 | 1 | 1 | 1 | 1 | 0 |
| Apr 2048 | 1 | 1 | 1 | 1 | 0 |
| May 2048 | 1 | 1 | 1 | 1 | 0 |
| Jun 2048 | 1 | 1 | 1 | 1 | 0 |
| Jul 2048 | 1 | 1 | 1 | 1 | 0 |
| Aug 2048 | 1 | 1 | 1 | 1 | 0 |
| Sep 2048 | 1 | 1 | 1 | 1 | 0 |
| Oct 2048 | 1 | 1 | 1 | 1 | 0 |
| Nov 2048 | 1 | 1 | 1 | 1 | 0 |
| Dec 2048 | 1 | 1 | 1 | 1 | 0 |
| Jan 2049 | 1 | 1 | 1 | 1 | 0 |
| Feb 2049 | 1 | 1 | 1 | 1 | 0 |
| Mar 2049 | 1 | 1 | 1 | 1 | 0 |
| Apr 2049 | 1 | 1 | 1 | 1 | 0 |
| May 2049 | 1 | 1 | 1 | 1 | 0 |
| Jun 2049 | 1 | 1 | 1 | 1 | 0 |
| Jul 2049 | 1 | 1 | 1 | 1 | 0 |
| Aug 2049 | 1 | 1 | 1 | 1 | 0 |
| Sep 2049 | 1 | 1 | 1 | 1 | 0 |
| Oct 2049 | 1 | 1 | 1 | 1 | 0 |
| Nov 2049 | 1 | 1 | 1 | 1 | 0 |
| Dec 2049 | 1 | 1 | 1 | 1 | 0 |
| Jan 2050 | 1 | 1 | 1 | 1 | 0 |
| Feb 2050 | 1 | 1 | 1 | 1 | 0 |
| Mar 2050 | 1 | 1 | 1 | 1 | 0 |
| Apr 2050 | 1 | 1 | 1 | 1 | 0 |
| May 2050 | 1 | 1 | 1 | 1 | 0 |
| Jun 2050 | 1 | 1 | 1 | 1 | 0 |
| Jul 2050 | 1 | 1 | 1 | 1 | 0 |
| Aug 2050 | 1 | 1 | 1 | 1 | 0 |
| Sep 2050 | 1 | 1 | 1 | 1 | 0 |
| Oct 2050 | 1 | 1 | 1 | 1 | 0 |
| Nov 2050 | 1 | 1 | 1 | 1 | 0 |
| Dec 2050 | 1 | 1 | 1 | 1 | 0 |
| Jan 2051 | 1 | 1 | 1 | 1 | 0 |
| Feb 2051 | 1 | 1 | 1 | 1 | 0 |
| Mar 2051 | 1 | 1 | 1 | 1 | 0 |
| Apr 2051 | 1 | 1 | 1 | 1 | 0 |
| May 2051 | 1 | 1 | 1 | 1 | 0 |
| Jun 2051 | 1 | 1 | 1 | 1 | 0 |
| Jul 2051 | 1 | 1 | 1 | 1 | 0 |
| Aug 2051 | 1 | 1 | 1 | 1 | 0 |
| Sep 2051 | 1 | 1 | 1 | 1 | 0 |
| Oct 2051 | 1 | 1 | 1 | 1 | 0 |
| Nov 2051 | 1 | 1 | 1 | 1 | 0 |
| Dec 2051 | 1 | 1 | 1 | 1 | 0 |
| Jan 2052 | 1 | 1 | 1 | 1 | 0 |
| Feb 2052 | 1 | 1 | 1 | 1 | 0 |
| Mar 2052 | 1 | 1 | 1 | 1 | 0 |
| Apr 2052 | 1 | 1 | 1 | 1 | 0 |
| May 2052 | 1 | 1 | 1 | 1 | 0 |
| Jun 2052 | 1 | 1 | 1 | 1 | 0 |
| Jul 2052 | 1 | 1 | 1 | 1 | 0 |
| Aug 2052 | 1 | 1 | 1 | 1 | 0 |
| Sep 2052 | 1 | 1 | 1 | 1 | 0 |
| Oct 2052 | 1 | 1 | 1 | 1 | 0 |
| Nov 2052 | 1 | 1 | 1 | 1 | 0 |
| Dec 2052 | 1 | 1 | 1 | 1 | 0 |
| Jan 2053 | 1 | 1 | 1 | 1 | 0 |
| Feb 2053 | 1 | 1 | 1 | 1 | 0 |
| Mar 2053 | 1 | 1 | 1 | 1 | 0 |
| Apr 2053 | 1 | 1 | 1 | 1 | 0 |
| May 2053 | 1 | 1 | 1 | 1 | 0 |
| Jun 2053 | 1 | 1 | 1 | 1 | 0 |
| Jul 2053 | 1 | 1 | 1 | 1 | 0 |
| Aug 2053 | 1 | 1 | 1 | 1 | 0 |
| Sep 2053 | 1 | 1 | 1 | 1 | 0 |
| Oct 2053 | 1 | 1 | 1 | 1 | 0 |
| Nov 2053 | 1 | 1 | 1 | 1 | 0 |
| Dec 2053 | 1 | 1 | 1 | 1 | 0 |
| Jan 2054 | 1 | 1 | 1 | 1 | 0 |
| Feb 2054 | 1 | 1 | 1 | 1 | 0 |
| Mar 2054 | 1 | 1 | 1 | 1 | 0 |
| Apr 2054 | 1 | 1 | 1 | 1 | 0 |
| May 2054 | 1 | 1 | 1 | 1 | 0 |
| Jun 2054 | 1 | 1 | 1 | 1 | 0 |
| Jul 2054 | 1 | 1 | 1 | 1 | 0 |
| Aug 2054 | 1 | 1 | 1 | 1 | 0 |
| Sep 2054 | 1 | 1 | 1 | 1 | 0 |
| Oct 2054 | 1 | 1 | 1 | 1 | 0 |
| Nov 2054 | 1 | 1 | 1 | 1 | 0 |
| Dec 2054 | 1 | 1 | 1 | 1 | 0 |
| Jan 2055 | 1 | 1 | 1 | 1 | 0 |
| Feb 2055 | 1 | 1 | 1 | 1 | 0 |
| Mar 2055 | 1 | 1 | 1 | 1 | 0 |
| Apr 2055 | 1 | 1 | 1 | 1 | 0 |
| May 2055 | 1 | 1 | 1 | 1 | 0 |
| Jun 2055 | 1 | 1 | 1 | 1 | 0 |
| Jul 2055 | 1 | 1 | 1 | 1 | 0 |
| Aug 2055 | 1 | 1 | 1 | 1 | 0 |
| Sep 2055 | 1 | 1 | 1 | 1 | 0 |
| Oct 2055 | 1 | 1 | 1 | 1 | 0 |
| Nov 2055 | 1 | 1 | 1 | 1 | 0 |
| Dec 2055 | 1 | 1 | 1 | 1 | 0 |
| Jan 2056 | 1 | 1 | 1 | 1 | 0 |
| Feb 2056 | 1 | 1 | 1 | 1 | 0 |
record hash 38ce92799e98d6da
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 6,209.20 | 6,242.66 |
| Bad | 27.65% | 5,148.38 | 5,827.39 |
| Base | 72.35% | 3,374.57 | 5,187.37 |
| Good | 0.00% | 106.38 | 338.27 |
| Better | 0.00% | 0.00 | 0.01 |
| Blended | 100% | 3,865.03 | 5,364.34 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 7,619 limit, starting from 6,348 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 6,348 | 6,348 | 6,348 | 6,348 | 6,348 |
| Oct 2026 | 7,619 | 6,888 | 6,442 | 6,348 | 6,348 |
| Nov 2026 | 7,619 | 7,619 | 7,181 | 6,734 | 6,348 |
| Dec 2026 | 7,619 | 7,619 | 7,481 | 7,008 | 6,348 |
| Jan 2027 | 7,619 | 7,619 | 7,545 | 7,068 | 6,348 |
| Feb 2027 | 7,619 | 7,619 | 7,518 | 6,983 | 6,348 |
| Mar 2027 | 7,619 | 7,619 | 7,543 | 6,959 | 6,348 |
| Apr 2027 | 7,619 | 7,619 | 7,523 | 6,942 | 6,348 |
| May 2027 | 7,619 | 7,619 | 7,507 | 6,931 | 6,348 |
| Jun 2027 | 7,619 | 7,619 | 7,585 | 6,940 | 6,348 |
| Jul 2027 | 7,619 | 7,619 | 7,577 | 6,918 | 6,348 |
| Aug 2027 | 7,619 | 7,619 | 7,501 | 6,886 | 6,348 |
| Sep 2027 | 7,619 | 7,619 | 7,564 | 6,905 | 6,348 |
| Oct 2027 | 7,619 | 7,619 | 7,604 | 6,976 | 6,348 |
| Nov 2027 | 7,619 | 7,619 | 7,607 | 6,964 | 6,348 |
| Dec 2027 | 7,619 | 7,619 | 7,619 | 6,954 | 6,348 |
| Jan 2028 | 7,619 | 7,619 | 7,619 | 6,958 | 6,348 |
| Feb 2028 | 7,619 | 7,619 | 7,619 | 6,948 | 6,348 |
| Mar 2028 | 7,619 | 7,619 | 7,619 | 6,957 | 6,348 |
| Apr 2028 | 7,619 | 7,619 | 7,619 | 6,995 | 6,348 |
| May 2028 | 7,619 | 7,619 | 7,619 | 6,965 | 6,348 |
| Jun 2028 | 7,619 | 7,619 | 7,619 | 6,989 | 6,348 |
| Jul 2028 | 7,619 | 7,619 | 7,619 | 6,953 | 6,348 |
| Aug 2028 | 7,619 | 7,619 | 7,619 | 6,959 | 6,348 |
| Sep 2028 | 7,619 | 7,619 | 7,619 | 6,989 | 6,348 |
| Oct 2028 | 7,619 | 7,619 | 7,619 | 6,992 | 6,348 |
| Nov 2028 | 7,619 | 7,619 | 7,619 | 6,963 | 6,348 |
| Dec 2028 | 7,619 | 7,619 | 7,619 | 7,009 | 6,348 |
| Jan 2029 | 7,619 | 7,619 | 7,619 | 6,941 | 6,348 |
| Feb 2029 | 7,619 | 7,619 | 7,619 | 7,016 | 6,348 |
| Mar 2029 | 7,619 | 7,619 | 7,619 | 6,983 | 6,348 |
| Apr 2029 | 7,619 | 7,619 | 7,619 | 7,013 | 6,348 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
record hash b544892aa47fb319
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 6,680.45 | 6,680.45 |
| Bad | 27.65% | 6,364.05 | 6,364.05 |
| Base | 72.35% | 5,737.80 | 5,737.80 |
| Good | 0.00% | 933.87 | 933.87 |
| Better | 0.00% | 0.16 | 0.16 |
| Blended | 100% | 5,910.96 | 5,910.96 |
Seeded at the current bucket for a E-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.73% | 0.19% | 0.05% | 0.01% | 0.00% |
| Jan 2027 | 51.50% | 3.50% | 0.70% | 0.06% | 0.00% |
| Feb 2027 | 32.33% | 44.35% | 23.50% | 0.45% | 0.00% |
| Mar 2027 | 10.49% | 26.66% | 26.59% | 7.15% | 0.00% |
| Apr 2027 | 3.31% | 12.92% | 17.64% | 7.26% | 0.00% |
| May 2027 | 1.13% | 6.30% | 11.02% | 4.70% | 0.00% |
| Jun 2027 | 0.37% | 3.11% | 7.30% | 3.63% | 0.00% |
| Jul 2027 | 0.04% | 1.55% | 4.63% | 2.67% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 7,909 limit, starting from 7,043 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 7,043 | 7,043 | 7,043 | 7,043 | 7,043 |
| Oct 2026 | 7,909 | 7,411 | 7,106 | 7,043 | 7,043 |
| Nov 2026 | 7,909 | 7,909 | 7,611 | 7,306 | 7,043 |
| Dec 2026 | 7,909 | 7,909 | 7,816 | 7,492 | 7,043 |
| Jan 2027 | 7,909 | 7,909 | 7,859 | 7,534 | 7,043 |
| Feb 2027 | 7,909 | 7,909 | 7,841 | 7,476 | 7,043 |
| Mar 2027 | 7,909 | 7,909 | 7,858 | 7,459 | 7,043 |
| Apr 2027 | 7,909 | 7,909 | 7,844 | 7,448 | 7,043 |
| May 2027 | 7,909 | 7,909 | 7,833 | 7,440 | 7,043 |
| Jun 2027 | 7,909 | 7,909 | 7,886 | 7,446 | 7,043 |
| Jul 2027 | 7,909 | 7,909 | 7,881 | 7,431 | 7,043 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
record hash b711581f8915caf5
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 4,507.59 | 6,044.36 |
| Bad | 27.65% | 1,456.47 | 4,346.50 |
| Base | 72.35% | 395.28 | 2,103.59 |
| Good | 0.00% | 1.13 | 10.73 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 688.70 | 2,723.76 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
| Mar 2028 | 1.58% | 3.18% | 1.30% | 0.01% | 0.00% |
| Apr 2028 | 1.25% | 3.03% | 1.33% | 0.01% | 0.00% |
| May 2028 | 1.00% | 2.93% | 1.35% | 0.01% | 0.00% |
| Jun 2028 | 0.83% | 2.88% | 1.37% | 0.01% | 0.00% |
| Jul 2028 | 0.67% | 2.71% | 1.39% | 0.01% | 0.00% |
| Aug 2028 | 0.51% | 2.56% | 1.38% | 0.01% | 0.00% |
| Sep 2028 | 0.43% | 2.45% | 1.38% | 0.01% | 0.00% |
| Oct 2028 | 0.33% | 2.24% | 1.32% | 0.01% | 0.00% |
| Nov 2028 | 0.27% | 2.07% | 1.28% | 0.01% | 0.00% |
| Dec 2028 | 0.22% | 2.00% | 1.28% | 0.01% | 0.00% |
| Jan 2029 | 0.18% | 1.89% | 1.24% | 0.01% | 0.00% |
| Feb 2029 | 0.14% | 1.80% | 1.27% | 0.01% | 0.00% |
| Mar 2029 | 0.11% | 1.70% | 1.25% | 0.01% | 0.00% |
| Apr 2029 | 0.08% | 1.58% | 1.24% | 0.01% | 0.00% |
| May 2029 | 0.07% | 1.48% | 1.26% | 0.02% | 0.00% |
| Jun 2029 | 0.06% | 1.42% | 1.24% | 0.02% | 0.00% |
| Jul 2029 | 0.04% | 1.29% | 1.18% | 0.01% | 0.00% |
| Aug 2029 | 0.04% | 1.18% | 1.12% | 0.01% | 0.00% |
| Sep 2029 | 0.03% | 1.09% | 1.08% | 0.01% | 0.00% |
| Oct 2029 | 0.02% | 1.01% | 1.06% | 0.01% | 0.00% |
| Nov 2029 | 0.01% | 0.96% | 1.07% | 0.01% | 0.00% |
| Dec 2029 | 0.00% | 0.91% | 1.08% | 0.02% | 0.00% |
| Jan 2030 | 0.00% | 0.86% | 1.08% | 0.02% | 0.00% |
| Feb 2030 | 0.00% | 0.79% | 1.04% | 0.02% | 0.00% |
| Mar 2030 | 0.00% | 0.76% | 1.02% | 0.02% | 0.00% |
| Apr 2030 | 0.00% | 0.71% | 1.00% | 0.03% | 0.00% |
| May 2030 | 0.00% | 0.66% | 0.98% | 0.03% | 0.00% |
| Jun 2030 | 0.00% | 0.62% | 0.98% | 0.03% | 0.00% |
| Jul 2030 | 0.00% | 0.60% | 0.98% | 0.03% | 0.00% |
| Aug 2030 | 0.00% | 0.59% | 0.97% | 0.03% | 0.00% |
| Sep 2030 | 0.00% | 0.55% | 0.96% | 0.03% | 0.00% |
| Oct 2030 | 0.00% | 0.53% | 0.92% | 0.03% | 0.00% |
| Nov 2030 | 0.00% | 0.50% | 0.91% | 0.02% | 0.00% |
| Dec 2030 | 0.00% | 0.46% | 0.90% | 0.02% | 0.00% |
| Jan 2031 | 0.00% | 0.44% | 0.86% | 0.02% | 0.00% |
| Feb 2031 | 0.00% | 0.40% | 0.87% | 0.02% | 0.00% |
| Mar 2031 | 0.00% | 0.38% | 0.88% | 0.02% | 0.00% |
| Apr 2031 | 0.00% | 0.36% | 0.85% | 0.02% | 0.00% |
| May 2031 | 0.00% | 0.34% | 0.85% | 0.02% | 0.00% |
| Jun 2031 | 0.00% | 0.31% | 0.83% | 0.02% | 0.00% |
| Jul 2031 | 0.00% | 0.29% | 0.78% | 0.01% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 8,343 limit, starting from 5,977 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 5,977 | 5,977 | 5,977 | 5,977 | 5,977 |
| Oct 2026 | 8,343 | 6,983 | 6,152 | 5,977 | 5,977 |
| Nov 2026 | 8,343 | 8,343 | 7,528 | 6,696 | 5,977 |
| Dec 2026 | 8,343 | 8,343 | 8,086 | 7,205 | 5,977 |
| Jan 2027 | 8,343 | 8,343 | 8,206 | 7,318 | 5,977 |
| Feb 2027 | 8,343 | 8,343 | 8,155 | 7,159 | 5,977 |
| Mar 2027 | 8,343 | 8,343 | 8,201 | 7,114 | 5,977 |
| Apr 2027 | 8,343 | 8,343 | 8,163 | 7,082 | 5,977 |
| May 2027 | 8,343 | 8,343 | 8,134 | 7,062 | 5,977 |
| Jun 2027 | 8,343 | 8,343 | 8,280 | 7,079 | 5,977 |
| Jul 2027 | 8,343 | 8,343 | 8,264 | 7,038 | 5,977 |
| Aug 2027 | 8,343 | 8,343 | 8,123 | 6,978 | 5,977 |
