DEMO

VL0013

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
49.22%
EAD
₹1,13,000
Model ECL
₹1,206.88
RBI floor
₹1,130.00
Final ECL
₹1,206.88
Inputs
EIR
12.00%
Tenor (yrs)
4.00
Weighting mode
ecl
Weighted 12m PD
2.17%

Per-scenario

ScenarioWeightFwd Z12m PDModel ECL
base40%-0.29542.09%₹1,163.88
downside35%-1.10002.59%₹1,439.80
upside25%0.45001.71%₹949.58

LGD breakdown

ComponentValue
Collateral value123000.0000
Haircut0.3000
Discounted recovery61500.0000
Downturn multiplier1.2000
LGD0.4922
EAD amortization schedule
View data table
YearEAD
Y1₹1,13,000
Y2₹89,700
Y3₹63,371
Y4₹33,619