ECL Workspace

← AccountsExample BankReporting date31 Mar 2027RunQ4 FY27 reportingCalculated

Account VLRS01

Auto · B. Joshi · