DEMO

VL0018

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
49.42%
EAD
₹1,18,000
Model ECL
₹1,265.47
RBI floor
₹1,180.00
Final ECL
₹1,265.47
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%₹1,220.38
downside35%-1.10002.59%₹1,509.70
upside25%0.45001.71%₹995.68

LGD breakdown

ComponentValue
Collateral value128000.0000
Haircut0.3000
Discounted recovery64000.0000
Downturn multiplier1.2000
LGD0.4942
EAD amortization schedule
View data table
YearEAD
Y1₹1,18,000
Y2₹93,669
Y3₹66,175
Y4₹35,107