DEMO

VL0021

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
100.00%
EAD
₹1,21,000
Model ECL
₹2,625.54
RBI floor
₹1,210.00
Final ECL
₹2,625.54
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%₹2,532.00
downside35%-1.10002.59%₹3,132.25
upside25%0.45001.71%₹2,065.79

LGD breakdown

ComponentValue
Collateral value0.0000
Haircut1.0000
Discounted recovery0.0000
Downturn multiplier1.2000
LGD1.0000
EAD amortization schedule
View data table
YearEAD
Y1₹1,21,000
Y2₹96,051
Y3₹67,858
Y4₹36,000