| Sep 2027 | 8,343 | 8,343 | 8,240 | 7,013 | 5,977 |
| Oct 2027 | 8,343 | 8,343 | 8,315 | 7,146 | 5,977 |
| Nov 2027 | 8,343 | 8,343 | 8,320 | 7,123 | 5,977 |
| Dec 2027 | 8,343 | 8,343 | 8,343 | 7,105 | 5,977 |
| Jan 2028 | 8,343 | 8,343 | 8,343 | 7,112 | 5,977 |
| Feb 2028 | 8,343 | 8,343 | 8,343 | 7,094 | 5,977 |
| Mar 2028 | 8,343 | 8,343 | 8,343 | 7,111 | 5,977 |
| Apr 2028 | 8,343 | 8,343 | 8,343 | 7,181 | 5,977 |
| May 2028 | 8,343 | 8,343 | 8,343 | 7,125 | 5,977 |
| Jun 2028 | 8,343 | 8,343 | 8,343 | 7,170 | 5,977 |
| Jul 2028 | 8,343 | 8,343 | 8,343 | 7,104 | 5,977 |
| Aug 2028 | 8,343 | 8,343 | 8,343 | 7,115 | 5,977 |
| Sep 2028 | 8,343 | 8,343 | 8,343 | 7,171 | 5,977 |
| Oct 2028 | 8,343 | 8,343 | 8,343 | 7,176 | 5,977 |
| Nov 2028 | 8,343 | 8,343 | 8,343 | 7,123 | 5,977 |
| Dec 2028 | 8,343 | 8,343 | 8,343 | 7,208 | 5,977 |
| Jan 2029 | 8,343 | 8,343 | 8,343 | 7,081 | 5,977 |
| Feb 2029 | 8,343 | 8,343 | 8,343 | 7,220 | 5,977 |
| Mar 2029 | 8,343 | 8,343 | 8,343 | 7,159 | 5,977 |
| Apr 2029 | 8,343 | 8,343 | 8,343 | 7,215 | 5,977 |
| May 2029 | 8,343 | 8,343 | 8,343 | 7,192 | 5,977 |
| Jun 2029 | 8,343 | 8,343 | 8,343 | 7,183 | 5,977 |
| Jul 2029 | 8,343 | 8,343 | 8,343 | 7,086 | 5,977 |
| Aug 2029 | 8,343 | 8,343 | 8,343 | 7,056 | 5,977 |
| Sep 2029 | 8,343 | 8,343 | 8,343 | 7,194 | 5,977 |
| Oct 2029 | 8,343 | 8,343 | 8,343 | 7,228 | 5,977 |
| Nov 2029 | 8,343 | 8,343 | 8,343 | 7,199 | 5,977 |
| Dec 2029 | 8,343 | 8,343 | 8,343 | 7,258 | 5,977 |
| Jan 2030 | 8,343 | 8,343 | 8,343 | 7,216 | 5,977 |
| Feb 2030 | 8,343 | 8,343 | 8,343 | 7,161 | 5,977 |
| Mar 2030 | 8,343 | 8,343 | 8,343 | 7,232 | 5,977 |
| Apr 2030 | 8,343 | 8,343 | 8,343 | 7,285 | 5,977 |
| May 2030 | 8,343 | 8,343 | 8,343 | 7,238 | 5,977 |
| Jun 2030 | 8,343 | 8,343 | 8,343 | 7,273 | 5,977 |
| Jul 2030 | 8,343 | 8,343 | 8,343 | 7,223 | 5,977 |
| Aug 2030 | 8,343 | 8,343 | 8,343 | 7,238 | 5,977 |
| Sep 2030 | 8,343 | 8,343 | 8,343 | 7,183 | 5,977 |
| Oct 2030 | 8,343 | 8,343 | 8,343 | 7,226 | 5,977 |
| Nov 2030 | 8,343 | 8,343 | 8,343 | 7,129 | 5,977 |
| Dec 2030 | 8,343 | 8,343 | 8,343 | 7,129 | 5,977 |
| Jan 2031 | 8,343 | 8,343 | 8,343 | 7,220 | 5,977 |
| Feb 2031 | 8,343 | 8,343 | 8,343 | 7,206 | 5,977 |
| Mar 2031 | 8,343 | 8,343 | 8,343 | 7,199 | 5,977 |
| Apr 2031 | 8,343 | 8,343 | 8,343 | 7,178 | 5,977 |
| May 2031 | 8,343 | 8,343 | 8,343 | 7,188 | 5,977 |
| Jun 2031 | 8,343 | 8,343 | 8,343 | 7,162 | 5,977 |
| Jul 2031 | 8,343 | 8,343 | 8,343 | 7,135 | 5,977 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
record hash 270c8f239560f4cd
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 63.52 | 63.52 |
| Bad | 27.65% | 3.39 | 3.39 |
| Base | 72.35% | 0.61 | 0.61 |
| Good | 0.00% | 0.02 | 0.02 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 1.38 | 1.38 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
Installment amortization over the 5-month term, from a 881 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 881 | 881 | 881 | 881 | 881 |
| Oct 2026 | 713 | 713 | 713 | 713 | 713 |
| Nov 2026 | 541 | 541 | 541 | 541 | 541 |
| Dec 2026 | 365 | 365 | 365 | 365 | 365 |
| Jan 2027 | 184 | 184 | 184 | 184 | 184 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
record hash af6dbe0b7fd8acc0
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 1,540.24 | 1,540.24 |
| Bad | 27.65% | 1,431.28 | 1,470.19 |
| Base | 72.35% | 1,168.24 | 1,350.89 |
| Good | 0.00% | 84.85 | 136.03 |
| Better | 0.00% | 0.00 | 0.01 |
| Blended | 100% | 1,240.97 | 1,383.88 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
| Apr 2028 | 0.00% | 0.00% | 0.60% | 1.62% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 1,844 limit, starting from 1,194 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,194 | 1,194 | 1,194 | 1,194 | 1,194 |
| Oct 2026 | 1,844 | 1,470 | 1,242 | 1,194 | 1,194 |
| Nov 2026 | 1,844 | 1,844 | 1,620 | 1,391 | 1,194 |
| Dec 2026 | 1,844 | 1,844 | 1,773 | 1,531 | 1,194 |
| Jan 2027 | 1,844 | 1,844 | 1,806 | 1,562 | 1,194 |
| Feb 2027 | 1,844 | 1,844 | 1,792 | 1,519 | 1,194 |
| Mar 2027 | 1,844 | 1,844 | 1,805 | 1,506 | 1,194 |
| Apr 2027 | 1,844 | 1,844 | 1,794 | 1,497 | 1,194 |
| May 2027 | 1,844 | 1,844 | 1,786 | 1,492 | 1,194 |
| Jun 2027 | 1,844 | 1,844 | 1,826 | 1,497 | 1,194 |
| Jul 2027 | 1,844 | 1,844 | 1,822 | 1,485 | 1,194 |
| Aug 2027 | 1,844 | 1,844 | 1,783 | 1,469 | 1,194 |
| Sep 2027 | 1,844 | 1,844 | 1,816 | 1,479 | 1,194 |
| Oct 2027 | 1,844 | 1,844 | 1,836 | 1,515 | 1,194 |
| Nov 2027 | 1,844 | 1,844 | 1,837 | 1,509 | 1,194 |
| Dec 2027 | 1,844 | 1,844 | 1,844 | 1,504 | 1,194 |
| Jan 2028 | 1,844 | 1,844 | 1,844 | 1,506 | 1,194 |
| Feb 2028 | 1,844 | 1,844 | 1,844 | 1,501 | 1,194 |
| Mar 2028 | 1,844 | 1,844 | 1,844 | 1,505 | 1,194 |
| Apr 2028 | 1,844 | 1,844 | 1,844 | 1,525 | 1,194 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
record hash aa1b32c4ee619382
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 1,657.18 | 1,657.18 |
| Bad | 27.65% | 1,421.16 | 1,441.30 |
| Base | 72.35% | 1,125.88 | 1,207.18 |
| Good | 0.00% | 95.66 | 111.59 |
| Better | 0.00% | 0.01 | 0.01 |
| Blended | 100% | 1,207.53 | 1,271.91 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
| Nov 2027 | 0.00% | 0.47% | 2.29% | 0.61% | 0.00% |
| Dec 2027 | 0.00% | 0.28% | 1.87% | 0.86% | 0.00% |
| Jan 2028 | 0.00% | 0.17% | 1.44% | 1.54% | 0.00% |
| Feb 2028 | 0.00% | 0.10% | 1.07% | 1.53% | 0.00% |
| Mar 2028 | 0.00% | 0.02% | 0.81% | 1.50% | 0.00% |
Installment amortization over the 19-month term, from a 2,460 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 2,460 | 2,460 | 2,460 | 2,460 | 2,460 |
| Oct 2026 | 2,356 | 2,356 | 2,356 | 2,356 | 2,356 |
| Nov 2026 | 2,249 | 2,249 | 2,249 | 2,249 | 2,249 |
| Dec 2026 | 2,140 | 2,140 | 2,140 | 2,140 | 2,140 |
| Jan 2027 | 2,028 | 2,028 | 2,028 | 2,028 | 2,028 |
| Feb 2027 | 1,913 | 1,913 | 1,913 | 1,913 | 1,913 |
| Mar 2027 | 1,796 | 1,796 | 1,796 | 1,796 | 1,796 |
| Apr 2027 | 1,676 | 1,676 | 1,676 | 1,676 | 1,676 |
| May 2027 | 1,554 | 1,554 | 1,554 | 1,554 | 1,554 |
| Jun 2027 | 1,428 | 1,428 | 1,428 | 1,428 | 1,428 |
| Jul 2027 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
| Aug 2027 | 1,168 | 1,168 | 1,168 | 1,168 | 1,168 |
| Sep 2027 | 1,034 | 1,034 | 1,034 | 1,034 | 1,034 |
| Oct 2027 | 896 | 896 | 896 | 896 | 896 |
| Nov 2027 | 755 | 755 | 755 | 755 | 755 |
| Dec 2027 | 611 | 611 | 611 | 611 | 611 |
| Jan 2028 | 464 | 464 | 464 | 464 | 464 |
| Feb 2028 | 313 | 313 | 313 | 313 | 313 |
| Mar 2028 | 158 | 158 | 158 | 158 | 158 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 1e70a77472e8a591
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 267,730.10 | 269,414.01 |
| Bad | 27.65% | 229,353.56 | 265,007.33 |
| Base | 72.35% | 154,306.65 | 258,204.70 |
| Good | 0.00% | 5,270.87 | 90,221.10 |
| Better | 0.00% | 0.13 | 1.66 |
| Blended | 100% | 175,057.12 | 260,085.63 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
Installment amortization over the 220-month term, from a 281,356 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 281,356 | 281,356 | 281,356 | 281,356 | 281,356 |
| Oct 2026 | 280,530 | 280,530 | 280,530 | 280,530 | 280,530 |
| Nov 2026 | 279,702 | 279,702 | 279,702 | 279,702 | 279,702 |
| Dec 2026 | 278,870 | 278,870 | 278,870 | 278,870 | 278,870 |
| Jan 2027 | 278,036 | 278,036 | 278,036 | 278,036 | 278,036 |
| Feb 2027 | 277,198 | 277,198 | 277,198 | 277,198 | 277,198 |
| Mar 2027 | 276,357 | 276,357 | 276,357 | 276,357 | 276,357 |
| Apr 2027 | 275,513 | 275,513 | 275,513 | 275,513 | 275,513 |
| May 2027 | 274,666 | 274,666 | 274,666 | 274,666 | 274,666 |
| Jun 2027 | 273,815 | 273,815 | 273,815 | 273,815 | 273,815 |
| Jul 2027 | 272,962 | 272,962 | 272,962 | 272,962 | 272,962 |
| Aug 2027 | 272,105 | 272,105 | 272,105 | 272,105 | 272,105 |
| Sep 2027 | 271,245 | 271,245 | 271,245 | 271,245 | 271,245 |
| Oct 2027 | 270,382 | 270,382 | 270,382 | 270,382 | 270,382 |
| Nov 2027 | 269,515 | 269,515 | 269,515 | 269,515 | 269,515 |
| Dec 2027 | 268,645 | 268,645 | 268,645 | 268,645 | 268,645 |
| Jan 2028 | 267,772 | 267,772 | 267,772 | 267,772 | 267,772 |
| Feb 2028 | 266,896 | 266,896 | 266,896 | 266,896 | 266,896 |
| Mar 2028 | 266,016 | 266,016 | 266,016 | 266,016 | 266,016 |
| Apr 2028 | 265,134 | 265,134 | 265,134 | 265,134 | 265,134 |
| May 2028 | 264,247 | 264,247 | 264,247 | 264,247 | 264,247 |
| Jun 2028 | 263,358 | 263,358 | 263,358 | 263,358 | 263,358 |
| Jul 2028 | 262,465 | 262,465 | 262,465 | 262,465 | 262,465 |
| Aug 2028 | 261,569 | 261,569 | 261,569 | 261,569 | 261,569 |
| Sep 2028 | 260,669 | 260,669 | 260,669 | 260,669 | 260,669 |
| Oct 2028 | 259,766 | 259,766 | 259,766 | 259,766 | 259,766 |
| Nov 2028 | 258,860 | 258,860 | 258,860 | 258,860 | 258,860 |
| Dec 2028 | 257,950 | 257,950 | 257,950 | 257,950 | 257,950 |
| Jan 2029 | 257,037 | 257,037 | 257,037 | 257,037 | 257,037 |
| Feb 2029 | 256,121 | 256,121 | 256,121 | 256,121 | 256,121 |
| Mar 2029 | 255,201 | 255,201 | 255,201 | 255,201 | 255,201 |
| Apr 2029 | 254,277 | 254,277 | 254,277 | 254,277 | 254,277 |
| May 2029 | 253,351 | 253,351 | 253,351 | 253,351 | 253,351 |
| Jun 2029 | 252,420 | 252,420 | 252,420 | 252,420 | 252,420 |
| Jul 2029 | 251,486 | 251,486 | 251,486 | 251,486 | 251,486 |
| Aug 2029 | 250,549 | 250,549 | 250,549 | 250,549 | 250,549 |
| Sep 2029 | 249,608 | 249,608 | 249,608 | 249,608 | 249,608 |
| Oct 2029 | 248,664 | 248,664 | 248,664 | 248,664 | 248,664 |
| Nov 2029 | 247,716 | 247,716 | 247,716 | 247,716 | 247,716 |
| Dec 2029 | 246,764 | 246,764 | 246,764 | 246,764 | 246,764 |
| Jan 2030 | 245,809 | 245,809 | 245,809 | 245,809 | 245,809 |
| Feb 2030 | 244,851 | 244,851 | 244,851 | 244,851 | 244,851 |
| Mar 2030 | 243,888 | 243,888 | 243,888 | 243,888 | 243,888 |
| Apr 2030 | 242,923 | 242,923 | 242,923 | 242,923 | 242,923 |
| May 2030 | 241,953 | 241,953 | 241,953 | 241,953 | 241,953 |
| Jun 2030 | 240,980 | 240,980 | 240,980 | 240,980 | 240,980 |
| Jul 2030 | 240,003 | 240,003 | 240,003 | 240,003 | 240,003 |
| Aug 2030 | 239,023 | 239,023 | 239,023 | 239,023 | 239,023 |
| Sep 2030 | 238,039 | 238,039 | 238,039 | 238,039 | 238,039 |
| Oct 2030 | 237,051 | 237,051 | 237,051 | 237,051 | 237,051 |
| Nov 2030 | 236,059 | 236,059 | 236,059 | 236,059 | 236,059 |
| Dec 2030 | 235,064 | 235,064 | 235,064 | 235,064 | 235,064 |
| Jan 2031 | 234,065 | 234,065 | 234,065 | 234,065 | 234,065 |
| Feb 2031 | 233,063 | 233,063 | 233,063 | 233,063 | 233,063 |
| Mar 2031 | 232,056 | 232,056 | 232,056 | 232,056 | 232,056 |
| Apr 2031 | 231,046 | 231,046 | 231,046 | 231,046 | 231,046 |
| May 2031 | 230,032 | 230,032 | 230,032 | 230,032 | 230,032 |
| Jun 2031 | 229,014 | 229,014 | 229,014 | 229,014 | 229,014 |
| Jul 2031 | 227,993 | 227,993 | 227,993 | 227,993 | 227,993 |
| Aug 2031 | 226,967 | 226,967 | 226,967 | 226,967 | 226,967 |
| Sep 2031 | 225,938 | 225,938 | 225,938 | 225,938 | 225,938 |
| Oct 2031 | 224,905 | 224,905 | 224,905 | 224,905 | 224,905 |
| Nov 2031 | 223,868 | 223,868 | 223,868 | 223,868 | 223,868 |
| Dec 2031 | 222,827 | 222,827 | 222,827 | 222,827 | 222,827 |
| Jan 2032 | 221,782 | 221,782 | 221,782 | 221,782 | 221,782 |
| Feb 2032 | 220,733 | 220,733 | 220,733 | 220,733 | 220,733 |
| Mar 2032 | 219,680 | 219,680 | 219,680 | 219,680 | 219,680 |
| Apr 2032 | 218,624 | 218,624 | 218,624 | 218,624 | 218,624 |
| May 2032 | 217,563 | 217,563 | 217,563 | 217,563 | 217,563 |
| Jun 2032 | 216,499 | 216,499 | 216,499 | 216,499 | 216,499 |
| Jul 2032 | 215,430 | 215,430 | 215,430 | 215,430 | 215,430 |
| Aug 2032 | 214,358 | 214,358 | 214,358 | 214,358 | 214,358 |
| Sep 2032 | 213,281 | 213,281 | 213,281 | 213,281 | 213,281 |
| Oct 2032 | 212,200 | 212,200 | 212,200 | 212,200 | 212,200 |
| Nov 2032 | 211,116 | 211,116 | 211,116 | 211,116 | 211,116 |
| Dec 2032 | 210,027 | 210,027 | 210,027 | 210,027 | 210,027 |
| Jan 2033 | 208,934 | 208,934 | 208,934 | 208,934 | 208,934 |
| Feb 2033 | 207,837 | 207,837 | 207,837 | 207,837 | 207,837 |
| Mar 2033 | 206,736 | 206,736 | 206,736 | 206,736 | 206,736 |
| Apr 2033 | 205,631 | 205,631 | 205,631 | 205,631 | 205,631 |
| May 2033 | 204,522 | 204,522 | 204,522 | 204,522 | 204,522 |
| Jun 2033 | 203,408 | 203,408 | 203,408 | 203,408 | 203,408 |
| Jul 2033 | 202,291 | 202,291 | 202,291 | 202,291 | 202,291 |
| Aug 2033 | 201,169 | 201,169 | 201,169 | 201,169 | 201,169 |
| Sep 2033 | 200,043 | 200,043 | 200,043 | 200,043 | 200,043 |
| Oct 2033 | 198,912 | 198,912 | 198,912 | 198,912 | 198,912 |
| Nov 2033 | 197,778 | 197,778 | 197,778 | 197,778 | 197,778 |
| Dec 2033 | 196,639 | 196,639 | 196,639 | 196,639 | 196,639 |
| Jan 2034 | 195,496 | 195,496 | 195,496 | 195,496 | 195,496 |
| Feb 2034 | 194,349 | 194,349 | 194,349 | 194,349 | 194,349 |
| Mar 2034 | 193,197 | 193,197 | 193,197 | 193,197 | 193,197 |
| Apr 2034 | 192,041 | 192,041 | 192,041 | 192,041 | 192,041 |
| May 2034 | 190,881 | 190,881 | 190,881 | 190,881 | 190,881 |
| Jun 2034 | 189,716 | 189,716 | 189,716 | 189,716 | 189,716 |
| Jul 2034 | 188,547 | 188,547 | 188,547 | 188,547 | 188,547 |
| Aug 2034 | 187,374 | 187,374 | 187,374 | 187,374 | 187,374 |
| Sep 2034 | 186,196 | 186,196 | 186,196 | 186,196 | 186,196 |
| Oct 2034 | 185,014 | 185,014 | 185,014 | 185,014 | 185,014 |
| Nov 2034 | 183,827 | 183,827 | 183,827 | 183,827 | 183,827 |
| Dec 2034 | 182,636 | 182,636 | 182,636 | 182,636 | 182,636 |
| Jan 2035 | 181,441 | 181,441 | 181,441 | 181,441 | 181,441 |
| Feb 2035 | 180,241 | 180,241 | 180,241 | 180,241 | 180,241 |
| Mar 2035 | 179,036 | 179,036 | 179,036 | 179,036 | 179,036 |
| Apr 2035 | 177,827 | 177,827 | 177,827 | 177,827 | 177,827 |
| May 2035 | 176,614 | 176,614 | 176,614 | 176,614 | 176,614 |
| Jun 2035 | 175,396 | 175,396 | 175,396 | 175,396 | 175,396 |
| Jul 2035 | 174,173 | 174,173 | 174,173 | 174,173 | 174,173 |
| Aug 2035 | 172,946 | 172,946 | 172,946 | 172,946 | 172,946 |
| Sep 2035 | 171,714 | 171,714 | 171,714 | 171,714 | 171,714 |
| Oct 2035 | 170,477 | 170,477 | 170,477 | 170,477 | 170,477 |
| Nov 2035 | 169,236 | 169,236 | 169,236 | 169,236 | 169,236 |
| Dec 2035 | 167,990 | 167,990 | 167,990 | 167,990 | 167,990 |
| Jan 2036 | 166,740 | 166,740 | 166,740 | 166,740 | 166,740 |
| Feb 2036 | 165,485 | 165,485 | 165,485 | 165,485 | 165,485 |
| Mar 2036 | 164,225 | 164,225 | 164,225 | 164,225 | 164,225 |
| Apr 2036 | 162,960 | 162,960 | 162,960 | 162,960 | 162,960 |
| May 2036 | 161,691 | 161,691 | 161,691 | 161,691 | 161,691 |
| Jun 2036 | 160,417 | 160,417 | 160,417 | 160,417 | 160,417 |
| Jul 2036 | 159,138 | 159,138 | 159,138 | 159,138 | 159,138 |
| Aug 2036 | 157,854 | 157,854 | 157,854 | 157,854 | 157,854 |
| Sep 2036 | 156,566 | 156,566 | 156,566 | 156,566 | 156,566 |
| Oct 2036 | 155,273 | 155,273 | 155,273 | 155,273 | 155,273 |
| Nov 2036 | 153,974 | 153,974 | 153,974 | 153,974 | 153,974 |
| Dec 2036 | 152,671 | 152,671 | 152,671 | 152,671 | 152,671 |
| Jan 2037 | 151,363 | 151,363 | 151,363 | 151,363 | 151,363 |
| Feb 2037 | 150,051 | 150,051 | 150,051 | 150,051 | 150,051 |
| Mar 2037 | 148,733 | 148,733 | 148,733 | 148,733 | 148,733 |
| Apr 2037 | 147,410 | 147,410 | 147,410 | 147,410 | 147,410 |
| May 2037 | 146,083 | 146,083 | 146,083 | 146,083 | 146,083 |
| Jun 2037 | 144,750 | 144,750 | 144,750 | 144,750 | 144,750 |
| Jul 2037 | 143,412 | 143,412 | 143,412 | 143,412 | 143,412 |
| Aug 2037 | 142,070 | 142,070 | 142,070 | 142,070 | 142,070 |
| Sep 2037 | 140,722 | 140,722 | 140,722 | 140,722 | 140,722 |
| Oct 2037 | 139,369 | 139,369 | 139,369 | 139,369 | 139,369 |
| Nov 2037 | 138,012 | 138,012 | 138,012 | 138,012 | 138,012 |
| Dec 2037 | 136,649 | 136,649 | 136,649 | 136,649 | 136,649 |
| Jan 2038 | 135,281 | 135,281 | 135,281 | 135,281 | 135,281 |
| Feb 2038 | 133,908 | 133,908 | 133,908 | 133,908 | 133,908 |
| Mar 2038 | 132,529 | 132,529 | 132,529 | 132,529 | 132,529 |
| Apr 2038 | 131,146 | 131,146 | 131,146 | 131,146 | 131,146 |
| May 2038 | 129,757 | 129,757 | 129,757 | 129,757 | 129,757 |
| Jun 2038 | 128,363 | 128,363 | 128,363 | 128,363 | 128,363 |
| Jul 2038 | 126,964 | 126,964 | 126,964 | 126,964 | 126,964 |
| Aug 2038 | 125,560 | 125,560 | 125,560 | 125,560 | 125,560 |
| Sep 2038 | 124,151 | 124,151 | 124,151 | 124,151 | 124,151 |
| Oct 2038 | 122,736 | 122,736 | 122,736 | 122,736 | 122,736 |
| Nov 2038 | 121,315 | 121,315 | 121,315 | 121,315 | 121,315 |
| Dec 2038 | 119,890 | 119,890 | 119,890 | 119,890 | 119,890 |
| Jan 2039 | 118,459 | 118,459 | 118,459 | 118,459 | 118,459 |
| Feb 2039 | 117,023 | 117,023 | 117,023 | 117,023 | 117,023 |
| Mar 2039 | 115,581 | 115,581 | 115,581 | 115,581 | 115,581 |
| Apr 2039 | 114,134 | 114,134 | 114,134 | 114,134 | 114,134 |
| May 2039 | 112,682 | 112,682 | 112,682 | 112,682 | 112,682 |
| Jun 2039 | 111,224 | 111,224 | 111,224 | 111,224 | 111,224 |
| Jul 2039 | 109,761 | 109,761 | 109,761 | 109,761 | 109,761 |
| Aug 2039 | 108,292 | 108,292 | 108,292 | 108,292 | 108,292 |
| Sep 2039 | 106,818 | 106,818 | 106,818 | 106,818 | 106,818 |
| Oct 2039 | 105,338 | 105,338 | 105,338 | 105,338 | 105,338 |
| Nov 2039 | 103,852 | 103,852 | 103,852 | 103,852 | 103,852 |
| Dec 2039 | 102,361 | 102,361 | 102,361 | 102,361 | 102,361 |
| Jan 2040 | 100,865 | 100,865 | 100,865 | 100,865 | 100,865 |
| Feb 2040 | 99,363 | 99,363 | 99,363 | 99,363 | 99,363 |
| Mar 2040 | 97,855 | 97,855 | 97,855 | 97,855 | 97,855 |
| Apr 2040 | 96,341 | 96,341 | 96,341 | 96,341 | 96,341 |
| May 2040 | 94,822 | 94,822 | 94,822 | 94,822 | 94,822 |
| Jun 2040 | 93,297 | 93,297 | 93,297 | 93,297 | 93,297 |
| Jul 2040 | 91,767 | 91,767 | 91,767 | 91,767 | 91,767 |
| Aug 2040 | 90,230 | 90,230 | 90,230 | 90,230 | 90,230 |
| Sep 2040 | 88,688 | 88,688 | 88,688 | 88,688 | 88,688 |
| Oct 2040 | 87,141 | 87,141 | 87,141 | 87,141 | 87,141 |
| Nov 2040 | 85,587 | 85,587 | 85,587 | 85,587 | 85,587 |
| Dec 2040 | 84,027 | 84,027 | 84,027 | 84,027 | 84,027 |
| Jan 2041 | 82,462 | 82,462 | 82,462 | 82,462 | 82,462 |
| Feb 2041 | 80,891 | 80,891 | 80,891 | 80,891 | 80,891 |
| Mar 2041 | 79,314 | 79,314 | 79,314 | 79,314 | 79,314 |
| Apr 2041 | 77,731 | 77,731 | 77,731 | 77,731 | 77,731 |
| May 2041 | 76,142 | 76,142 | 76,142 | 76,142 | 76,142 |
| Jun 2041 | 74,547 | 74,547 | 74,547 | 74,547 | 74,547 |
| Jul 2041 | 72,946 | 72,946 | 72,946 | 72,946 | 72,946 |
| Aug 2041 | 71,339 | 71,339 | 71,339 | 71,339 | 71,339 |
| Sep 2041 | 69,726 | 69,726 | 69,726 | 69,726 | 69,726 |
| Oct 2041 | 68,107 | 68,107 | 68,107 | 68,107 | 68,107 |
| Nov 2041 | 66,482 | 66,482 | 66,482 | 66,482 | 66,482 |
| Dec 2041 | 64,851 | 64,851 | 64,851 | 64,851 | 64,851 |
| Jan 2042 | 63,214 | 63,214 | 63,214 | 63,214 | 63,214 |
| Feb 2042 | 61,571 | 61,571 | 61,571 | 61,571 | 61,571 |
| Mar 2042 | 59,921 | 59,921 | 59,921 | 59,921 | 59,921 |
| Apr 2042 | 58,265 | 58,265 | 58,265 | 58,265 | 58,265 |
| May 2042 | 56,604 | 56,604 | 56,604 | 56,604 | 56,604 |
| Jun 2042 | 54,935 | 54,935 | 54,935 | 54,935 | 54,935 |
| Jul 2042 | 53,261 | 53,261 | 53,261 | 53,261 | 53,261 |
| Aug 2042 | 51,580 | 51,580 | 51,580 | 51,580 | 51,580 |
| Sep 2042 | 49,893 | 49,893 | 49,893 | 49,893 | 49,893 |
| Oct 2042 | 48,200 | 48,200 | 48,200 | 48,200 | 48,200 |
| Nov 2042 | 46,500 | 46,500 | 46,500 | 46,500 | 46,500 |
| Dec 2042 | 44,794 | 44,794 | 44,794 | 44,794 | 44,794 |
| Jan 2043 | 43,082 | 43,082 | 43,082 | 43,082 | 43,082 |
| Feb 2043 | 41,363 | 41,363 | 41,363 | 41,363 | 41,363 |
| Mar 2043 | 39,638 | 39,638 | 39,638 | 39,638 | 39,638 |
| Apr 2043 | 37,906 | 37,906 | 37,906 | 37,906 | 37,906 |
| May 2043 | 36,168 | 36,168 | 36,168 | 36,168 | 36,168 |
| Jun 2043 | 34,423 | 34,423 | 34,423 | 34,423 | 34,423 |
| Jul 2043 | 32,671 | 32,671 | 32,671 | 32,671 | 32,671 |
| Aug 2043 | 30,913 | 30,913 | 30,913 | 30,913 | 30,913 |
| Sep 2043 | 29,149 | 29,149 | 29,149 | 29,149 | 29,149 |
| Oct 2043 | 27,378 | 27,378 | 27,378 | 27,378 | 27,378 |
| Nov 2043 | 25,600 | 25,600 | 25,600 | 25,600 | 25,600 |
| Dec 2043 | 23,816 | 23,816 | 23,816 | 23,816 | 23,816 |
| Jan 2044 | 22,025 | 22,025 | 22,025 | 22,025 | 22,025 |
| Feb 2044 | 20,227 | 20,227 | 20,227 | 20,227 | 20,227 |
| Mar 2044 | 18,422 | 18,422 | 18,422 | 18,422 | 18,422 |
| Apr 2044 | 16,611 | 16,611 | 16,611 | 16,611 | 16,611 |
| May 2044 | 14,793 | 14,793 | 14,793 | 14,793 | 14,793 |
| Jun 2044 | 12,968 | 12,968 | 12,968 | 12,968 | 12,968 |
| Jul 2044 | 11,136 | 11,136 | 11,136 | 11,136 | 11,136 |
| Aug 2044 | 9,297 | 9,297 | 9,297 | 9,297 | 9,297 |
| Sep 2044 | 7,452 | 7,452 | 7,452 | 7,452 | 7,452 |
| Oct 2044 | 5,599 | 5,599 | 5,599 | 5,599 | 5,599 |
| Nov 2044 | 3,740 | 3,740 | 3,740 | 3,740 | 3,740 |
| Dec 2044 | 1,873 | 1,873 | 1,873 | 1,873 | 1,873 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
record hash 3b386e22656f740b
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 3,913.07 | 3,934.16 |
| Bad | 27.65% | 3,244.54 | 3,672.45 |
| Base | 72.35% | 2,130.36 | 3,296.33 |
| Good | 0.00% | 68.08 | 346.79 |
| Better | 0.00% | 0.00 | 0.01 |
| Blended | 100% | 2,438.43 | 3,400.32 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 4,802 limit, starting from 4,127 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 4,127 | 4,127 | 4,127 | 4,127 | 4,127 |
| Oct 2026 | 4,802 | 4,414 | 4,177 | 4,127 | 4,127 |
| Nov 2026 | 4,802 | 4,802 | 4,569 | 4,332 | 4,127 |
| Dec 2026 | 4,802 | 4,802 | 4,729 | 4,477 | 4,127 |
| Jan 2027 | 4,802 | 4,802 | 4,763 | 4,509 | 4,127 |
| Feb 2027 | 4,802 | 4,802 | 4,748 | 4,464 | 4,127 |
| Mar 2027 | 4,802 | 4,802 | 4,761 | 4,451 | 4,127 |
| Apr 2027 | 4,802 | 4,802 | 4,750 | 4,442 | 4,127 |
| May 2027 | 4,802 | 4,802 | 4,742 | 4,436 | 4,127 |
| Jun 2027 | 4,802 | 4,802 | 4,784 | 4,441 | 4,127 |
| Jul 2027 | 4,802 | 4,802 | 4,779 | 4,430 | 4,127 |
| Aug 2027 | 4,802 | 4,802 | 4,739 | 4,412 | 4,127 |
| Sep 2027 | 4,802 | 4,802 | 4,772 | 4,423 | 4,127 |
| Oct 2027 | 4,802 | 4,802 | 4,794 | 4,460 | 4,127 |
| Nov 2027 | 4,802 | 4,802 | 4,795 | 4,454 | 4,127 |
| Dec 2027 | 4,802 | 4,802 | 4,802 | 4,449 | 4,127 |
| Jan 2028 | 4,802 | 4,802 | 4,802 | 4,451 | 4,127 |
| Feb 2028 | 4,802 | 4,802 | 4,802 | 4,446 | 4,127 |
| Mar 2028 | 4,802 | 4,802 | 4,802 | 4,450 | 4,127 |
| Apr 2028 | 4,802 | 4,802 | 4,802 | 4,470 | 4,127 |
| May 2028 | 4,802 | 4,802 | 4,802 | 4,454 | 4,127 |
| Jun 2028 | 4,802 | 4,802 | 4,802 | 4,467 | 4,127 |
| Jul 2028 | 4,802 | 4,802 | 4,802 | 4,448 | 4,127 |
| Aug 2028 | 4,802 | 4,802 | 4,802 | 4,452 | 4,127 |
| Sep 2028 | 4,802 | 4,802 | 4,802 | 4,468 | 4,127 |
| Oct 2028 | 4,802 | 4,802 | 4,802 | 4,469 | 4,127 |
| Nov 2028 | 4,802 | 4,802 | 4,802 | 4,454 | 4,127 |
| Dec 2028 | 4,802 | 4,802 | 4,802 | 4,478 | 4,127 |
| Jan 2029 | 4,802 | 4,802 | 4,802 | 4,442 | 4,127 |
| Feb 2029 | 4,802 | 4,802 | 4,802 | 4,482 | 4,127 |
| Mar 2029 | 4,802 | 4,802 | 4,802 | 4,464 | 4,127 |
| Apr 2029 | 4,802 | 4,802 | 4,802 | 4,480 | 4,127 |
| May 2029 | 4,802 | 4,802 | 4,802 | 4,473 | 4,127 |
| Jun 2029 | 4,802 | 4,802 | 4,802 | 4,471 | 4,127 |
| Jul 2029 | 4,802 | 4,802 | 4,802 | 4,443 | 4,127 |
| Aug 2029 | 4,802 | 4,802 | 4,802 | 4,435 | 4,127 |
| Sep 2029 | 4,802 | 4,802 | 4,802 | 4,474 | 4,127 |
| Oct 2029 | 4,802 | 4,802 | 4,802 | 4,484 | 4,127 |
| Nov 2029 | 4,802 | 4,802 | 4,802 | 4,475 | 4,127 |
| Dec 2029 | 4,802 | 4,802 | 4,802 | 4,492 | 4,127 |
| Jan 2030 | 4,802 | 4,802 | 4,802 | 4,480 | 4,127 |
| Feb 2030 | 4,802 | 4,802 | 4,802 | 4,465 | 4,127 |
| Mar 2030 | 4,802 | 4,802 | 4,802 | 4,485 | 4,127 |
| Apr 2030 | 4,802 | 4,802 | 4,802 | 4,500 | 4,127 |
| May 2030 | 4,802 | 4,802 | 4,802 | 4,486 | 4,127 |
| Jun 2030 | 4,802 | 4,802 | 4,802 | 4,497 | 4,127 |
| Jul 2030 | 4,802 | 4,802 | 4,802 | 4,482 | 4,127 |
| Aug 2030 | 4,802 | 4,802 | 4,802 | 4,487 | 4,127 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
record hash 40d6a995e1b8de92
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 670.48 | 750.58 |
| Bad | 27.65% | 206.27 | 268.81 |
| Base | 72.35% | 56.02 | 77.18 |
| Good | 0.00% | 0.20 | 0.22 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 97.56 | 130.16 |
Seeded at the current bucket for a A-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 3.63% | 0.06% | 0.00% | 0.00% | 0.00% |
| Feb 2027 | 8.66% | 1.83% | 0.32% | 0.00% | 0.00% |
| Mar 2027 | 10.32% | 3.03% | 0.76% | 0.01% | 0.00% |
| Apr 2027 | 10.40% | 3.48% | 0.97% | 0.01% | 0.00% |
| May 2027 | 10.30% | 3.62% | 1.03% | 0.01% | 0.00% |
| Jun 2027 | 10.03% | 3.65% | 1.10% | 0.01% | 0.00% |
| Jul 2027 | 8.95% | 3.66% | 1.11% | 0.00% | 0.00% |
| Aug 2027 | 7.43% | 3.61% | 1.09% | 0.00% | 0.00% |
| Sep 2027 | 5.96% | 3.57% | 1.14% | 0.00% | 0.00% |
| Oct 2027 | 4.91% | 3.49% | 1.15% | 0.00% | 0.00% |
| Nov 2027 | 3.98% | 3.38% | 1.13% | 0.00% | 0.00% |
| Dec 2027 | 3.00% | 3.33% | 1.19% | 0.00% | 0.00% |
| Jan 2028 | 2.49% | 3.34% | 1.25% | 0.00% | 0.00% |
| Feb 2028 | 1.97% | 3.24% | 1.27% | 0.00% | 0.00% |
Installment amortization over the 18-month term, from a 1,877 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,877 | 1,877 | 1,877 | 1,877 | 1,877 |
| Oct 2026 | 1,792 | 1,792 | 1,792 | 1,792 | 1,792 |
| Nov 2026 | 1,705 | 1,705 | 1,705 | 1,705 | 1,705 |
| Dec 2026 | 1,616 | 1,616 | 1,616 | 1,616 | 1,616 |
| Jan 2027 | 1,524 | 1,524 | 1,524 | 1,524 | 1,524 |
| Feb 2027 | 1,431 | 1,431 | 1,431 | 1,431 | 1,431 |
| Mar 2027 | 1,336 | 1,336 | 1,336 | 1,336 | 1,336 |
| Apr 2027 | 1,238 | 1,238 | 1,238 | 1,238 | 1,238 |
| May 2027 | 1,138 | 1,138 | 1,138 | 1,138 | 1,138 |
| Jun 2027 | 1,035 | 1,035 | 1,035 | 1,035 | 1,035 |
| Jul 2027 | 931 | 931 | 931 | 931 | 931 |
| Aug 2027 | 824 | 824 | 824 | 824 | 824 |
| Sep 2027 | 714 | 714 | 714 | 714 | 714 |
| Oct 2027 | 602 | 602 | 602 | 602 | 602 |
| Nov 2027 | 487 | 487 | 487 | 487 | 487 |
| Dec 2027 | 369 | 369 | 369 | 369 | 369 |
| Jan 2028 | 249 | 249 | 249 | 249 | 249 |
| Feb 2028 | 126 | 126 | 126 | 126 | 126 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
record hash 84b9729d7c4e13e7
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 179,450.97 | 180,583.66 |
| Bad | 27.65% | 153,842.34 | 177,851.01 |
| Base | 72.35% | 103,539.33 | 173,632.59 |
| Good | 0.00% | 3,536.52 | 64,072.25 |
| Better | 0.00% | 0.09 | 1.23 |
| Blended | 100% | 117,448.11 | 174,798.98 |
Seeded at the current bucket for a C-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.19% | 0.02% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 23.31% | 0.86% | 0.13% | 0.00% | 0.00% |
| Feb 2027 | 30.67% | 17.83% | 6.21% | 0.05% | 0.00% |
| Mar 2027 | 20.15% | 19.12% | 10.71% | 0.75% | 0.00% |
| Apr 2027 | 11.68% | 15.36% | 10.45% | 0.83% | 0.00% |
| May 2027 | 6.75% | 11.80% | 9.11% | 0.60% | 0.00% |
| Jun 2027 | 3.76% | 8.94% | 8.21% | 0.48% | 0.00% |
| Jul 2027 | 1.87% | 6.82% | 7.06% | 0.33% | 0.00% |
| Aug 2027 | 0.87% | 5.11% | 6.15% | 0.16% | 0.00% |
| Sep 2027 | 0.40% | 3.85% | 5.72% | 0.15% | 0.00% |
| Oct 2027 | 0.19% | 2.82% | 4.88% | 0.18% | 0.00% |
| Nov 2027 | 0.06% | 2.05% | 4.06% | 0.17% | 0.00% |
| Dec 2027 | 0.00% | 1.51% | 3.78% | 0.24% | 0.00% |
| Jan 2028 | 0.00% | 1.14% | 3.39% | 0.42% | 0.00% |
| Feb 2028 | 0.00% | 0.81% | 2.94% | 0.45% | 0.00% |
| Mar 2028 | 0.00% | 0.59% | 2.56% | 0.46% | 0.00% |
| Apr 2028 | 0.00% | 0.41% | 2.23% | 0.53% | 0.00% |
| May 2028 | 0.00% | 0.29% | 1.90% | 0.52% | 0.00% |
| Jun 2028 | 0.00% | 0.21% | 1.64% | 0.62% | 0.00% |
| Jul 2028 | 0.00% | 0.14% | 1.41% | 0.64% | 0.00% |
| Aug 2028 | 0.00% | 0.10% | 1.21% | 0.61% | 0.00% |
| Sep 2028 | 0.00% | 0.07% | 1.02% | 0.66% | 0.00% |
| Oct 2028 | 0.00% | 0.05% | 0.84% | 0.64% | 0.00% |
| Nov 2028 | 0.00% | 0.00% | 0.68% | 0.62% | 0.00% |
| Dec 2028 | 0.00% | 0.00% | 0.59% | 0.77% | 0.00% |
| Jan 2029 | 0.00% | 0.00% | 0.49% | 0.64% | 0.00% |
| Feb 2029 | 0.00% | 0.00% | 0.43% | 0.72% | 0.00% |
| Mar 2029 | 0.00% | 0.00% | 0.35% | 0.74% | 0.00% |
| Apr 2029 | 0.00% | 0.00% | 0.29% | 0.74% | 0.00% |
| May 2029 | 0.00% | 0.00% | 0.26% | 0.90% | 0.00% |
| Jun 2029 | 0.00% | 0.00% | 0.22% | 0.89% | 0.00% |
| Jul 2029 | 0.00% | 0.00% | 0.18% | 0.77% | 0.00% |
| Aug 2029 | 0.00% | 0.00% | 0.14% | 0.59% | 0.00% |
| Sep 2029 | 0.00% | 0.00% | 0.12% | 0.62% | 0.00% |
| Oct 2029 | 0.00% | 0.00% | 0.10% | 0.58% | 0.00% |
| Nov 2029 | 0.00% | 0.00% | 0.08% | 0.58% | 0.00% |
| Dec 2029 | 0.00% | 0.00% | 0.07% | 0.90% | 0.00% |
| Jan 2030 | 0.00% | 0.00% | 0.06% | 1.02% | 0.00% |
| Feb 2030 | 0.00% | 0.00% | 0.05% | 0.98% | 0.00% |
| Mar 2030 | 0.00% | 0.00% | 0.04% | 1.08% | 0.00% |
| Apr 2030 | 0.00% | 0.00% | 0.04% | 1.07% | 0.00% |
| May 2030 | 0.00% | 0.00% | 0.03% | 1.02% | 0.00% |
| Jun 2030 | 0.00% | 0.00% | 0.02% | 1.20% | 0.00% |
| Jul 2030 | 0.00% | 0.00% | 0.02% | 1.24% | 0.00% |
| Aug 2030 | 0.00% | 0.00% | 0.00% | 1.19% | 0.00% |
| Sep 2030 | 0.00% | 0.00% | 0.00% | 1.11% | 0.00% |
| Oct 2030 | 0.00% | 0.00% | 0.00% | 1.04% | 0.00% |
| Nov 2030 | 0.00% | 0.00% | 0.00% | 0.85% | 0.00% |
| Dec 2030 | 0.00% | 0.00% | 0.00% | 0.72% | 0.00% |
| Jan 2031 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Feb 2031 | 0.00% | 0.00% | 0.00% | 0.65% | 0.00% |
| Mar 2031 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Apr 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| May 2031 | 0.00% | 0.00% | 0.00% | 0.75% | 0.00% |
| Jun 2031 | 0.00% | 0.00% | 0.00% | 0.70% | 0.00% |
| Jul 2031 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Aug 2031 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Sep 2031 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2031 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2031 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Dec 2031 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jan 2032 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Feb 2032 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| Apr 2032 | 0.00% | 0.00% | 0.00% | 0.79% | 0.00% |
| May 2032 | 0.00% | 0.00% | 0.00% | 0.61% | 0.00% |
| Jun 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Jul 2032 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| Aug 2032 | 0.00% | 0.00% | 0.00% | 0.62% | 0.00% |
| Sep 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Oct 2032 | 0.00% | 0.00% | 0.00% | 0.63% | 0.00% |
| Nov 2032 | 0.00% | 0.00% | 0.00% | 0.60% | 0.00% |
| Dec 2032 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| Jan 2033 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Feb 2033 | 0.00% | 0.00% | 0.00% | 0.35% | 0.00% |
| Mar 2033 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Apr 2033 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| May 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jun 2033 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Jul 2033 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Aug 2033 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Sep 2033 | 0.00% | 0.00% | 0.00% | 0.54% | 0.00% |
| Oct 2033 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Nov 2033 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Dec 2033 | 0.00% | 0.00% | 0.00% | 0.43% | 0.00% |
| Jan 2034 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Feb 2034 | 0.00% | 0.00% | 0.00% | 0.49% | 0.00% |
| Mar 2034 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Apr 2034 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| May 2034 | 0.00% | 0.00% | 0.00% | 0.74% | 0.00% |
| Jun 2034 | 0.00% | 0.00% | 0.00% | 0.78% | 0.00% |
| Jul 2034 | 0.00% | 0.00% | 0.00% | 0.89% | 0.00% |
| Aug 2034 | 0.00% | 0.00% | 0.00% | 1.02% | 0.00% |
| Sep 2034 | 0.00% | 0.00% | 0.00% | 0.99% | 0.00% |
| Oct 2034 | 0.00% | 0.00% | 0.00% | 0.94% | 0.00% |
| Nov 2034 | 0.00% | 0.00% | 0.00% | 0.91% | 0.00% |
| Dec 2034 | 0.00% | 0.00% | 0.00% | 0.76% | 0.00% |
| Jan 2035 | 0.00% | 0.00% | 0.00% | 0.71% | 0.00% |
| Feb 2035 | 0.00% | 0.00% | 0.00% | 0.66% | 0.00% |
| Mar 2035 | 0.00% | 0.00% | 0.00% | 0.67% | 0.00% |
| Apr 2035 | 0.00% | 0.00% | 0.00% | 0.68% | 0.00% |
| May 2035 | 0.00% | 0.00% | 0.00% | 0.58% | 0.00% |
| Jun 2035 | 0.00% | 0.00% | 0.00% | 0.55% | 0.00% |
| Jul 2035 | 0.00% | 0.00% | 0.00% | 0.50% | 0.00% |
| Aug 2035 | 0.00% | 0.00% | 0.00% | 0.44% | 0.00% |
| Sep 2035 | 0.00% | 0.00% | 0.00% | 0.37% | 0.00% |
| Oct 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Nov 2035 | 0.00% | 0.00% | 0.00% | 0.45% | 0.00% |
| Dec 2035 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jan 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Feb 2036 | 0.00% | 0.00% | 0.00% | 0.47% | 0.00% |
| Mar 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Apr 2036 | 0.00% | 0.00% | 0.00% | 0.39% | 0.00% |
| May 2036 | 0.00% | 0.00% | 0.00% | 0.41% | 0.00% |
| Jun 2036 | 0.00% | 0.00% | 0.00% | 0.40% | 0.00% |
| Jul 2036 | 0.00% | 0.00% | 0.00% | 0.38% | 0.00% |
| Aug 2036 | 0.00% | 0.00% | 0.00% | 0.33% | 0.00% |
| Sep 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Oct 2036 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Nov 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Dec 2036 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Jan 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Feb 2037 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Mar 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Apr 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| May 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jun 2037 | 0.00% | 0.00% | 0.00% | 0.28% | 0.00% |
| Jul 2037 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Aug 2037 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Sep 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Oct 2037 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Nov 2037 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Dec 2037 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Jan 2038 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Feb 2038 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Mar 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Apr 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| May 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jun 2038 | 0.00% | 0.00% | 0.00% | 0.25% | 0.00% |
| Jul 2038 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Aug 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Sep 2038 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Nov 2038 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Dec 2038 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Jan 2039 | 0.00% | 0.00% | 0.00% | 0.27% | 0.00% |
| Feb 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Mar 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Apr 2039 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| May 2039 | 0.00% | 0.00% | 0.00% | 0.34% | 0.00% |
| Jun 2039 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jul 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Aug 2039 | 0.00% | 0.00% | 0.00% | 0.30% | 0.00% |
| Sep 2039 | 0.00% | 0.00% | 0.00% | 0.24% | 0.00% |
| Oct 2039 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Nov 2039 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Dec 2039 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2040 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2040 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Apr 2040 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2040 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Jun 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jul 2040 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2040 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2040 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Oct 2040 | 0.00% | 0.00% | 0.00% | 0.26% | 0.00% |
| Nov 2040 | 0.00% | 0.00% | 0.00% | 0.31% | 0.00% |
| Dec 2040 | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% |
| Jan 2041 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Feb 2041 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Mar 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Apr 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| May 2041 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Jul 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Aug 2041 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2041 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Oct 2041 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
| Nov 2041 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Dec 2041 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jan 2042 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Feb 2042 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Apr 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| May 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jun 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Jul 2042 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Aug 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Sep 2042 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Oct 2042 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Nov 2042 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Dec 2042 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Jan 2043 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Feb 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Mar 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Apr 2043 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| May 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jun 2043 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2043 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2043 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Sep 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Oct 2043 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Nov 2043 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Dec 2043 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Jan 2044 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Feb 2044 | 0.00% | 0.00% | 0.00% | 0.06% | 0.00% |
| Mar 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Apr 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| May 2044 | 0.00% | 0.00% | 0.00% | 0.07% | 0.00% |
| Jun 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Jul 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Aug 2044 | 0.00% | 0.00% | 0.00% | 0.19% | 0.00% |
| Sep 2044 | 0.00% | 0.00% | 0.00% | 0.20% | 0.00% |
| Oct 2044 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Nov 2044 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Dec 2044 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Jan 2045 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Feb 2045 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Mar 2045 | 0.00% | 0.00% | 0.00% | 0.23% | 0.00% |
| Apr 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| May 2045 | 0.00% | 0.00% | 0.00% | 0.22% | 0.00% |
| Jun 2045 | 0.00% | 0.00% | 0.00% | 0.16% | 0.00% |
| Jul 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Sep 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Oct 2045 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% |
| Nov 2045 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Dec 2045 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Jan 2046 | 0.00% | 0.00% | 0.00% | 0.15% | 0.00% |
| Feb 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Mar 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| Apr 2046 | 0.00% | 0.00% | 0.00% | 0.17% | 0.00% |
| May 2046 | 0.00% | 0.00% | 0.00% | 0.21% | 0.00% |
| Jun 2046 | 0.00% | 0.00% | 0.00% | 0.18% | 0.00% |
| Jul 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Aug 2046 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Sep 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Oct 2046 | 0.00% | 0.00% | 0.00% | 0.09% | 0.00% |
| Nov 2046 | 0.00% | 0.00% | 0.00% | 0.10% | 0.00% |
| Dec 2046 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Jan 2047 | 0.00% | 0.00% | 0.00% | 0.13% | 0.00% |
| Feb 2047 | 0.00% | 0.00% | 0.00% | 0.14% | 0.00% |
| Mar 2047 | 0.00% | 0.00% | 0.00% | 0.12% | 0.00% |
| Apr 2047 | 0.00% | 0.00% | 0.00% | 0.11% | 0.00% |
Installment amortization over the 248-month term, from a 188,053 principal.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 188,053 | 188,053 | 188,053 | 188,053 | 188,053 |
| Oct 2026 | 187,592 | 187,592 | 187,592 | 187,592 | 187,592 |
| Nov 2026 | 187,130 | 187,130 | 187,130 | 187,130 | 187,130 |
| Dec 2026 | 186,665 | 186,665 | 186,665 | 186,665 | 186,665 |
| Jan 2027 | 186,199 | 186,199 | 186,199 | 186,199 | 186,199 |
| Feb 2027 | 185,731 | 185,731 | 185,731 | 185,731 | 185,731 |
| Mar 2027 | 185,262 | 185,262 | 185,262 | 185,262 | 185,262 |
| Apr 2027 | 184,790 | 184,790 | 184,790 | 184,790 | 184,790 |
| May 2027 | 184,317 | 184,317 | 184,317 | 184,317 | 184,317 |
| Jun 2027 | 183,842 | 183,842 | 183,842 | 183,842 | 183,842 |
| Jul 2027 | 183,366 | 183,366 | 183,366 | 183,366 | 183,366 |
| Aug 2027 | 182,887 | 182,887 | 182,887 | 182,887 | 182,887 |
| Sep 2027 | 182,407 | 182,407 | 182,407 | 182,407 | 182,407 |
| Oct 2027 | 181,925 | 181,925 | 181,925 | 181,925 | 181,925 |
| Nov 2027 | 181,441 | 181,441 | 181,441 | 181,441 | 181,441 |
| Dec 2027 | 180,955 | 180,955 | 180,955 | 180,955 | 180,955 |
| Jan 2028 | 180,468 | 180,468 | 180,468 | 180,468 | 180,468 |
| Feb 2028 | 179,979 | 179,979 | 179,979 | 179,979 | 179,979 |
| Mar 2028 | 179,487 | 179,487 | 179,487 | 179,487 | 179,487 |
| Apr 2028 | 178,994 | 178,994 | 178,994 | 178,994 | 178,994 |
| May 2028 | 178,500 | 178,500 | 178,500 | 178,500 | 178,500 |
| Jun 2028 | 178,003 | 178,003 | 178,003 | 178,003 | 178,003 |
| Jul 2028 | 177,504 | 177,504 | 177,504 | 177,504 | 177,504 |
| Aug 2028 | 177,004 | 177,004 | 177,004 | 177,004 | 177,004 |
| Sep 2028 | 176,502 | 176,502 | 176,502 | 176,502 | 176,502 |
| Oct 2028 | 175,997 | 175,997 | 175,997 | 175,997 | 175,997 |
| Nov 2028 | 175,491 | 175,491 | 175,491 | 175,491 | 175,491 |
| Dec 2028 | 174,983 | 174,983 | 174,983 | 174,983 | 174,983 |
| Jan 2029 | 174,473 | 174,473 | 174,473 | 174,473 | 174,473 |
| Feb 2029 | 173,962 | 173,962 | 173,962 | 173,962 | 173,962 |
| Mar 2029 | 173,448 | 173,448 | 173,448 | 173,448 | 173,448 |
| Apr 2029 | 172,932 | 172,932 | 172,932 | 172,932 | 172,932 |
| May 2029 | 172,415 | 172,415 | 172,415 | 172,415 | 172,415 |
| Jun 2029 | 171,895 | 171,895 | 171,895 | 171,895 | 171,895 |
| Jul 2029 | 171,374 | 171,374 | 171,374 | 171,374 | 171,374 |
| Aug 2029 | 170,850 | 170,850 | 170,850 | 170,850 | 170,850 |
| Sep 2029 | 170,325 | 170,325 | 170,325 | 170,325 | 170,325 |
| Oct 2029 | 169,797 | 169,797 | 169,797 | 169,797 | 169,797 |
| Nov 2029 | 169,268 | 169,268 | 169,268 | 169,268 | 169,268 |
| Dec 2029 | 168,737 | 168,737 | 168,737 | 168,737 | 168,737 |
| Jan 2030 | 168,203 | 168,203 | 168,203 | 168,203 | 168,203 |
| Feb 2030 | 167,668 | 167,668 | 167,668 | 167,668 | 167,668 |
| Mar 2030 | 167,131 | 167,131 | 167,131 | 167,131 | 167,131 |
| Apr 2030 | 166,591 | 166,591 | 166,591 | 166,591 | 166,591 |
| May 2030 | 166,050 | 166,050 | 166,050 | 166,050 | 166,050 |
| Jun 2030 | 165,507 | 165,507 | 165,507 | 165,507 | 165,507 |
| Jul 2030 | 164,961 | 164,961 | 164,961 | 164,961 | 164,961 |
| Aug 2030 | 164,414 | 164,414 | 164,414 | 164,414 | 164,414 |
| Sep 2030 | 163,864 | 163,864 | 163,864 | 163,864 | 163,864 |
| Oct 2030 | 163,313 | 163,313 | 163,313 | 163,313 | 163,313 |
| Nov 2030 | 162,759 | 162,759 | 162,759 | 162,759 | 162,759 |
| Dec 2030 | 162,203 | 162,203 | 162,203 | 162,203 | 162,203 |
| Jan 2031 | 161,645 | 161,645 | 161,645 | 161,645 | 161,645 |
| Feb 2031 | 161,086 | 161,086 | 161,086 | 161,086 | 161,086 |
| Mar 2031 | 160,524 | 160,524 | 160,524 | 160,524 | 160,524 |
| Apr 2031 | 159,959 | 159,959 | 159,959 | 159,959 | 159,959 |
| May 2031 | 159,393 | 159,393 | 159,393 | 159,393 | 159,393 |
| Jun 2031 | 158,825 | 158,825 | 158,825 | 158,825 | 158,825 |
| Jul 2031 | 158,254 | 158,254 | 158,254 | 158,254 | 158,254 |
| Aug 2031 | 157,682 | 157,682 | 157,682 | 157,682 | 157,682 |
| Sep 2031 | 157,107 | 157,107 | 157,107 | 157,107 | 157,107 |
| Oct 2031 | 156,530 | 156,530 | 156,530 | 156,530 | 156,530 |
| Nov 2031 | 155,951 | 155,951 | 155,951 | 155,951 | 155,951 |
| Dec 2031 | 155,370 | 155,370 | 155,370 | 155,370 | 155,370 |
| Jan 2032 | 154,786 | 154,786 | 154,786 | 154,786 | 154,786 |
| Feb 2032 | 154,201 | 154,201 | 154,201 | 154,201 | 154,201 |
| Mar 2032 | 153,613 | 153,613 | 153,613 | 153,613 | 153,613 |
| Apr 2032 | 153,023 | 153,023 | 153,023 | 153,023 | 153,023 |
| May 2032 | 152,430 | 152,430 | 152,430 | 152,430 | 152,430 |
| Jun 2032 | 151,836 | 151,836 | 151,836 | 151,836 | 151,836 |
| Jul 2032 | 151,239 | 151,239 | 151,239 | 151,239 | 151,239 |
| Aug 2032 | 150,640 | 150,640 | 150,640 | 150,640 | 150,640 |
| Sep 2032 | 150,039 | 150,039 | 150,039 | 150,039 | 150,039 |
| Oct 2032 | 149,436 | 149,436 | 149,436 | 149,436 | 149,436 |
| Nov 2032 | 148,830 | 148,830 | 148,830 | 148,830 | 148,830 |
| Dec 2032 | 148,222 | 148,222 | 148,222 | 148,222 | 148,222 |
| Jan 2033 | 147,612 | 147,612 | 147,612 | 147,612 | 147,612 |
| Feb 2033 | 146,999 | 146,999 | 146,999 | 146,999 | 146,999 |
| Mar 2033 | 146,384 | 146,384 | 146,384 | 146,384 | 146,384 |
| Apr 2033 | 145,767 | 145,767 | 145,767 | 145,767 | 145,767 |
| May 2033 | 145,148 | 145,148 | 145,148 | 145,148 | 145,148 |
| Jun 2033 | 144,526 | 144,526 | 144,526 | 144,526 | 144,526 |
| Jul 2033 | 143,902 | 143,902 | 143,902 | 143,902 | 143,902 |
| Aug 2033 | 143,275 | 143,275 | 143,275 | 143,275 | 143,275 |
| Sep 2033 | 142,647 | 142,647 | 142,647 | 142,647 | 142,647 |
| Oct 2033 | 142,016 | 142,016 | 142,016 | 142,016 | 142,016 |
| Nov 2033 | 141,382 | 141,382 | 141,382 | 141,382 | 141,382 |
| Dec 2033 | 140,746 | 140,746 | 140,746 | 140,746 | 140,746 |
| Jan 2034 | 140,108 | 140,108 | 140,108 | 140,108 | 140,108 |
| Feb 2034 | 139,467 | 139,467 | 139,467 | 139,467 | 139,467 |
| Mar 2034 | 138,824 | 138,824 | 138,824 | 138,824 | 138,824 |
| Apr 2034 | 138,179 | 138,179 | 138,179 | 138,179 | 138,179 |
| May 2034 | 137,531 | 137,531 | 137,531 | 137,531 | 137,531 |
| Jun 2034 | 136,880 | 136,880 | 136,880 | 136,880 | 136,880 |
| Jul 2034 | 136,228 | 136,228 | 136,228 | 136,228 | 136,228 |
| Aug 2034 | 135,572 | 135,572 | 135,572 | 135,572 | 135,572 |
| Sep 2034 | 134,915 | 134,915 | 134,915 | 134,915 | 134,915 |
| Oct 2034 | 134,254 | 134,254 | 134,254 | 134,254 | 134,254 |
| Nov 2034 | 133,592 | 133,592 | 133,592 | 133,592 | 133,592 |
| Dec 2034 | 132,927 | 132,927 | 132,927 | 132,927 | 132,927 |
| Jan 2035 | 132,259 | 132,259 | 132,259 | 132,259 | 132,259 |
| Feb 2035 | 131,589 | 131,589 | 131,589 | 131,589 | 131,589 |
| Mar 2035 | 130,916 | 130,916 | 130,916 | 130,916 | 130,916 |
| Apr 2035 | 130,241 | 130,241 | 130,241 | 130,241 | 130,241 |
| May 2035 | 129,564 | 129,564 | 129,564 | 129,564 | 129,564 |
| Jun 2035 | 128,883 | 128,883 | 128,883 | 128,883 | 128,883 |
| Jul 2035 | 128,201 | 128,201 | 128,201 | 128,201 | 128,201 |
| Aug 2035 | 127,515 | 127,515 | 127,515 | 127,515 | 127,515 |
| Sep 2035 | 126,827 | 126,827 | 126,827 | 126,827 | 126,827 |
| Oct 2035 | 126,137 | 126,137 | 126,137 | 126,137 | 126,137 |
| Nov 2035 | 125,444 | 125,444 | 125,444 | 125,444 | 125,444 |
| Dec 2035 | 124,748 | 124,748 | 124,748 | 124,748 | 124,748 |
| Jan 2036 | 124,050 | 124,050 | 124,050 | 124,050 | 124,050 |
| Feb 2036 | 123,349 | 123,349 | 123,349 | 123,349 | 123,349 |
| Mar 2036 | 122,645 | 122,645 | 122,645 | 122,645 | 122,645 |
| Apr 2036 | 121,939 | 121,939 | 121,939 | 121,939 | 121,939 |
| May 2036 | 121,230 | 121,230 | 121,230 | 121,230 | 121,230 |
| Jun 2036 | 120,519 | 120,519 | 120,519 | 120,519 | 120,519 |
| Jul 2036 | 119,805 | 119,805 | 119,805 | 119,805 | 119,805 |
| Aug 2036 | 119,088 | 119,088 | 119,088 | 119,088 | 119,088 |
| Sep 2036 | 118,369 | 118,369 | 118,369 | 118,369 | 118,369 |
| Oct 2036 | 117,646 | 117,646 | 117,646 | 117,646 | 117,646 |
| Nov 2036 | 116,921 | 116,921 | 116,921 | 116,921 | 116,921 |
| Dec 2036 | 116,194 | 116,194 | 116,194 | 116,194 | 116,194 |
| Jan 2037 | 115,463 | 115,463 | 115,463 | 115,463 | 115,463 |
| Feb 2037 | 114,730 | 114,730 | 114,730 | 114,730 | 114,730 |
| Mar 2037 | 113,995 | 113,995 | 113,995 | 113,995 | 113,995 |
| Apr 2037 | 113,256 | 113,256 | 113,256 | 113,256 | 113,256 |
| May 2037 | 112,515 | 112,515 | 112,515 | 112,515 | 112,515 |
| Jun 2037 | 111,770 | 111,770 | 111,770 | 111,770 | 111,770 |
| Jul 2037 | 111,023 | 111,023 | 111,023 | 111,023 | 111,023 |
| Aug 2037 | 110,274 | 110,274 | 110,274 | 110,274 | 110,274 |
| Sep 2037 | 109,521 | 109,521 | 109,521 | 109,521 | 109,521 |
| Oct 2037 | 108,766 | 108,766 | 108,766 | 108,766 | 108,766 |
| Nov 2037 | 108,008 | 108,008 | 108,008 | 108,008 | 108,008 |
| Dec 2037 | 107,246 | 107,246 | 107,246 | 107,246 | 107,246 |
| Jan 2038 | 106,483 | 106,483 | 106,483 | 106,483 | 106,483 |
| Feb 2038 | 105,716 | 105,716 | 105,716 | 105,716 | 105,716 |
| Mar 2038 | 104,946 | 104,946 | 104,946 | 104,946 | 104,946 |
| Apr 2038 | 104,174 | 104,174 | 104,174 | 104,174 | 104,174 |
| May 2038 | 103,398 | 103,398 | 103,398 | 103,398 | 103,398 |
| Jun 2038 | 102,620 | 102,620 | 102,620 | 102,620 | 102,620 |
| Jul 2038 | 101,839 | 101,839 | 101,839 | 101,839 | 101,839 |
| Aug 2038 | 101,054 | 101,054 | 101,054 | 101,054 | 101,054 |
| Sep 2038 | 100,267 | 100,267 | 100,267 | 100,267 | 100,267 |
| Oct 2038 | 99,477 | 99,477 | 99,477 | 99,477 | 99,477 |
| Nov 2038 | 98,684 | 98,684 | 98,684 | 98,684 | 98,684 |
| Dec 2038 | 97,888 | 97,888 | 97,888 | 97,888 | 97,888 |
| Jan 2039 | 97,089 | 97,089 | 97,089 | 97,089 | 97,089 |
| Feb 2039 | 96,287 | 96,287 | 96,287 | 96,287 | 96,287 |
| Mar 2039 | 95,482 | 95,482 | 95,482 | 95,482 | 95,482 |
| Apr 2039 | 94,674 | 94,674 | 94,674 | 94,674 | 94,674 |
| May 2039 | 93,863 | 93,863 | 93,863 | 93,863 | 93,863 |
| Jun 2039 | 93,049 | 93,049 | 93,049 | 93,049 | 93,049 |
| Jul 2039 | 92,232 | 92,232 | 92,232 | 92,232 | 92,232 |
| Aug 2039 | 91,412 | 91,412 | 91,412 | 91,412 | 91,412 |
| Sep 2039 | 90,588 | 90,588 | 90,588 | 90,588 | 90,588 |
| Oct 2039 | 89,762 | 89,762 | 89,762 | 89,762 | 89,762 |
| Nov 2039 | 88,932 | 88,932 | 88,932 | 88,932 | 88,932 |
| Dec 2039 | 88,100 | 88,100 | 88,100 | 88,100 | 88,100 |
| Jan 2040 | 87,264 | 87,264 | 87,264 | 87,264 | 87,264 |
| Feb 2040 | 86,425 | 86,425 | 86,425 | 86,425 | 86,425 |
| Mar 2040 | 85,583 | 85,583 | 85,583 | 85,583 | 85,583 |
| Apr 2040 | 84,738 | 84,738 | 84,738 | 84,738 | 84,738 |
| May 2040 | 83,890 | 83,890 | 83,890 | 83,890 | 83,890 |
| Jun 2040 | 83,038 | 83,038 | 83,038 | 83,038 | 83,038 |
| Jul 2040 | 82,184 | 82,184 | 82,184 | 82,184 | 82,184 |
| Aug 2040 | 81,326 | 81,326 | 81,326 | 81,326 | 81,326 |
| Sep 2040 | 80,465 | 80,465 | 80,465 | 80,465 | 80,465 |
| Oct 2040 | 79,600 | 79,600 | 79,600 | 79,600 | 79,600 |
| Nov 2040 | 78,733 | 78,733 | 78,733 | 78,733 | 78,733 |
| Dec 2040 | 77,862 | 77,862 | 77,862 | 77,862 | 77,862 |
