ECL Workspace

← AccountsExample BankReporting date31 Mar 2027RunQ4 FY27 reportingCalculated

Account AJ0000

Jewel · D. Patel · Borrower BR-40227 · Reporting date 31 Mar 2027 · Run 01

Outstanding balance

₹1,20,000

Stage

Stage 3 · lifetime, 12 months

NPA (credit-impaired) · Staging policy v1

Model ECL

₹36,288

Bank reference

₹42,820

Difference

₹-6,532

Inspect calculation Compare with bank

1 · Why this stage?

Account is credit-impaired (NPA). Evidence: seed_loan_master.csv, 31 Mar 2027.

2 · What exposure was used?

Contractual amortising schedule, 12 months remaining. EAD at each period is the expected outstanding balance after scheduled repayments; no undrawn commitment on this facility.

3 · What default risk was used?

AGRI_JEWEL v1 v1, rating grade B, lifetime horizon (Stage 3). Marginal default probability per period, conditioned on each scenario.

4 · What recoveries were assumed? Workout LGD v1 — secured by gold.

Recovery assumptions
Assumption	Value	Assumption	Value
Collateral valuation	₹1,32,000	Valuation date	31 Mar 2027
Haircut	10.0%	Recovery lag	—
Recovery costs	—	Effective LGD	30.2%

5 · How was ECL calculated? Period contributions, discounted at the effective interest rate of 10.0%. Base scenario shown; weighted result below.

Period contributions to expected credit loss
Period	Scen.	Marginal PD	Cum. PD	EAD	LGD	Discount	ECL contrib.
Year 1 (Mar 27–Mar 28)	base	100.00%	100.00%	₹1,20,000	30.2%	1.000	₹36,288

Traceability

Where each input came from
Input	Source
Outstanding balance	seed_loan_master.csv · 31 Mar 2027
Days past due / rating	seed_loan_master.csv · 31 Mar 2027
Collateral value	seed_loan_master.csv · 31 Mar 2027
PD parameters	AGRI_JEWEL v1 v1
LGD parameters	Workout LGD v1

Borrower exposures

No other exposures for this borrower.

Reconciliation

Bank reference ECL ₹42,820 · difference ₹-6,532 · outside tolerance

Open comparison