Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryFinancial LiteracyInvestment Banking Analyst
Private Equity AnalystHedge Funds AnalystBreaking Into VCBreaking Into QuantsAI For Finance
Financial Analyst ProgramRisk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Internships
Equity Research InternMutual Fund Intern
Portfolio Management InternFinancial Literacy Intern
Explore Micro Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
Courses
Explore Career Roadmaps
Investment Banking AnalystEquity Research AnalystVC AnalystPrivate Equity AnalystHedge Funds Analyst
Quant AnalystAI For FinanceFinancial Analyst ProgramPrivate Wealth ManagementDebt Capital Markets
Risk Management ProgramDerivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Risk Management Program · CoreTrack
1Risk, Treasury & Financial Control
iRisk Foundations
Risk Appetite, Tolerance, Capacity…The Risk Taxonomy and UniverseRisk Register vs Risk MatrixStress TestingScenario Analysis vs Stress TestingImpact and LikelihoodLikelihoodThe Risk EventRisk Assessment
iiEnterprise Risk Management
Enterprise Risk ManagementThe Four Risk TreatmentsRisk CultureRisk MaturityRisk Monitoring
iiiRisk Governance
Risk GovernanceHow to set a…The Risk PolicyThe Risk OwnerThe Risk Committee and Its CharterThe Risk Limit FrameworkRisk EscalationHow to set a…
ivCredit and Counterparty Risk
Collateral AgreementsCollateral vs NettingProbability of DefaultExposureCounterparty ExposureConcentration Risk vs Wrong Way RiskCounterparty Risk vs Credit RiskHow to assess Counterparty ExposureHow to assess Concentration Risk
vMarket Risk
Market RiskSensitivity MeasuresThe Hedging PolicyInterest Rate Risk in the Banking BookIRRBB vs Market RiskExpected ShortfallEconomic Value of EquityVaR BacktestingOpen PositionValue at RiskValue at Risk and Expected ShortfallEconomic Value SensitivityFX ExposureValue at Risk vs Expected ShortfallEarnings at Risk vs…FX Transaction Risk vs…How to measure Interest…How to measure Foreign…
viLiquidity Risk
Liquidity Stress TestingLiquidity Gap vs Liquidity BufferMaturity MismatchThe Debt Maturity ProfileFunding ConcentrationSurvival HorizonThe Contingency Funding PlanNet Stable Funding RatioLiquidity Risk vs Funding RiskLiquidity Coverage RatioLiquidity Gap and BufferHow to run a Liquidity Gap Analysis
viiOperational Risk
Operational LossThe Loss EventRisk and Control Self AssessmentException ManagementInformation Security as a…Segregation of DutiesIssue ManagementThe Near MissRoot Cause Analysis in RiskThe Fraud TriangleCyber Risk vs Third Party RiskHow to run a…How to assess Third…
viiiRisk Reporting, Data and Model Risk
Model RiskModel Validation vs BacktestingHow to run Model ValidationData Governance in RiskModel Risk vs Data RiskKey Risk IndicatorsManagement InformationRisk ReportingRisk ScoreEarnings at RiskRisk Adjusted ReturnEarly Warning IndicatorsHow to build a KRI Dashboard
ixTreasury
Corporate TreasuryAsset Liability ManagementIntragroup FundingThe Treasury PolicyThe Treasury Management SystemThe Cash ForecastCash Pooling and ConcentrationHow to build a Cash Forecast
xFinancial Controls and Assurance
Control AssuranceThe Control LifecycleThe Assurance MapThe Audit FindingIssue RemediationInternal Financial ControlsControl Design vs Control EffectivenessHow to map Internal Financial ControlsHow to test Control…Control DeficiencyMaterial Weakness
xiOperational Resilience
Operational ResilienceBusiness Continuity and Disaster RecoveryBusiness Continuity vs Operational…Crisis ManagementDisaster RecoveryIncident Management

Liquidity Coverage Ratio: Surviving Thirty Days of Stress

The liquidity coverage ratio sets a stock of monetisable assets against thirty days of stressed net cash outflows. At Vindhya Commercial Bank Limited, invented, a buffer of Rs 14,400 crore over modelled net outflows of Rs 11,520 crore reads 125.0 per cent. Nobody watched that outflow happen. Every run-off and inflow factor inside it is the bank's own working number, not a requirement.

Two things have to be true before that sentence means anything. The buffer has to be a real stock, sitting there, countable this morning. The denominator does not have to be real at all, and it is not. The thirty days it describes have not happened, so nobody measured a thirty day net cash outflow of Rs 11,520 crore at Vindhya Commercial Bank Limited. Somebody chose four categories of money that could leave, chose a factor for each, chose two categories of money that might arrive, refused to count all of one of them, and subtracted. Six choices. The whole denominator is those six choices, and the rest of this guide follows them one at a time.

What does the liquidity coverage ratio actually measure?

The ratio measures one stock against one flow, and only one of the two exists. The stock is the buffer: assets the bank believes it could turn into cash quickly and at close to their value, held so that a bad month can be paid for out of what is already on the premises. The flow is the money the bank assumes would leave over thirty days if that bad month arrived. The stock is counted and the flow is modelled, and confusing those two is the single most common error a reader makes with this measure. The first divided by the second, expressed as a percentage, is the reading.

The household version has an identical shape and is much easier to feel. A household keeps money aside for a bad month. Knowing whether the money is enough means deciding what a bad month costs. The bad month has not arrived, so no bank statement anywhere states that figure. So the household makes a list: rent will still be due in full, groceries will still be due in full, the school fee will still be due, and the freelance payment that usually lands on the fifteenth might not come at all. The list is a denominator built out of assumptions. Somebody who assumed the freelance payment always lands would get a much friendlier answer from the same money in the same drawer. The drawer did not change; the assumptions did, and the ratio moved anyway.