| Jan 2041 | 76,988 | 76,988 | 76,988 | 76,988 | 76,988 |
| Feb 2041 | 76,110 | 76,110 | 76,110 | 76,110 | 76,110 |
| Mar 2041 | 75,230 | 75,230 | 75,230 | 75,230 | 75,230 |
| Apr 2041 | 74,346 | 74,346 | 74,346 | 74,346 | 74,346 |
| May 2041 | 73,459 | 73,459 | 73,459 | 73,459 | 73,459 |
| Jun 2041 | 72,568 | 72,568 | 72,568 | 72,568 | 72,568 |
| Jul 2041 | 71,674 | 71,674 | 71,674 | 71,674 | 71,674 |
| Aug 2041 | 70,777 | 70,777 | 70,777 | 70,777 | 70,777 |
| Sep 2041 | 69,876 | 69,876 | 69,876 | 69,876 | 69,876 |
| Oct 2041 | 68,972 | 68,972 | 68,972 | 68,972 | 68,972 |
| Nov 2041 | 68,064 | 68,064 | 68,064 | 68,064 | 68,064 |
| Dec 2041 | 67,154 | 67,154 | 67,154 | 67,154 | 67,154 |
| Jan 2042 | 66,239 | 66,239 | 66,239 | 66,239 | 66,239 |
| Feb 2042 | 65,322 | 65,322 | 65,322 | 65,322 | 65,322 |
| Mar 2042 | 64,401 | 64,401 | 64,401 | 64,401 | 64,401 |
| Apr 2042 | 63,476 | 63,476 | 63,476 | 63,476 | 63,476 |
| May 2042 | 62,548 | 62,548 | 62,548 | 62,548 | 62,548 |
| Jun 2042 | 61,616 | 61,616 | 61,616 | 61,616 | 61,616 |
| Jul 2042 | 60,681 | 60,681 | 60,681 | 60,681 | 60,681 |
| Aug 2042 | 59,743 | 59,743 | 59,743 | 59,743 | 59,743 |
| Sep 2042 | 58,801 | 58,801 | 58,801 | 58,801 | 58,801 |
| Oct 2042 | 57,855 | 57,855 | 57,855 | 57,855 | 57,855 |
| Nov 2042 | 56,906 | 56,906 | 56,906 | 56,906 | 56,906 |
| Dec 2042 | 55,953 | 55,953 | 55,953 | 55,953 | 55,953 |
| Jan 2043 | 54,997 | 54,997 | 54,997 | 54,997 | 54,997 |
| Feb 2043 | 54,037 | 54,037 | 54,037 | 54,037 | 54,037 |
| Mar 2043 | 53,074 | 53,074 | 53,074 | 53,074 | 53,074 |
| Apr 2043 | 52,107 | 52,107 | 52,107 | 52,107 | 52,107 |
| May 2043 | 51,136 | 51,136 | 51,136 | 51,136 | 51,136 |
| Jun 2043 | 50,162 | 50,162 | 50,162 | 50,162 | 50,162 |
| Jul 2043 | 49,184 | 49,184 | 49,184 | 49,184 | 49,184 |
| Aug 2043 | 48,202 | 48,202 | 48,202 | 48,202 | 48,202 |
| Sep 2043 | 47,217 | 47,217 | 47,217 | 47,217 | 47,217 |
| Oct 2043 | 46,228 | 46,228 | 46,228 | 46,228 | 46,228 |
| Nov 2043 | 45,235 | 45,235 | 45,235 | 45,235 | 45,235 |
| Dec 2043 | 44,239 | 44,239 | 44,239 | 44,239 | 44,239 |
| Jan 2044 | 43,239 | 43,239 | 43,239 | 43,239 | 43,239 |
| Feb 2044 | 42,235 | 42,235 | 42,235 | 42,235 | 42,235 |
| Mar 2044 | 41,227 | 41,227 | 41,227 | 41,227 | 41,227 |
| Apr 2044 | 40,215 | 40,215 | 40,215 | 40,215 | 40,215 |
| May 2044 | 39,200 | 39,200 | 39,200 | 39,200 | 39,200 |
| Jun 2044 | 38,181 | 38,181 | 38,181 | 38,181 | 38,181 |
| Jul 2044 | 37,158 | 37,158 | 37,158 | 37,158 | 37,158 |
| Aug 2044 | 36,131 | 36,131 | 36,131 | 36,131 | 36,131 |
| Sep 2044 | 35,101 | 35,101 | 35,101 | 35,101 | 35,101 |
| Oct 2044 | 34,066 | 34,066 | 34,066 | 34,066 | 34,066 |
| Nov 2044 | 33,028 | 33,028 | 33,028 | 33,028 | 33,028 |
| Dec 2044 | 31,986 | 31,986 | 31,986 | 31,986 | 31,986 |
| Jan 2045 | 30,940 | 30,940 | 30,940 | 30,940 | 30,940 |
| Feb 2045 | 29,890 | 29,890 | 29,890 | 29,890 | 29,890 |
| Mar 2045 | 28,836 | 28,836 | 28,836 | 28,836 | 28,836 |
| Apr 2045 | 27,778 | 27,778 | 27,778 | 27,778 | 27,778 |
| May 2045 | 26,716 | 26,716 | 26,716 | 26,716 | 26,716 |
| Jun 2045 | 25,650 | 25,650 | 25,650 | 25,650 | 25,650 |
| Jul 2045 | 24,580 | 24,580 | 24,580 | 24,580 | 24,580 |
| Aug 2045 | 23,506 | 23,506 | 23,506 | 23,506 | 23,506 |
| Sep 2045 | 22,428 | 22,428 | 22,428 | 22,428 | 22,428 |
| Oct 2045 | 21,346 | 21,346 | 21,346 | 21,346 | 21,346 |
| Nov 2045 | 20,260 | 20,260 | 20,260 | 20,260 | 20,260 |
| Dec 2045 | 19,170 | 19,170 | 19,170 | 19,170 | 19,170 |
| Jan 2046 | 18,076 | 18,076 | 18,076 | 18,076 | 18,076 |
| Feb 2046 | 16,977 | 16,977 | 16,977 | 16,977 | 16,977 |
| Mar 2046 | 15,875 | 15,875 | 15,875 | 15,875 | 15,875 |
| Apr 2046 | 14,768 | 14,768 | 14,768 | 14,768 | 14,768 |
| May 2046 | 13,658 | 13,658 | 13,658 | 13,658 | 13,658 |
| Jun 2046 | 12,543 | 12,543 | 12,543 | 12,543 | 12,543 |
| Jul 2046 | 11,424 | 11,424 | 11,424 | 11,424 | 11,424 |
| Aug 2046 | 10,301 | 10,301 | 10,301 | 10,301 | 10,301 |
| Sep 2046 | 9,173 | 9,173 | 9,173 | 9,173 | 9,173 |
| Oct 2046 | 8,042 | 8,042 | 8,042 | 8,042 | 8,042 |
| Nov 2046 | 6,906 | 6,906 | 6,906 | 6,906 | 6,906 |
| Dec 2046 | 5,765 | 5,765 | 5,765 | 5,765 | 5,765 |
| Jan 2047 | 4,621 | 4,621 | 4,621 | 4,621 | 4,621 |
| Feb 2047 | 3,472 | 3,472 | 3,472 | 3,472 | 3,472 |
| Mar 2047 | 2,319 | 2,319 | 2,319 | 2,319 | 2,319 |
| Apr 2047 | 1,162 | 1,162 | 1,162 | 1,162 | 1,162 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation. Housing loan collateral recovery is not yet modeled separately — this uses the same unsecured recovery curve as bnpl/credit_card, a known simplification.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
| Oct 2029 | 1 | 1 | 1 | 1 | 0 |
| Nov 2029 | 1 | 1 | 1 | 1 | 0 |
| Dec 2029 | 1 | 1 | 1 | 1 | 0 |
| Jan 2030 | 1 | 1 | 1 | 1 | 0 |
| Feb 2030 | 1 | 1 | 1 | 1 | 0 |
| Mar 2030 | 1 | 1 | 1 | 1 | 0 |
| Apr 2030 | 1 | 1 | 1 | 1 | 0 |
| May 2030 | 1 | 1 | 1 | 1 | 0 |
| Jun 2030 | 1 | 1 | 1 | 1 | 0 |
| Jul 2030 | 1 | 1 | 1 | 1 | 0 |
| Aug 2030 | 1 | 1 | 1 | 1 | 0 |
| Sep 2030 | 1 | 1 | 1 | 1 | 0 |
| Oct 2030 | 1 | 1 | 1 | 1 | 0 |
| Nov 2030 | 1 | 1 | 1 | 1 | 0 |
| Dec 2030 | 1 | 1 | 1 | 1 | 0 |
| Jan 2031 | 1 | 1 | 1 | 1 | 0 |
| Feb 2031 | 1 | 1 | 1 | 1 | 0 |
| Mar 2031 | 1 | 1 | 1 | 1 | 0 |
| Apr 2031 | 1 | 1 | 1 | 1 | 0 |
| May 2031 | 1 | 1 | 1 | 1 | 0 |
| Jun 2031 | 1 | 1 | 1 | 1 | 0 |
| Jul 2031 | 1 | 1 | 1 | 1 | 0 |
| Aug 2031 | 1 | 1 | 1 | 1 | 0 |
| Sep 2031 | 1 | 1 | 1 | 1 | 0 |
| Oct 2031 | 1 | 1 | 1 | 1 | 0 |
| Nov 2031 | 1 | 1 | 1 | 1 | 0 |
| Dec 2031 | 1 | 1 | 1 | 1 | 0 |
| Jan 2032 | 1 | 1 | 1 | 1 | 0 |
| Feb 2032 | 1 | 1 | 1 | 1 | 0 |
| Mar 2032 | 1 | 1 | 1 | 1 | 0 |
| Apr 2032 | 1 | 1 | 1 | 1 | 0 |
| May 2032 | 1 | 1 | 1 | 1 | 0 |
| Jun 2032 | 1 | 1 | 1 | 1 | 0 |
| Jul 2032 | 1 | 1 | 1 | 1 | 0 |
| Aug 2032 | 1 | 1 | 1 | 1 | 0 |
| Sep 2032 | 1 | 1 | 1 | 1 | 0 |
| Oct 2032 | 1 | 1 | 1 | 1 | 0 |
| Nov 2032 | 1 | 1 | 1 | 1 | 0 |
| Dec 2032 | 1 | 1 | 1 | 1 | 0 |
| Jan 2033 | 1 | 1 | 1 | 1 | 0 |
| Feb 2033 | 1 | 1 | 1 | 1 | 0 |
| Mar 2033 | 1 | 1 | 1 | 1 | 0 |
| Apr 2033 | 1 | 1 | 1 | 1 | 0 |
| May 2033 | 1 | 1 | 1 | 1 | 0 |
| Jun 2033 | 1 | 1 | 1 | 1 | 0 |
| Jul 2033 | 1 | 1 | 1 | 1 | 0 |
| Aug 2033 | 1 | 1 | 1 | 1 | 0 |
| Sep 2033 | 1 | 1 | 1 | 1 | 0 |
| Oct 2033 | 1 | 1 | 1 | 1 | 0 |
| Nov 2033 | 1 | 1 | 1 | 1 | 0 |
| Dec 2033 | 1 | 1 | 1 | 1 | 0 |
| Jan 2034 | 1 | 1 | 1 | 1 | 0 |
| Feb 2034 | 1 | 1 | 1 | 1 | 0 |
| Mar 2034 | 1 | 1 | 1 | 1 | 0 |
| Apr 2034 | 1 | 1 | 1 | 1 | 0 |
| May 2034 | 1 | 1 | 1 | 1 | 0 |
| Jun 2034 | 1 | 1 | 1 | 1 | 0 |
| Jul 2034 | 1 | 1 | 1 | 1 | 0 |
| Aug 2034 | 1 | 1 | 1 | 1 | 0 |
| Sep 2034 | 1 | 1 | 1 | 1 | 0 |
| Oct 2034 | 1 | 1 | 1 | 1 | 0 |
| Nov 2034 | 1 | 1 | 1 | 1 | 0 |
| Dec 2034 | 1 | 1 | 1 | 1 | 0 |
| Jan 2035 | 1 | 1 | 1 | 1 | 0 |
| Feb 2035 | 1 | 1 | 1 | 1 | 0 |
| Mar 2035 | 1 | 1 | 1 | 1 | 0 |
| Apr 2035 | 1 | 1 | 1 | 1 | 0 |
| May 2035 | 1 | 1 | 1 | 1 | 0 |
| Jun 2035 | 1 | 1 | 1 | 1 | 0 |
| Jul 2035 | 1 | 1 | 1 | 1 | 0 |
| Aug 2035 | 1 | 1 | 1 | 1 | 0 |
| Sep 2035 | 1 | 1 | 1 | 1 | 0 |
| Oct 2035 | 1 | 1 | 1 | 1 | 0 |
| Nov 2035 | 1 | 1 | 1 | 1 | 0 |
| Dec 2035 | 1 | 1 | 1 | 1 | 0 |
| Jan 2036 | 1 | 1 | 1 | 1 | 0 |
| Feb 2036 | 1 | 1 | 1 | 1 | 0 |
| Mar 2036 | 1 | 1 | 1 | 1 | 0 |
| Apr 2036 | 1 | 1 | 1 | 1 | 0 |
| May 2036 | 1 | 1 | 1 | 1 | 0 |
| Jun 2036 | 1 | 1 | 1 | 1 | 0 |
| Jul 2036 | 1 | 1 | 1 | 1 | 0 |
| Aug 2036 | 1 | 1 | 1 | 1 | 0 |
| Sep 2036 | 1 | 1 | 1 | 1 | 0 |
| Oct 2036 | 1 | 1 | 1 | 1 | 0 |
| Nov 2036 | 1 | 1 | 1 | 1 | 0 |
| Dec 2036 | 1 | 1 | 1 | 1 | 0 |
| Jan 2037 | 1 | 1 | 1 | 1 | 0 |
| Feb 2037 | 1 | 1 | 1 | 1 | 0 |
| Mar 2037 | 1 | 1 | 1 | 1 | 0 |
| Apr 2037 | 1 | 1 | 1 | 1 | 0 |
| May 2037 | 1 | 1 | 1 | 1 | 0 |
| Jun 2037 | 1 | 1 | 1 | 1 | 0 |
| Jul 2037 | 1 | 1 | 1 | 1 | 0 |
| Aug 2037 | 1 | 1 | 1 | 1 | 0 |
| Sep 2037 | 1 | 1 | 1 | 1 | 0 |
| Oct 2037 | 1 | 1 | 1 | 1 | 0 |
| Nov 2037 | 1 | 1 | 1 | 1 | 0 |
| Dec 2037 | 1 | 1 | 1 | 1 | 0 |
| Jan 2038 | 1 | 1 | 1 | 1 | 0 |
| Feb 2038 | 1 | 1 | 1 | 1 | 0 |
| Mar 2038 | 1 | 1 | 1 | 1 | 0 |
| Apr 2038 | 1 | 1 | 1 | 1 | 0 |
| May 2038 | 1 | 1 | 1 | 1 | 0 |
| Jun 2038 | 1 | 1 | 1 | 1 | 0 |
| Jul 2038 | 1 | 1 | 1 | 1 | 0 |
| Aug 2038 | 1 | 1 | 1 | 1 | 0 |
| Sep 2038 | 1 | 1 | 1 | 1 | 0 |
| Oct 2038 | 1 | 1 | 1 | 1 | 0 |
| Nov 2038 | 1 | 1 | 1 | 1 | 0 |
| Dec 2038 | 1 | 1 | 1 | 1 | 0 |
| Jan 2039 | 1 | 1 | 1 | 1 | 0 |
| Feb 2039 | 1 | 1 | 1 | 1 | 0 |
| Mar 2039 | 1 | 1 | 1 | 1 | 0 |
| Apr 2039 | 1 | 1 | 1 | 1 | 0 |
| May 2039 | 1 | 1 | 1 | 1 | 0 |
| Jun 2039 | 1 | 1 | 1 | 1 | 0 |
| Jul 2039 | 1 | 1 | 1 | 1 | 0 |
| Aug 2039 | 1 | 1 | 1 | 1 | 0 |
| Sep 2039 | 1 | 1 | 1 | 1 | 0 |
| Oct 2039 | 1 | 1 | 1 | 1 | 0 |
| Nov 2039 | 1 | 1 | 1 | 1 | 0 |
| Dec 2039 | 1 | 1 | 1 | 1 | 0 |
| Jan 2040 | 1 | 1 | 1 | 1 | 0 |
| Feb 2040 | 1 | 1 | 1 | 1 | 0 |
| Mar 2040 | 1 | 1 | 1 | 1 | 0 |
| Apr 2040 | 1 | 1 | 1 | 1 | 0 |
| May 2040 | 1 | 1 | 1 | 1 | 0 |
| Jun 2040 | 1 | 1 | 1 | 1 | 0 |
| Jul 2040 | 1 | 1 | 1 | 1 | 0 |
| Aug 2040 | 1 | 1 | 1 | 1 | 0 |
| Sep 2040 | 1 | 1 | 1 | 1 | 0 |
| Oct 2040 | 1 | 1 | 1 | 1 | 0 |
| Nov 2040 | 1 | 1 | 1 | 1 | 0 |
| Dec 2040 | 1 | 1 | 1 | 1 | 0 |
| Jan 2041 | 1 | 1 | 1 | 1 | 0 |
| Feb 2041 | 1 | 1 | 1 | 1 | 0 |
| Mar 2041 | 1 | 1 | 1 | 1 | 0 |
| Apr 2041 | 1 | 1 | 1 | 1 | 0 |
| May 2041 | 1 | 1 | 1 | 1 | 0 |
| Jun 2041 | 1 | 1 | 1 | 1 | 0 |
| Jul 2041 | 1 | 1 | 1 | 1 | 0 |
| Aug 2041 | 1 | 1 | 1 | 1 | 0 |
| Sep 2041 | 1 | 1 | 1 | 1 | 0 |
| Oct 2041 | 1 | 1 | 1 | 1 | 0 |
| Nov 2041 | 1 | 1 | 1 | 1 | 0 |
| Dec 2041 | 1 | 1 | 1 | 1 | 0 |
| Jan 2042 | 1 | 1 | 1 | 1 | 0 |
| Feb 2042 | 1 | 1 | 1 | 1 | 0 |
| Mar 2042 | 1 | 1 | 1 | 1 | 0 |
| Apr 2042 | 1 | 1 | 1 | 1 | 0 |
| May 2042 | 1 | 1 | 1 | 1 | 0 |
| Jun 2042 | 1 | 1 | 1 | 1 | 0 |
| Jul 2042 | 1 | 1 | 1 | 1 | 0 |
| Aug 2042 | 1 | 1 | 1 | 1 | 0 |
| Sep 2042 | 1 | 1 | 1 | 1 | 0 |
| Oct 2042 | 1 | 1 | 1 | 1 | 0 |
| Nov 2042 | 1 | 1 | 1 | 1 | 0 |
| Dec 2042 | 1 | 1 | 1 | 1 | 0 |
| Jan 2043 | 1 | 1 | 1 | 1 | 0 |
| Feb 2043 | 1 | 1 | 1 | 1 | 0 |
| Mar 2043 | 1 | 1 | 1 | 1 | 0 |
| Apr 2043 | 1 | 1 | 1 | 1 | 0 |
| May 2043 | 1 | 1 | 1 | 1 | 0 |
| Jun 2043 | 1 | 1 | 1 | 1 | 0 |
| Jul 2043 | 1 | 1 | 1 | 1 | 0 |
| Aug 2043 | 1 | 1 | 1 | 1 | 0 |
