HI DAVID i think there is mistakes in your exl 7.a.2 first the LGD IS NOT SET ON THE RIGHT CELL second: why do you calculate the umul pd like you do: 1-(1-pd)^sd isn't it supposed to be: 1-(1-pd)^tenor? would apprechiate if u can help...