DEMO

VL0006

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
48.91%
EAD
₹1,06,000
Model ECL
₹1,124.86
RBI floor
₹1,060.00
Final ECL
₹1,124.86
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%₹1,084.79
downside35%-1.10002.59%₹1,341.95
upside25%0.45001.71%₹885.04

LGD breakdown

ComponentValue
Collateral value116000.0000
Haircut0.3000
Discounted recovery58000.0000
Downturn multiplier1.2000
LGD0.4891
EAD amortization schedule
View data table
YearEAD
Y1₹1,06,000
Y2₹84,143
Y3₹59,445
Y4₹31,537