CP2A00194
CP2A00194
The purpose of the spreadsheet model is that the banks are required to ensure that the ne
1 Expected profit of the bank at the end of first year
2 If the expected net assets at the end of the first year are sufficient to meet the regulatory r
3 Impact of regulatory draft proposal on expected profit and the expected net assets
Assumptions:
The key assumptions which are used in the model are given below:
Data:
Bank is providing four types of loans: Home (Secured) Loan, Vehicle (Secured) Loan, Educa
There are 400 customers that are availing the loand and the following details are provided
Data Checks:
All the information provided in Data tab is copied to this tab.
1 First check whether the count of customers availing the loan are 400 or not. Minimum Age
In cell O5, count of customers is shown by counta function and it is showing as 400, hence
2 There should be only 4 types of loans: Education, Personal, Vehicle, Home and no other typ
In cell M15, M16, M17 and M18, countifs function is used to show how many number of loan
In cell, M19 , the sum of loans type is shown as 398 , hence 2 loans are missing from the da
Highlighted the cells E121 and E191 for which the loan type is missing for Freeman and Ke
3 Loan amounts are checked, whether they are negative or missing for any customers using
Cells N24, N25, N26, N27 and N28 shows maximum, minimum, average, blank and negativ
The loan amount is negative for 7 customers and missing for 2 customers which needs to b
4 In cells, N34, N35 and N36, Premium Rate for Male Customer Checks is applied by min , ma
There are 2 premium rates which are coming negative which is not correct
Data Corrected:
All the information provided in Data Checks tab is copied to this tab.
The two customers for which the loan is showing as missing have been assumed that they
The loan amounts which are coming as negative have been multiplied by -1 assuming that
F26, F45, F143, F198, F257, F325 and F382 have been multiplied by -1 so that they becom
The Premium Rate for Male Customer are coming negative for cells K20 and K36 so these a
2 customers with missing loan amount are assumed to have not taken the loan and they ha
Parameters:
In this tab, the parameters which are used are mentioned:
Home Loan 4%
Vehicle Loan 6%
Education Loan 8%
Personal Loan 10%
x random number
Methodology
Base Scenario tab:
In this tab, all the final information after Data corrected is given, and interest rate on loan i
is calculated in column M by applying if function and respective interest rates are taken fro
In column N, the final amount after applying interest rate with the condition of the custome
If the customer if of bank staff, then additional 4% interest rate is reduced which is shown b
Premium rates for Female Customers are calculated in column L by if function given till age
Final loan amount is calculated in column O as per the condition given in question for addit
e given information.
n assumed that they do not have taken loan and the information is deleted for them
by -1 assuming that these should be positive only in the cells:
1 so that they become positive and highlighted in green
0 and K36 so these are multiplied with -1 to make them positive and highlighted in green.
the loan and they have terminated , so deleted their information.
nterest rate on loan is calculated:
est rates are taken from Parameters sheet for each type of loan
dition of the customer being from bank staff or not is taken.
uced which is shown by if function.
function given till age 20, the rates will be equal to male rates at the age of 18, and after age 20, it be 3 years y
in question for additional discounts
assistance to evaluate the following :
Home Loan 4%
Vehicle Loan 6%
Education Loan 8%
Personal Loan 10%
Commission Rate
x random number
.02y + 0.01x
andom number
Customer and Loan Information