| Sep 2043 | 1 | 1 | 1 | 1 | 0 |
| Oct 2043 | 1 | 1 | 1 | 1 | 0 |
| Nov 2043 | 1 | 1 | 1 | 1 | 0 |
| Dec 2043 | 1 | 1 | 1 | 1 | 0 |
| Jan 2044 | 1 | 1 | 1 | 1 | 0 |
| Feb 2044 | 1 | 1 | 1 | 1 | 0 |
| Mar 2044 | 1 | 1 | 1 | 1 | 0 |
| Apr 2044 | 1 | 1 | 1 | 1 | 0 |
| May 2044 | 1 | 1 | 1 | 1 | 0 |
| Jun 2044 | 1 | 1 | 1 | 1 | 0 |
| Jul 2044 | 1 | 1 | 1 | 1 | 0 |
| Aug 2044 | 1 | 1 | 1 | 1 | 0 |
| Sep 2044 | 1 | 1 | 1 | 1 | 0 |
| Oct 2044 | 1 | 1 | 1 | 1 | 0 |
| Nov 2044 | 1 | 1 | 1 | 1 | 0 |
| Dec 2044 | 1 | 1 | 1 | 1 | 0 |
| Jan 2045 | 1 | 1 | 1 | 1 | 0 |
| Feb 2045 | 1 | 1 | 1 | 1 | 0 |
| Mar 2045 | 1 | 1 | 1 | 1 | 0 |
| Apr 2045 | 1 | 1 | 1 | 1 | 0 |
| May 2045 | 1 | 1 | 1 | 1 | 0 |
| Jun 2045 | 1 | 1 | 1 | 1 | 0 |
| Jul 2045 | 1 | 1 | 1 | 1 | 0 |
| Aug 2045 | 1 | 1 | 1 | 1 | 0 |
| Sep 2045 | 1 | 1 | 1 | 1 | 0 |
| Oct 2045 | 1 | 1 | 1 | 1 | 0 |
| Nov 2045 | 1 | 1 | 1 | 1 | 0 |
| Dec 2045 | 1 | 1 | 1 | 1 | 0 |
| Jan 2046 | 1 | 1 | 1 | 1 | 0 |
| Feb 2046 | 1 | 1 | 1 | 1 | 0 |
| Mar 2046 | 1 | 1 | 1 | 1 | 0 |
| Apr 2046 | 1 | 1 | 1 | 1 | 0 |
| May 2046 | 1 | 1 | 1 | 1 | 0 |
| Jun 2046 | 1 | 1 | 1 | 1 | 0 |
| Jul 2046 | 1 | 1 | 1 | 1 | 0 |
| Aug 2046 | 1 | 1 | 1 | 1 | 0 |
| Sep 2046 | 1 | 1 | 1 | 1 | 0 |
| Oct 2046 | 1 | 1 | 1 | 1 | 0 |
| Nov 2046 | 1 | 1 | 1 | 1 | 0 |
| Dec 2046 | 1 | 1 | 1 | 1 | 0 |
| Jan 2047 | 1 | 1 | 1 | 1 | 0 |
| Feb 2047 | 1 | 1 | 1 | 1 | 0 |
| Mar 2047 | 1 | 1 | 1 | 1 | 0 |
| Apr 2047 | 1 | 1 | 1 | 1 | 0 |
record hash 4a95c017afe0b38f
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 1,231.30 | 1,231.30 |
| Bad | 27.65% | 1,131.44 | 1,131.44 |
| Base | 72.35% | 904.58 | 904.58 |
| Good | 0.00% | 73.98 | 73.98 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 967.31 | 967.31 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 1,419 limit, starting from 1,191 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 1,191 | 1,191 | 1,191 | 1,191 | 1,191 |
| Oct 2026 | 1,419 | 1,288 | 1,208 | 1,191 | 1,191 |
| Nov 2026 | 1,419 | 1,419 | 1,340 | 1,260 | 1,191 |
| Dec 2026 | 1,419 | 1,419 | 1,394 | 1,309 | 1,191 |
| Jan 2027 | 1,419 | 1,419 | 1,406 | 1,320 | 1,191 |
| Feb 2027 | 1,419 | 1,419 | 1,401 | 1,305 | 1,191 |
| Mar 2027 | 1,419 | 1,419 | 1,405 | 1,300 | 1,191 |
| Apr 2027 | 1,419 | 1,419 | 1,401 | 1,297 | 1,191 |
| May 2027 | 1,419 | 1,419 | 1,399 | 1,295 | 1,191 |
| Jun 2027 | 1,419 | 1,419 | 1,413 | 1,297 | 1,191 |
| Jul 2027 | 1,419 | 1,419 | 1,411 | 1,293 | 1,191 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
record hash 44ad024cd9445e80
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 6,408.82 | 6,727.99 |
| Bad | 27.65% | 3,896.75 | 5,918.75 |
| Base | 72.35% | 1,771.72 | 4,442.25 |
| Good | 0.00% | 18.76 | 80.15 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 2,359.29 | 4,850.51 |
Seeded at the current bucket for a B-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.07% | 0.00% | 0.00% | 0.00% | 0.00% |
| Jan 2027 | 11.45% | 0.30% | 0.03% | 0.00% | 0.00% |
| Feb 2027 | 20.63% | 7.58% | 1.99% | 0.01% | 0.00% |
| Mar 2027 | 18.63% | 10.23% | 4.04% | 0.12% | 0.00% |
| Apr 2027 | 14.51% | 10.01% | 4.54% | 0.13% | 0.00% |
| May 2027 | 11.19% | 9.14% | 4.44% | 0.10% | 0.00% |
| Jun 2027 | 8.40% | 8.17% | 4.41% | 0.08% | 0.00% |
| Jul 2027 | 5.69% | 7.34% | 4.17% | 0.05% | 0.00% |
| Aug 2027 | 3.59% | 6.49% | 3.95% | 0.02% | 0.00% |
| Sep 2027 | 2.21% | 5.77% | 3.99% | 0.02% | 0.00% |
| Oct 2027 | 1.40% | 5.01% | 3.75% | 0.03% | 0.00% |
| Nov 2027 | 0.87% | 4.32% | 3.46% | 0.03% | 0.00% |
| Dec 2027 | 0.50% | 3.78% | 3.50% | 0.04% | 0.00% |
| Jan 2028 | 0.33% | 3.39% | 3.47% | 0.06% | 0.00% |
| Feb 2028 | 0.20% | 2.90% | 3.33% | 0.07% | 0.00% |
| Mar 2028 | 0.12% | 2.52% | 3.21% | 0.07% | 0.00% |
| Apr 2028 | 0.08% | 2.11% | 3.09% | 0.09% | 0.00% |
| May 2028 | 0.02% | 1.80% | 2.94% | 0.09% | 0.00% |
| Jun 2028 | 0.00% | 1.56% | 2.81% | 0.11% | 0.00% |
| Jul 2028 | 0.00% | 1.29% | 2.68% | 0.11% | 0.00% |
| Aug 2028 | 0.00% | 1.08% | 2.54% | 0.11% | 0.00% |
| Sep 2028 | 0.00% | 0.91% | 2.40% | 0.12% | 0.00% |
| Oct 2028 | 0.00% | 0.73% | 2.17% | 0.12% | 0.00% |
| Nov 2028 | 0.00% | 0.60% | 1.97% | 0.12% | 0.00% |
| Dec 2028 | 0.00% | 0.51% | 1.88% | 0.15% | 0.00% |
| Jan 2029 | 0.00% | 0.42% | 1.73% | 0.12% | 0.00% |
| Feb 2029 | 0.00% | 0.36% | 1.67% | 0.15% | 0.00% |
| Mar 2029 | 0.00% | 0.30% | 1.53% | 0.15% | 0.00% |
| Apr 2029 | 0.00% | 0.24% | 1.42% | 0.16% | 0.00% |
| May 2029 | 0.00% | 0.20% | 1.39% | 0.19% | 0.00% |
| Jun 2029 | 0.00% | 0.17% | 1.29% | 0.20% | 0.00% |
| Jul 2029 | 0.00% | 0.14% | 1.17% | 0.16% | 0.00% |
| Aug 2029 | 0.00% | 0.11% | 1.05% | 0.11% | 0.00% |
| Sep 2029 | 0.00% | 0.09% | 0.96% | 0.13% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 8,514 limit, starting from 7,115 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 7,115 | 7,115 | 7,115 | 7,115 | 7,115 |
| Oct 2026 | 8,514 | 7,710 | 7,219 | 7,115 | 7,115 |
| Nov 2026 | 8,514 | 8,514 | 8,033 | 7,540 | 7,115 |
| Dec 2026 | 8,514 | 8,514 | 8,363 | 7,841 | 7,115 |
| Jan 2027 | 8,514 | 8,514 | 8,433 | 7,908 | 7,115 |
| Feb 2027 | 8,514 | 8,514 | 8,403 | 7,814 | 7,115 |
| Mar 2027 | 8,514 | 8,514 | 8,431 | 7,787 | 7,115 |
| Apr 2027 | 8,514 | 8,514 | 8,408 | 7,769 | 7,115 |
| May 2027 | 8,514 | 8,514 | 8,391 | 7,757 | 7,115 |
| Jun 2027 | 8,514 | 8,514 | 8,477 | 7,767 | 7,115 |
| Jul 2027 | 8,514 | 8,514 | 8,468 | 7,743 | 7,115 |
| Aug 2027 | 8,514 | 8,514 | 8,385 | 7,707 | 7,115 |
| Sep 2027 | 8,514 | 8,514 | 8,454 | 7,728 | 7,115 |
| Oct 2027 | 8,514 | 8,514 | 8,498 | 7,807 | 7,115 |
| Nov 2027 | 8,514 | 8,514 | 8,501 | 7,793 | 7,115 |
| Dec 2027 | 8,514 | 8,514 | 8,514 | 7,782 | 7,115 |
| Jan 2028 | 8,514 | 8,514 | 8,514 | 7,787 | 7,115 |
| Feb 2028 | 8,514 | 8,514 | 8,514 | 7,776 | 7,115 |
| Mar 2028 | 8,514 | 8,514 | 8,514 | 7,786 | 7,115 |
| Apr 2028 | 8,514 | 8,514 | 8,514 | 7,827 | 7,115 |
| May 2028 | 8,514 | 8,514 | 8,514 | 7,794 | 7,115 |
| Jun 2028 | 8,514 | 8,514 | 8,514 | 7,821 | 7,115 |
| Jul 2028 | 8,514 | 8,514 | 8,514 | 7,782 | 7,115 |
| Aug 2028 | 8,514 | 8,514 | 8,514 | 7,788 | 7,115 |
| Sep 2028 | 8,514 | 8,514 | 8,514 | 7,821 | 7,115 |
| Oct 2028 | 8,514 | 8,514 | 8,514 | 7,824 | 7,115 |
| Nov 2028 | 8,514 | 8,514 | 8,514 | 7,793 | 7,115 |
| Dec 2028 | 8,514 | 8,514 | 8,514 | 7,843 | 7,115 |
| Jan 2029 | 8,514 | 8,514 | 8,514 | 7,768 | 7,115 |
| Feb 2029 | 8,514 | 8,514 | 8,514 | 7,850 | 7,115 |
| Mar 2029 | 8,514 | 8,514 | 8,514 | 7,814 | 7,115 |
| Apr 2029 | 8,514 | 8,514 | 8,514 | 7,847 | 7,115 |
| May 2029 | 8,514 | 8,514 | 8,514 | 7,834 | 7,115 |
| Jun 2029 | 8,514 | 8,514 | 8,514 | 7,829 | 7,115 |
| Jul 2029 | 8,514 | 8,514 | 8,514 | 7,771 | 7,115 |
| Aug 2029 | 8,514 | 8,514 | 8,514 | 7,753 | 7,115 |
| Sep 2029 | 8,514 | 8,514 | 8,514 | 7,835 | 7,115 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
| Nov 2027 | 1 | 1 | 1 | 1 | 0 |
| Dec 2027 | 1 | 1 | 1 | 1 | 0 |
| Jan 2028 | 1 | 1 | 1 | 1 | 0 |
| Feb 2028 | 1 | 1 | 1 | 1 | 0 |
| Mar 2028 | 1 | 1 | 1 | 1 | 0 |
| Apr 2028 | 1 | 1 | 1 | 1 | 0 |
| May 2028 | 1 | 1 | 1 | 1 | 0 |
| Jun 2028 | 1 | 1 | 1 | 1 | 0 |
| Jul 2028 | 1 | 1 | 1 | 1 | 0 |
| Aug 2028 | 1 | 1 | 1 | 1 | 0 |
| Sep 2028 | 1 | 1 | 1 | 1 | 0 |
| Oct 2028 | 1 | 1 | 1 | 1 | 0 |
| Nov 2028 | 1 | 1 | 1 | 1 | 0 |
| Dec 2028 | 1 | 1 | 1 | 1 | 0 |
| Jan 2029 | 1 | 1 | 1 | 1 | 0 |
| Feb 2029 | 1 | 1 | 1 | 1 | 0 |
| Mar 2029 | 1 | 1 | 1 | 1 | 0 |
| Apr 2029 | 1 | 1 | 1 | 1 | 0 |
| May 2029 | 1 | 1 | 1 | 1 | 0 |
| Jun 2029 | 1 | 1 | 1 | 1 | 0 |
| Jul 2029 | 1 | 1 | 1 | 1 | 0 |
| Aug 2029 | 1 | 1 | 1 | 1 | 0 |
| Sep 2029 | 1 | 1 | 1 | 1 | 0 |
record hash 04b72ba61e4964a9
| Scenario | Weight | 12-month ECL | Lifetime ECL |
|---|---|---|---|
| Worse | 0.00% | 417.51 | 417.51 |
| Bad | 27.65% | 391.43 | 399.10 |
| Base | 72.35% | 321.41 | 347.54 |
| Good | 0.00% | 23.54 | 25.83 |
| Better | 0.00% | 0.00 | 0.00 |
| Blended | 100% | 340.77 | 361.79 |
Seeded at the current bucket for a D-risk-band contract, then rolled forward month by month under each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Oct 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Nov 2026 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dec 2026 | 0.40% | 0.07% | 0.01% | 0.00% | 0.00% |
| Jan 2027 | 37.85% | 1.92% | 0.34% | 0.02% | 0.00% |
| Feb 2027 | 34.52% | 31.34% | 13.74% | 0.17% | 0.00% |
| Mar 2027 | 15.84% | 25.45% | 19.45% | 2.88% | 0.00% |
| Apr 2027 | 6.67% | 16.02% | 15.86% | 3.09% | 0.00% |
| May 2027 | 2.87% | 9.86% | 11.86% | 2.13% | 0.00% |
| Jun 2027 | 1.18% | 6.04% | 9.29% | 1.69% | 0.00% |
| Jul 2027 | 0.43% | 3.73% | 6.95% | 1.22% | 0.00% |
| Aug 2027 | 0.13% | 2.26% | 5.30% | 0.67% | 0.00% |
| Sep 2027 | 0.00% | 1.37% | 4.31% | 0.61% | 0.00% |
| Oct 2027 | 0.00% | 0.80% | 3.18% | 0.67% | 0.00% |
Revolving exposure: a credit-conversion factor is applied against a 481 limit, starting from 316 drawn.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 316 | 316 | 316 | 316 | 316 |
| Oct 2026 | 481 | 386 | 328 | 316 | 316 |
| Nov 2026 | 481 | 481 | 424 | 366 | 316 |
| Dec 2026 | 481 | 481 | 463 | 401 | 316 |
| Jan 2027 | 481 | 481 | 471 | 409 | 316 |
| Feb 2027 | 481 | 481 | 467 | 398 | 316 |
| Mar 2027 | 481 | 481 | 471 | 395 | 316 |
| Apr 2027 | 481 | 481 | 468 | 393 | 316 |
| May 2027 | 481 | 481 | 466 | 391 | 316 |
| Jun 2027 | 481 | 481 | 476 | 393 | 316 |
| Jul 2027 | 481 | 481 | 475 | 390 | 316 |
| Aug 2027 | 481 | 481 | 465 | 386 | 316 |
| Sep 2027 | 481 | 481 | 473 | 388 | 316 |
| Oct 2027 | 481 | 481 | 479 | 397 | 316 |
Macro-linked recovery assumption — the recovery rate shifts with each scenario's macro deviation.
| Month | Worse | Bad | Base | Good | Better |
|---|---|---|---|---|---|
| Sep 2026 | 0 | 0 | 0 | 0 | 0 |
| Oct 2026 | 1 | 1 | 0 | 0 | 0 |
| Nov 2026 | 1 | 1 | 1 | 0 | 0 |
| Dec 2026 | 1 | 1 | 1 | 1 | 0 |
| Jan 2027 | 1 | 1 | 1 | 1 | 0 |
| Feb 2027 | 1 | 1 | 1 | 1 | 0 |
| Mar 2027 | 1 | 1 | 1 | 1 | 0 |
| Apr 2027 | 1 | 1 | 1 | 1 | 0 |
| May 2027 | 1 | 1 | 1 | 1 | 0 |
| Jun 2027 | 1 | 1 | 1 | 1 | 0 |
| Jul 2027 | 1 | 1 | 1 | 1 | 0 |
| Aug 2027 | 1 | 1 | 1 | 1 | 0 |
| Sep 2027 | 1 | 1 | 1 | 1 | 0 |
| Oct 2027 | 1 | 1 | 1 | 1 | 0 |
record hash e795f7fd2c0872d8