DEMO

VL0016

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
49.34%
EAD
₹1,16,000
Model ECL
₹1,242.03
RBI floor
₹1,160.00
Final ECL
₹1,242.03
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%₹1,197.78
downside35%-1.10002.59%₹1,481.74
upside25%0.45001.71%₹977.24

LGD breakdown

ComponentValue
Collateral value126000.0000
Haircut0.3000
Discounted recovery63000.0000
Downturn multiplier1.2000
LGD0.4934
EAD amortization schedule
View data table
YearEAD
Y1₹1,16,000
Y2₹92,081
Y3₹65,054
Y4₹34,512