C&D Portfolio Intelligence
NovaTech Global · illustrative portfolio

IFRS 16 scenario modeler

Blend-and-extend, exit and downsize, in cash and in P&L.

White-label demo. Synthetic portfolio. Filters, search and scenarios are live — every figure recomputes from one shared data model.
Right-of-use asset
$1.61B
net of depreciation
Annual interest + dep.
$401.6M
P&L lease cost
Avg discount rate
5.4%
incremental borrowing

The calculation the incumbent cannot run at portfolio scale

A cash view tells the CFO what leaves the bank. It does not tell them what a lease event does to the balance sheet. Under IFRS 16 every blend-and-extend, exit or downsize remeasures the lease liability and the right-of-use asset, and the difference lands in the P&L. Pick a lease and a move and see it in cash and in P&L before it is committed. The lease list respects the page filters.

Source: NovaTech Global synthetic portfolio · decision layer · illustrative IFRS 16 mechanics

Scenario modeler

Select a lease and a strategy. Figures recompute live from the lease's own schedule.

Before vs after

Liability run-off

How the filtered lease liability amortises over the next ten years

Buy-out vs ride-out

Every lease: cost to buy out early (liability + penalty + unamortised fit-out) against cost to ride out to expiry (remaining rent). Below the dashed line = cheaper to leave

Best buy-out candidates

Largest saving from exiting early vs riding out

BuildingBuy-outRide-outSaving