At Vindhya Commercial Bank Limited six such assumptions carry the whole denominator. Four are run-off factorsThe share of a balance assumed to leave inside the thirty day window, applied to a category rather than to a named customer., applied to four categories of funding, and two are inflow factorsThe share of an expected receipt allowed to be counted inside the window, which is capped so the measure does not lean on money arriving., applied to two categories of expected receipts. Every one of the six is the bank's own working number, and none of them is a requirement, a published rate or a fact about banking in India. Read the drawing below as a fraction with a footnote: the top half was counted, the bottom half was decided.

ONE STOCK THAT WAS COUNTED, OVER ONE FLOW THAT WAS DECIDED Vindhya Commercial Bank Limited, invented. Every factor on the right is the bank's own working number and none is a requirement. NUMERATOR, COUNTED THIS MORNING the buffer, Rs 14,400 crore Components H1 to H4, on the balance sheet, verifiable today. MEASURED DENOMINATOR, NOBODY SAW IT HAPPEN net cash outflows, Rs 11,520 crore Four categories of money assumed to leave, less two categories of money allowed to be counted as arriving, over a thirty day window that has not occurred. MODELLED = 125.0 per cent one reading, two kinds of number THE SIX CHOICES THE DENOMINATOR IS MADE OF Retail deposit run-off 7.5 per cent Unsecured wholesale run-off 40.0 per cent Borrowings run-off 25.0 per cent Undrawn committed line drawdown 10.0 per cent Loan repayment inflow factor 50.0 per cent Interbank placement inflow factor 100 per cent CHANGE ANY ONE OF THESE SIX AND THE READING MOVES WITH THE BUFFER UNTOUCHED
The numerator at Vindhya Commercial Bank Limited is a counted buffer of Rs 14,400 crore, the denominator is a modelled thirty day net cash outflow of Rs 11,520 crore built from six chosen factors, and the reading of 125.0 per cent is one number made of two entirely different kinds of evidence.

Every factor in the panel on the right is a working number of the invented bank, not a published rate, an official minimum or a date of force. Published rates and minimums exist, they matter enormously, and the bodies that issue them are named below. A reader has to be able to see which of the two a factor is before the headline percentage is worth reading at all.

What goes into the buffer, and why is part of the cash line missing from it?

The numerator is a stock of high quality liquid assetsAssets an institution counts in its buffer because they can be monetised quickly at close to their value, on a definition set by an authority rather than by the institution itself., and the word doing the work in that phrase is not liquid but counted. An asset qualifies because a rule says it qualifies, at a value the same rule sets, and an institution that thinks its own holdings are wonderfully saleable does not get to promote them on that basis. A buffer is a claim about availability on the day, not a claim about asset type. At Vindhya Commercial Bank Limited the buffer has four components, numbered H1 to H4 in the bank's own working papers, and they add to Rs 14,400 crore.

Buffer componentWhat it isRs croreShare
H1Cash and balances with the central bank above the reserve requirement1,92013.3 per cent
H2Central government securities9,60066.7 per cent
H3State government securities1,92013.3 per cent
H4Other, after the bank's own haircut9606.7 per cent
H1 to H4The buffer of Vindhya Commercial Bank Limited14,400100.0 per cent

The shares come before the rupees. Buffer components H2 and H3, the two lines of government securities, are Rs 11,520 crore between them, or 80.0 per cent of the buffer of Rs 14,400 crore. The concentration is not an accident and it is not a criticism: the assets that hold their value best in a bad week are the assets everybody else also wants to hold in a bad week, and sovereign paper is the deepest market a bank in almost any country has access to. A repo, a certificate of deposit and a government security each behave differently, and each is a subject in its own right, taught in the fixed income material. In this guide they are names attached to figures.

Now the line that teaches the most, and it is the smallest one. The balance sheet of Vindhya Commercial Bank Limited shows Rs 4,800 crore of cash and balances with the central bank. Buffer component H1 is Rs 1,920 crore, or 40.0 per cent of that line. The other Rs 2,880 crore of the cash line is held against the reserve requirementBalances an institution has to keep with the central bank, which is why part of a cash line can sit on the balance sheet and still be unavailable. and therefore cannot be spent on a bad Tuesday. Cash that must stay where it is fails the buffer test however liquid it looks, and that single exclusion is the cleanest illustration in this guide of what a buffer actually claims.

THE BUFFER OF Rs 14,400 CRORE, AND THE CASH THAT DID NOT GET INTO IT Both bars are drawn on one rupee scale. Vindhya Commercial Bank Limited, invented; every component is the bank's own. H1 Rs 1,920 crore 13.3 per cent H2 central government securities Rs 9,600 crore 66.7 per cent of the buffer H3 Rs 1,920 crore 13.3 per cent H4 H4 other, after the bank's own haircut, Rs 960 crore, being 6.7 per cent of the buffer H2 PLUS H3, THE GOVERNMENT SECURITIES INSIDE THE BUFFER, ARE Rs 11,520 CRORE, BEING 80.0 PER CENT OF IT THE BALANCE SHEET LINE THE H1 COMPONENT WAS CUT OUT OF, ON THE SAME SCALE H1 Rs 1,920 crore Rs 2,880 crore held against the reserve requirement Cash and balances with the central bank on the balance sheet: Rs 4,800 crore. Only Rs 1,920 crore of it, being 40.0 per cent, reaches the buffer as component H1. The rest is on the balance sheet and unavailable at the same time. Every figure and every component here belongs to Vindhya Commercial Bank Limited, which is invented. The haircut inside buffer component H4 is the bank's own and is not a published rate.
The buffer of Vindhya Commercial Bank Limited is Rs 14,400 crore of which government securities H2 and H3 are Rs 11,520 crore, and the Rs 4,800 crore cash and balances line drawn on the same scale shows only Rs 1,920 crore reaching the buffer as component H1 while Rs 2,880 crore sits against the reserve requirement.
Try it out

The balance sheet of Vindhya Commercial Bank Limited shows Rs 4,800 crore of cash and balances with the central bank, and buffer component H1 is Rs 1,920 crore. Why the difference?

