DEMO

VL0008

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S1
Trigger: no SICR trigger
12m PD
2.17%
Lifetime PD
8.39%
LGD
49.00%
EAD
₹1,08,000
Model ECL
₹1,148.29
RBI floor
₹1,080.00
Final ECL
₹1,148.29
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%₹1,107.39
downside35%-1.10002.59%₹1,369.91
upside25%0.45001.71%₹903.48

LGD breakdown

ComponentValue
Collateral value118000.0000
Haircut0.3000
Discounted recovery59000.0000
Downturn multiplier1.2000
LGD0.4900
EAD amortization schedule
View data table
YearEAD
Y1₹1,08,000
Y2₹85,731
Y3₹60,567
Y4₹32,132