Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Same asset mixfor all assets

Balance sheet before stress testing Balance sheet after


Balance sheet b
Stressed
Assets Liabilities Assets Liabilities
method 1 method 2
100.0 PL 100.0 99.0 PL 100.0 100.0
PCA 1.0 1.0
50.0 Surplus 50.0 49.5 Surplus 49.0 49.0

Total 150.0 150.0 148.5 150.0 150.0 Total


99%
Riskier asset mix for assets backing surplus capital
Balance sheet before stress testing Balance sheet after
R
Stressed Balance sheet b
Assets Assets Liabilities
method 1 method 2
100.0 PL 100.0 99.0 PL 100.0 100.0
PCA 2.4 1.0
50.0 Surplus 50.0 47.5 Surplus 47.6 49.0

Total 150.0 150.0 146.5 150.0 150.0


98% Total
Same asset mix for all assets
Balance sheet before stress Balance sheet post stress
Stressed
Assets Liabilities Assets Method 1 Method 2
100 PL 100 99 PL 100 100
PCA 1.5 1
50 Surplus 50 49.5 Surplus 48.5 49
150 150 148.5 150 150

Riskier asset mix for surplus assets


Balance sheet before stress Balance sheet post stress
Stressed
Assets Liabilities Assets Method 1 Method 2
100 PL 100 99 PL 100 100
PCA 3.5 1
50 Surplus 50 47.5 Surplus 46.5 49
150 150 146.5 150 150

You might also like