Financial Analyst Program Bootcamp — Fin Maverick

How is the outflow side built, category by category and factor by factor?

One row at a time, and each row is the same three things: a balance, a factor, and their product. The entire method is those three things. The balance is real and comes off the balance sheet. The factor is a judgement about what share of that balance walks out inside thirty days of stress. The product is what the model says leaves. A category with a small balance and a savage factor can outweigh a category with a huge balance and a gentle one, and reading the rows is the only way to see it happen.

Vindhya Commercial Bank Limited uses four outflow categories. Retail deposits are savings accounts of Rs 26,400 crore plus retail term deposits of Rs 29,280 crore, being Rs 55,680 crore, and the bank applies its own assumed run-off of 7.5 per cent, giving Rs 4,176 crore. Unsecured wholesale fundingMoney from institutions and large depositors with no security given against it, which is assumed to leave faster than any other deposit category. is current accounts of Rs 9,600 crore plus wholesale term deposits of Rs 11,520 crore, being Rs 21,120 crore, at the bank's own 40.0 per cent, giving Rs 8,448 crore. Borrowings of Rs 8,400 crore run off at the bank's own 25.0 per cent, giving Rs 2,100 crore. Undrawn committed lines of Rs 12,000 crore are assumed to be drawn at the bank's own 10.0 per cent, giving Rs 1,200 crore. Add the four and gross outflowsThe sum of every category's balance times its run-off factor, before any inflow at all is subtracted. are Rs 15,924 crore.

The fourth row surprises people, and it deserves a sentence of its own. Undrawn committed lines are not money the bank has lent. Undrawn lines are promises to lend, sitting off the balance sheet, and in an ordinary month they cost nothing. In a stressed month a customer who fears that credit is about to become scarce draws down every line available before anybody can withdraw it. An undrawn line behaves like a deposit that runs the wrong way, and a measure that ignored it would miss the exact behaviour a stress produces. The everyday parallel is the overdraft facility on a small trader's account: unused for eleven months, and drawn to the last rupee in the twelfth, precisely when the bank can least afford it.

THE OUTFLOW WORKSHEET: A BALANCE, A FACTOR AND A PRODUCT ON EVERY ROW Vindhya Commercial Bank Limited, invented. Every factor in the third column is the bank's own working number, not a requirement. OUTFLOW CATEGORY BALANCE Rs CRORE FACTOR OUTFLOW Rs CRORE RELATIVE SIZE Retail deposits savings Rs 26,400 crore plus retail term Rs 29,280 crore 55,680 7.5% 4,176 Unsecured wholesale funding current accounts Rs 9,600 crore plus wholesale term Rs 11,520 crore 21,120 40.0% 8,448 Borrowings the whole borrowing book of the invented bank 8,400 25.0% 2,100 Undrawn committed lines off the balance sheet, and drawn hardest exactly when it hurts 12,000 10.0% 1,200 GROSS OUTFLOWS, BEFORE ANY INFLOW IS SUBTRACTED 15,924 4,176 + 8,448 + 2,100 + 1,200 The bar column is drawn to one scale so the second row can be seen doing more than the first, from a balance under half its size.
Retail deposits of Rs 55,680 crore at 7.5 per cent give Rs 4,176 crore, unsecured wholesale funding of Rs 21,120 crore at 40.0 per cent gives Rs 8,448 crore, borrowings of Rs 8,400 crore at 25.0 per cent give Rs 2,100 crore and undrawn committed lines of Rs 12,000 crore at 10.0 per cent give Rs 1,200 crore, for gross outflows of Rs 15,924 crore.

The bar column is where to start. The second bar is twice the first and it comes from a balance well under half its size. Nothing about that is hidden, and nothing about it is visible in a headline percentage either. The inversion becomes visible only when the worksheet is read one row at a time. Reading it that way is the argument for ever publishing a worksheet at all.

Risk Management Program Bootcamp — Fin Maverick

Why are inflows capped when outflows are not?

Because the stress the measure describes is happening to the bank's borrowers as well. Money the bank expects to receive inside the window is real, contractual and mostly reliable in an ordinary month, and an ordinary month is not what is being tested. So the inflow side is deliberately handicapped: some receipts are counted at less than their face value, and the count is capped so that a bank can never talk its denominator down to nothing by pointing at how much is due. Outflows are stressed upward and inflows are stressed downward, and that asymmetry is the design rather than a flaw in it.

Vindhya Commercial Bank Limited counts two inflow categories. Performing loan repayments falling due within thirty days are Rs 4,008 crore, and the bank's own inflow factor of 50.0 per cent counts Rs 2,004 crore of them. Money placed with another bank for a few days is the closest thing on the asset side to cash the institution has already decided to get back, so interbank placements of Rs 2,400 crore are counted at 100 per cent, giving Rs 2,400 crore. Counted inflows are therefore Rs 4,404 crore. Both factors are the bank's own working numbers and neither is a published rate.

Notice what the first of those two rows actually says. Rs 2,004 crore of contractual repayments, from borrowers who are paying today, is thrown away on purpose. A treasurer looking at the worksheet can point at it and say the money is coming. The discipline exists for exactly that reason. A measure that let an institution rely on its borrowers paying on time during a funding stress would have assumed away the thing it was built to test. The household version is the freelance payment again. The payment belongs in the plan for an ordinary month. Losing the job and losing the client have a way of arriving together, so the payment does not belong in the plan for the month the job is lost.

THE GATE ON THE INFLOW SIDE, AND WHAT IT DELIBERATELY THROWS AWAY One rupee scale across both rows. Vindhya Commercial Bank Limited, invented; both inflow factors are the bank's own working numbers. PERFORMING LOAN REPAYMENTS DUE INSIDE THE THIRTY DAY WINDOW Rs 4,008 crore contractually due, borrowers performing today 50.0 per cent the bank's own Rs 2,004 crore COUNTED Rs 2,004 crore NOT COUNTED INTERBANK PLACEMENTS Rs 2,400 crore placed with other banks 100 per cent the bank's own Rs 2,400 crore COUNTED IN FULL Counted inflows Rs 4,404 crore Gross outflows of Rs 15,924 crore less counted inflows of Rs 4,404 crore gives the thirty day net cash outflow of Rs 11,520 crore. THE ASYMMETRY IS THE POINT, NOT AN OVERSIGHT Outflows are pushed up by the run-off factors and inflows are pulled down by the inflow factors, so a bank cannot argue its denominator away by naming what is due to it.
Performing loan repayments of Rs 4,008 crore are counted at the bank's own 50.0 per cent inflow factor so only Rs 2,004 crore enters the computation, interbank placements of Rs 2,400 crore are counted in full, and counted inflows of Rs 4,404 crore leave the thirty day net cash outflow at Rs 11,520 crore.

The arithmetic is now complete. Gross outflows of Rs 15,924 crore less counted inflows of Rs 4,404 crore give a thirty day net cash outflowGross outflows less counted inflows, which is the denominator of the ratio and a modelled figure rather than a measured one. of Rs 11,520 crore, and the buffer of Rs 14,400 crore over that denominator reads 125.0 per cent. One number to remember and one trap to avoid with it: the thirty day net cash outflow of Rs 11,520 crore and the government securities of Rs 11,520 crore inside the buffer are two different objects that happen to be the same size, and they sit on opposite sides of the same ratio. Which of the two is meant has to be said every single time.

Try it out

Rs 4,008 crore of performing loan repayments falls due inside the thirty day window and only Rs 2,004 crore of it is counted. Why is the other half thrown away?

Which category is a fifth of the balances and half the outflow?

Unsecured wholesale funding, and seeing that line is seeing what the whole measure exists to say. The four outflow categories sit on balances of Rs 97,200 crore between them. Retail deposits are Rs 55,680 crore of that, being 57.3 per cent, and they produce Rs 4,176 crore of outflow, being 26.2 per cent of gross outflows of Rs 15,924 crore. Unsecured wholesale funding is Rs 21,120 crore, being 21.7 per cent of the balances, and it produces Rs 8,448 crore, being 53.1 per cent of gross outflows. A fifth of the money produces over half the modelled outflow, and the inversion happens entirely inside the factor column.

The reason is not mysterious and it is worth saying in plain words. The bank's own assumed run-off on unsecured wholesale funding, at 40.0 per cent, is 5.33 times its assumed run-off on retail deposits, at 7.5 per cent. Behind that multiple is a view about behaviour. A treasury team at another institution watches a screen all day, moves at the first sign of trouble and has nothing tying it to the bank. A salaried household with a savings account watches nothing, moves slowly, and has a standing instruction and a decade of habit tying it to the branch. The factor column is a behavioural assumption wearing a percentage sign, and it is where the argument about this measure always lives.

Think of a small restaurant with two kinds of customer. Two hundred neighbourhood regulars come in for a hundred rupees each, and one office contract books lunch for eighty people every weekday. The regulars are the bigger revenue. One phone call ends the contract, and the regulars leave one funeral, one move and one bad meal at a time. The contract is the bigger risk. Any owner who ranked those two by revenue would rank the wrong one first, and any reader who ranks this bank's funding by balance does the same thing.

A FIFTH OF THE BALANCES, OVER HALF THE OUTFLOW Same four categories, same order, both sides on one percentage scale. Vindhya Commercial Bank Limited, invented. SHARE OF THE BALANCES the factors are applied to, Rs 97,200 crore SHARE OF GROSS OUTFLOWS that those factors produce, Rs 15,924 crore 57.3 per cent Retail deposits 26.2 per cent 21.7 per cent Unsecured wholesale 53.1 per cent 8.6 per cent Borrowings 13.2 per cent 12.3 per cent Undrawn lines 7.5 per cent THE TOP TWO ROWS SWAP LENGTH BETWEEN THE TWO SIDES, AND NOTHING BUT THE FACTOR MOVED The bank's own assumed run-off on unsecured wholesale funding of 40.0 per cent is 5.33 times its assumed run-off on retail deposits of 7.5 per cent.
Retail deposits are 57.3 per cent of the balances the factors are applied to and contribute 26.2 per cent of gross outflows, while unsecured wholesale funding is 21.7 per cent of the balances and contributes 53.1 per cent, because its assumed run-off factor is 5.33 times the retail one.
Try it out

Which outflow category produces the largest outflow at Vindhya Commercial Bank Limited, and is it also the largest balance?

How far can any one assumption move before the ratio reaches 100.0 per cent?

There is only one distance, so start with it rather than with the assumptions. The buffer of Vindhya Commercial Bank Limited is Rs 14,400 crore and its thirty day net cash outflow is Rs 11,520 crore, so the net cash outflow can rise by Rs 2,880 crore before the two are equal. The gap of Rs 2,880 crore is the headroomThe amount by which the modelled outflow could rise before a ratio reached 100.0 per cent, which in this guide is one figure that every sensitivity turns out to be., and it is a single number. Every sensitivity in this measure is that one Rs 2,880 crore wearing a different coat.

Worked out one at a time, they give five sentences that sound unrelated and are not. Retail run-off rising from 7.5 to 12.67 per cent on the retail balance of Rs 55,680 crore adds Rs 2,880 crore. Unsecured wholesale run-off rising from 40.0 to 53.64 per cent on Rs 21,120 crore adds Rs 2,880 crore. Borrowings run-off rising from 25.0 to 59.29 per cent on Rs 8,400 crore adds Rs 2,880 crore. Undrawn line drawdown rising from 10.0 to 34.00 per cent on Rs 12,000 crore adds Rs 2,880 crore. Counted inflows falling from Rs 4,404 crore to Rs 1,524 crore, a fall of 65.4 per cent, takes away Rs 2,880 crore of subtraction. The same movement is simply seen from the other side.

One distance behind five rows is what makes a sensitivity table coherent instead of a list of disconnected facts. There is one distance and five ways of walking it, and once a reader sees that, no individual row in such a table can surprise them again. The same fact settles how any sensitivity table should be read: the headroom comes first, and each row is then checked for moving the denominator by exactly that amount. If one of them does not, either the row is wrong or it is measuring something other than the crossing.

FIVE DIFFERENT SENTENCES, ONE MOVEMENT OF Rs 2,880 CRORE Every arrow is the same length because every crossing is the same distance. Vindhya Commercial Bank Limited, invented. NET CASH OUTFLOW Rs 11,520 CRORE coverage 125.0 per cent on the bank's own factors Rs 14,400 CRORE coverage 100.0 per cent, arithmetic and not a rule Retail deposit run-off 7.5 per cent a rise of 5.17 points, being 1.69 times itself 12.67 per cent Unsecured wholesale run-off 40.0 per cent a rise of 13.64 points, being 1.34 times itself 53.64 per cent Borrowings run-off 25.0 per cent a rise of 34.29 points, being 2.37 times itself 59.29 per cent Undrawn line drawdown 10.0 per cent a rise of 24.00 points, being 3.40 times itself 34.00 per cent Counted inflows Rs 4,404 crore a fall of Rs 2,880 crore, being 65.4 per cent of them Rs 1,524 crore THE HEADROOM IS ONE NUMBER: Rs 14,400 CRORE LESS Rs 11,520 CRORE = Rs 2,880 CRORE A real stress moves several of these at once and in the same direction, so a single crossing is a teaching device.
Retail run-off moving from 7.5 to 12.67 per cent, unsecured wholesale from 40.0 to 53.64, borrowings from 25.0 to 59.29, undrawn drawdown from 10.0 to 34.00, or counted inflows falling by 65.4 per cent are five different sentences describing one movement of Rs 2,880 crore in the thirty day net cash outflow.
Try it out

The ratio at Vindhya Commercial Bank Limited reads 125.0 per cent on a buffer of Rs 14,400 crore and a thirty day net cash outflow of Rs 11,520 crore. Before anything below is moved: how far would the retail run-off assumption of 7.5 per cent have to rise, on its own, to take the reading to 100.0 per cent?

Play with it

Move one assumption at a time and watch every road lead to the same Rs 2,880 crore

The control below selects which of the five assumptions moves. The other four stay pinned at the invented bank's own working values, listed in the table below. None of the six is a requirement, a published rate or a fact about banking in India. Every factor here is the reader's own control and the 100.0 per cent line is arithmetic rather than a rule.

LineBalance Rs croreFactor, the bank's ownRs crore
Retail deposits55,6807.5 per cent4,176
Unsecured wholesale funding21,12040.0 per cent8,448
Borrowings8,40025.0 per cent2,100
Undrawn committed lines12,00010.0 per cent1,200
Gross outflows97,200weighted 16.4 per cent15,924
Performing loan repayments due4,00850.0 per cent2,004
Interbank placements2,400100 per cent2,400
Counted inflows6,40868.7 per cent4,404
Net cash outflow over thirty daysbuffer Rs 14,400 crore11,520
Coverage reading14,400 over 11,520125.0 per cent

The five solved crossings to 100.0 per cent, every one a movement of Rs 2,880 crore: retail run-off to 12.67 per cent, a rise of 5.17 points and 1.69 times itself; unsecured wholesale run-off to 53.64 per cent, a rise of 13.64 points and 1.34 times itself; borrowings run-off to 59.29 per cent, a rise of 34.29 points and 2.37 times itself; undrawn line drawdown to 34.00 per cent, a rise of 24.00 points and 3.40 times itself; and counted inflows falling to Rs 1,524 crore, a fall of 65.4 per cent. Ranked in percentage points the order is retail, wholesale, undrawn, borrowings. Ranked as a multiple of the factor itself the order is wholesale, retail, borrowings, undrawn. At zero counted inflows the reading is 14,400 over 15,924, being 90.4 per cent.

0.00 per cent7.50 per cent25.00 per cent
THE COMPUTATION REDRAWN AS ONE ASSUMPTION MOVES All three bars share one rupee scale. Vindhya Commercial Bank Limited, invented; the buffer of Rs 14,400 crore never moves in this illustration. GROSS OUTFLOWS Rs 15,924 crore Retail deposits Rs 4,176 crore Unsecured wholesale Rs 8,448 crore Borrowings Rs 2,100 crore Undrawn lines Rs 1,200 crore COUNTED INFLOWS, SUBTRACTED Rs 4,404 crore NET CASH OUTFLOW OVER THIRTY DAYS Rs 11,520 crore the buffer, Rs 14,400 crore THE COVERAGE READING, ON A SCALE FROM 40 TO 200 PER CENT 40 80 120 160 200 125.0 per cent The dashed line at 100.0 per cent is where the buffer equals the modelled outflow. It is arithmetic, and it is not a requirement set by anybody.
Gross outflows
15,924
Counted inflows
4,404
Net cash outflow
11,520
Coverage reading
125.0 per cent

With these factors the modelled thirty day net cash outflow is Rs 11,520 crore and the buffer of Rs 14,400 crore reads 125.0 per cent, which reproduces the invented bank's own computation exactly.

Educational illustration. Invented figures throughout. All four run-off factors, both inflow factors and the composition of the buffer are the bank's own working numbers; none of them is a requirement, a published rate, a haircut or an effective date, and none of them is a fact about banking in India. Only one assumption moves at a time and the other four stay at the bank's own values. A real stress moves several at once and in the same direction. The 100.0 per cent line is the point at which the buffer equals the modelled outflow and is labelled as arithmetic rather than as a rule. Rupee figures are rounded to the nearest crore for display.
Try it out

Five different assumptions each take the reading to 100.0 per cent on their own. What do the five have in common?

Derivatives Foundation Bootcamp — Fin Maverick

Which assumption does the answer depend on most?

Ask that question and watch it split in two. There are two honest ways to measure how far an assumption has to move, and they give different winners. Measured in percentage points, retail run-off has to move least: 5.17 points, against 13.64 for unsecured wholesale, 24.00 for undrawn line drawdown and 34.29 for borrowings. On that ranking retail deposits are the most sensitive assumption in the computation. Measured as a multiple of the factor itself, unsecured wholesale has to move least: 1.34 times, against 1.69 for retail, 2.37 for borrowings and 3.40 for undrawn. On that ranking unsecured wholesale funding is the most sensitive. Both rankings are arithmetically correct and they name different categories at the top.

Neither one is a trick. In points, retail moves least because the balance underneath it is the largest on the table, so a small change in the factor moves a lot of rupees. As a multiple, wholesale moves least because its factor is already high, so a proportionally modest push on an already severe assumption produces the same rupees. Which assumption matters most is a fact about how the question was asked and not a fact about the bank. The basis question is worth carrying into every sensitivity table.

The practical consequence is unglamorous and important. A sensitivity table published without stating its basis has answered a question nobody can identify. A reader looking at a list headed most sensitive assumption cannot tell whether the author measured points or multiples, and so cannot tell whether the top row means the factor that would move most easily or the factor that sits on the most money. The basis has to be established before the order is read, and if nobody can name it, the ordering is not information.

TWO CORRECT RANKINGS, AND THEY DISAGREE AT THE TOP Same four assumptions, same crossing, two bases of measurement. Vindhya Commercial Bank Limited, invented. RANKED BY HOW FAR THE FACTOR MUST MOVE IN PERCENTAGE POINTS RANKED BY HOW FAR THE FACTOR MUST MOVE AS A MULTIPLE OF ITSELF 1 Retail deposits 5.17 points 2 Unsecured wholesale 13.64 points 3 Undrawn lines 24.00 points 4 Borrowings 34.29 points 1 Unsecured wholesale 1.34 times 2 Retail deposits 1.69 times 3 Borrowings 2.37 times 4 Undrawn lines 3.40 times the two solid lines are the swap A SENSITIVITY TABLE PUBLISHED WITHOUT ITS BASIS HAS ANSWERED A QUESTION NOBODY CAN IDENTIFY
In percentage points the order is retail 5.17, unsecured wholesale 13.64, undrawn 24.00 and borrowings 34.29, while as a multiple of the factor itself it is unsecured wholesale 1.34, retail 1.69, borrowings 2.37 and undrawn 3.40, so the top two categories swap places between two rankings that are both correct.
Try it out

Which assumption does the coverage reading at Vindhya Commercial Bank Limited depend on most?

Debt Capital Markets Bootcamp — Fin Maverick

Can any single early warning indicator break this ratio on its own?

No, and that answer is worth more than it looks. Vindhya Commercial Bank Limited keeps seven early warning indicators numbered W1 to W7 with its own amber and red triggers on each. W5 watches how much of the undrawn committed lines customers have actually drawn, and the bank's own triggers put it amber at 15.0 per cent and red at 25.0 per cent of the total. The drawdown assumption inside the coverage computation is 10.0 per cent, two thirds of the bank's own amber trigger. So run the indicator forward and see where the reading goes.

At W5 amber, drawings of Rs 1,800 crore take the thirty day net cash outflow to Rs 12,120 crore and the reading to 118.8 per cent. At W5 red, drawings of Rs 3,000 crore take the net cash outflow to Rs 13,320 crore and the reading to 108.1 per cent. Breaking the ratio on that assumption alone would need a drawdown of 34.0 per cent, so the indicator is red, the treasurer is in a difficult meeting, and the coverage reading is still comfortably above 100.0 per cent. A stock divided by a sum of four outflows and two inflows cannot be broken by any one of its parts moving alone, and that is arithmetic rather than an opinion about the bank.

Now hold the two facts together. The pair is the lesson. The ratio is robust to any single move and therefore slow. The indicators are sensitive to a single move and therefore noisy. An institution that watched only the ratio would learn nothing until several things had gone wrong at once; an institution that watched only the indicators would spend its year chasing amber lights that meant nothing on their own. Both are needed, and they are needed precisely because they fail in opposite directions. The everyday version is a car. The fuel gauge is slow, honest and useless as an early warning. The noise the engine makes is immediate, alarming and often nothing at all.

