DEMO

VL0030

ModelVersion 6a215051b9a9449ca82aaa3d · snapshot 9da2a5d9a295…

Back to run
Stage
S2
Trigger: DPD > 30 backstop
12m PD
2.17%
Lifetime PD
8.39%
LGD
49.85%
EAD
₹1,30,000
Model ECL
₹2,910.52
RBI floor
₹6,500.00
Final ECL
₹6,500.00
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%₹2,810.31
downside35%-1.10002.59%₹3,460.28
upside25%0.45001.71%₹2,301.21

LGD breakdown

ComponentValue
Collateral value140000.0000
Haircut0.3000
Discounted recovery70000.0000
Downturn multiplier1.2000
LGD0.4985
EAD amortization schedule
View data table
YearEAD
Y1₹1,30,000
Y2₹1,03,195
Y3₹72,905
Y4₹38,677