EVEN AT ITS OWN RED TRIGGER, ONE INDICATOR CANNOT BREAK THE READING Only the drawdown assumption moves; the other five factors stay at the invented bank's own values. COVERAGE READING, PER CENT 145 130 115 100 90 0 10.0 15.0 25.0 34.0 40 100.0 per cent UNDRAWN COMMITTED LINE DRAWDOWN ASSUMPTION, PER CENT OF Rs 12,000 CRORE FOUR POINTS ON THE SAME CURVE 10.0 per cent, the assumption used: 125.0 15.0 per cent, W5 amber trigger: 118.8 25.0 per cent, W5 red trigger: 108.1 34.0 per cent, where the reading is 100.0 The dashed line at 100.0 per cent is where the buffer equals the modelled outflow. It is arithmetic and not a requirement set by anybody. Every trigger on this curve is the invented bank's own working number, and none of them is a requirement or a published threshold.
The undrawn line drawdown assumption inside the ratio is 10.0 per cent while the bank's own indicator W5 turns amber at 15.0 and red at 25.0, and even at the red trigger the reading is 108.1 per cent, because breaking it on that assumption alone would take 34.0 per cent.
Try it out

The invented bank's indicator W5 on undrawn committed line drawdown turns red at 25.0 per cent. What does the coverage reading show at that point?

Measuring Risk in a Portfolio — free micro-course from Fin Maverick

How does 125.0 per cent sit beside a scenario that consumes most of the same buffer?

The reconciliation comes before the second number. In the wrong order the two look like a contradiction, and they are not. Vindhya Commercial Bank Limited runs two different sets of outflow assumptions over the same thirty days. The computation in this guide produces a net cash outflow of Rs 11,520 crore, an average of Rs 384 crore a day. The bank's own severe scenario is a harsher set of assumptions it wrote for itself, and it produces Rs 13,200 crore over the same window, an average of Rs 440 crore a day. Divide one by the other: 13,200 over 11,520 is 1.146. The bank's own severe scenario is 14.6 per cent harsher over thirty days than the computation this guide has built, and the same buffer of Rs 14,400 crore therefore reads 109.1 per cent against it instead of 125.0 per cent.

Now the second number can be stated safely. Under that harsher scenario the buffer of Rs 14,400 crore has Rs 13,200 crore of it consumed by day 30, or 91.7 per cent, leaving Rs 1,200 crore or 8.3 per cent. One buffer measured against two different assumption sets gives both readings, so the headline says a quarter more than needed, the bank's own scenario says almost all of it gone, and both are correct. How long that remaining Rs 1,200 crore lasts, and what the resulting horizon in days actually means, is the subject of the survival horizon and is covered separately; it is named here only as the other reading of the same buffer.

ONE BUFFER, TWO SETS OF OUTFLOW ASSUMPTIONS, TWO CORRECT READINGS Both bars cover the same thirty days and are drawn on one rupee scale. Vindhya Commercial Bank Limited, invented. the buffer, Rs 14,400 crore THE COMPUTATION IN THIS GUIDE: NET CASH OUTFLOW Rs 11,520 CRORE OVER THIRTY DAYS reads 125.0 per cent headroom Rs 2,880 crore THE BANK'S OWN SEVERE SCENARIO: Rs 13,200 CRORE CONSUMED OVER THE SAME THIRTY DAYS reads 109.1 per cent Rs 1,200 crore of the buffer left at day 30, being 8.3 per cent of it 13,200 over 11,520 = 1.146, so the bank's own severe scenario is 14.6 per cent harsher across the same window. 125.0 PER CENT, 109.1 PER CENT AND 91.7 PER CENT OF THE BUFFER CONSUMED ARE THREE WAYS OF SAYING ONE THING The buffer did not change between the two bars. Only the assumptions about what leaves did, and that is the whole reconciliation.
The same buffer of Rs 14,400 crore reads 125.0 per cent against the standardised net cash outflow of Rs 11,520 crore and 109.1 per cent against the bank's own severe scenario of Rs 13,200 crore, which is 14.6 per cent harsher and leaves Rs 1,200 crore at day 30.

The reader who stops at the headline, and what it costs

The computation is correct, the reading of 125.0 per cent is reported accurately, and then somebody writes the second sentence: a quarter more than needed. The second sentence is where it goes wrong, and it goes wrong in four separate ways at once, each of them already shown above.

First, the headroom is not a quarter of anything useful. The headroom is Rs 2,880 crore, and the thirty day net cash outflow only has to rise by that much for the reading to reach 100.0 per cent. Retail run-off moving from 7.5 to 12.67 per cent does it on its own. So does unsecured wholesale moving from 40.0 to 53.64, borrowings moving from 25.0 to 59.29, undrawn drawdown moving from 10.0 to 34.00, or counted inflows falling by 65.4 per cent. Five single assumptions each reach the crossing without help from any of the others, and a real stress moves several of them at once and in the same direction.

Second, the buffer side reaches the same place. If the buffer of Rs 14,400 crore fell to Rs 11,520 crore, a fall of 20.0 per cent, the reading would also be 100.0 per cent. And the composition makes that exact rather than approximate: buffer component H1 at Rs 1,920 crore plus buffer component H4 at Rs 960 crore is Rs 2,880 crore, so losing H1 and H4 entirely takes the reading to precisely 100.0 per cent and leaves the buffer as government securities alone.

Third, the ranking of which assumption matters most has two correct answers and the reader has usually seen only one of them. Fourth and worst, the bank's own severe scenario consumes Rs 13,200 crore of the same buffer over the same thirty days, being 91.7 per cent of it, and anybody who met that figure without first being told that the scenario is 14.6 per cent harsher will conclude that one of the two numbers must be wrong. Neither is wrong, and the cost of the mistake is that a treasurer who could have explained the gap in one sentence spends a board meeting defending a contradiction that was never there.

One buffer, two sets of outflow assumptions, two coverage answers. See which reconciles.

Who actually reads this number, and what do they do with it?

Four different people read it and only one of them can see how it was built. The difference in what each can see decides what each of them can honestly say. Inside Vindhya Commercial Bank Limited the asset liability management committee G4 sets the behavioural assumptions, so its members are the only readers holding both the reading and the factor column. The committee never asks about the level of the reading. The real question is which factor it would have to defend if the reading fell, and the arithmetic answers that one: retail run-off sits on the largest balance, so it moves the denominator fastest per point of change.

An analyst outside the bank reads a published ratio and cannot see the factor column at all. The useful analytical move is therefore comparison rather than level. A bank funded mostly by retail deposits and a bank funded mostly by unsecured wholesale funding build wildly different denominators from the same balance sheet size. Two banks reporting the same reading with very different funding mixes are therefore not in the same position. The reading is a number; the funding mix underneath it is the information, and only one of the two is in the headline.

A lender to the bank, meaning another institution deciding whether to place money with it for a week, is reading for something narrower again: whether this institution can pay next month without needing that lender to roll over. And a depositor, in the end, is reading nothing at all. Almost no depositor has heard of the measure. Depositors are the reason the whole apparatus exists. A buffer requirement is a rule written for people who will never read it, enforced on their behalf by somebody who will.

Where does the standard come from, and what actually binds an Indian bank?

Two separate acts, and running them together is the most common error on this subject. The liquidity coverage ratio is a Basel standard, published by the Bank for International Settlements at bis.org, and that is where the shape of the measure comes from: a stock of monetisable assets over a modelled thirty day stressed net cash outflow, built from categories, factors and a cap on what may be counted as arriving. Naming that origin tells a reader where the idea was born. The origin tells an Indian reader almost nothing about what any bank in India actually has to do.

The binding rules for a bank in India come from the Reserve Bank of India at rbi.org.in: which assets may be counted as liquid, at what haircut, with what run-off factor by category, with what inflow factor and under what cap on inflows, on what reporting cycle, and from what date. The six factors used in this guide correspond directly to those items. Every single one of them is set in the Indian rule. The global standard supplies the frame and the Indian implementation supplies every number the answer is actually made of, so an account naming only the first has handed the reader an empty box.

THE ORIGIN AND THE BINDING VERSION ARE TWO DIFFERENT THINGS Same six items, same order, in both panels. Nothing on this drawing states any actual requirement. THE ORIGIN OF THE MEASURE Bank for International Settlements, bis.org WHAT BINDS A BANK IN INDIA Reserve Bank of India, rbi.org.in The definition of the measure PUBLISHED HERE The definition of the measure IMPLEMENTED HERE Which assets count as liquid FRAMED ONLY Which assets count as liquid SET HERE The haircut applied to each of them FRAMED ONLY The haircut applied to each of them SET HERE The run-off factor for each category FRAMED ONLY The run-off factor for each category SET HERE The inflow factor and the cap on inflows FRAMED ONLY The inflow factor and the cap on inflows SET HERE The reporting cycle and the date it applies from FRAMED ONLY The reporting cycle and the date it applies from SET HERE EVERY NUMBER THE ANSWER IS MADE OF SITS IN THE RIGHT HAND PANEL The six factors used in this worked example are Vindhya Commercial Bank Limited's own working numbers. Confirm the binding version at source.
The Bank for International Settlements publishes the liquidity coverage standard, while which assets count, at what haircut, with what run-off and inflow factors, under what cap and from what date all come from the Reserve Bank of India, so an account naming only the global standard has told an Indian reader nothing about the six choices the answer is made of.
Try it out

Which body sets the run-off factors, the haircuts and the cap on inflows that actually bind a bank in India?

India

What is named here, and where the binding version lives

Every balance, factor, component, trigger and reading belongs to Vindhya Commercial Bank Limited and is labelled as the bank's own throughout. The minimum ratio, the asset eligibility rules, the haircuts, the run-off and inflow factors, the cap on inflows and the effective date are set by an authority instead, and that authority is named below.

The liquidity coverage ratio is a Basel standard published by the Bank for International Settlements at bis.org, and that is the origin of the measure and of nothing else here. The rules that bind a bank in India, including which assets count as liquid, at what haircut, with what run-off factors by category, with what inflow factors and cap, on what reporting cycle and from what date, come from the Reserve Bank of India at rbi.org.in. The Reserve Bank of India is the source for anything to be relied on, and the Basel standard explains only where the shape of the measure came from. Banking operational convention in India is a separate matter again and is described by the Indian Banks Association at iba.org.in.

The support a central bank provides in a stress, on what terms and against what security, is a separate subject entirely. The invented bank's own liquidity appetite clause A6 says it survives thirty days of its own severe scenario with no recourse to the central bank. The clause records a choice the institution made, not what any central bank would provide.

Designing the stress scenario the factors express is a separate subject. The maturity ladder and the liquidity gap are covered separately, and no bridge runs between them and this measure: the ladder has no thirty day point, the two measures describe different conditions, and no reconciliation between them can be constructed from the figures used here. The survival horizon is covered separately and appears here only as the other reading of the same buffer. The net stable funding ratio is covered separately and is never a longer version of this measure: it answers a one year structural question about how funding is matched to asset life. The coverage ratio answers a thirty day question about whether the institution can pay. Funding concentration and the contingency funding plan are covered separately. Capital adequacy and the leverage measure are solvency measures and belong elsewhere entirely. A repo, a certificate of deposit and a government security are named here and taught in the fixed income material.

Sources

SourceDocumentSite
Reserve Bank of IndiaWhat actually binds a bank in India on liquidity coverage: eligible liquid assets, haircuts, run-off and inflow factors, the cap on inflows, the reporting cycle and the date of applicationrbi.org.in
Bank for International SettlementsThe Basel liquidity standards that the Indian rule implements, being the liquidity coverage ratio, the net stable funding ratio and the liquidity monitoring toolsbis.org
Indian Banks AssociationBanking operational convention in Indiaiba.org.in

Vindhya Commercial Bank Limited is invented.
Educational material. Not advice on any investment, tax, budget or market position.

← PreviousNext →
Fin Maverick Micro CoursesExplore Micro Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsCareersShowdown
RESOURCES
All CoursesMicro CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.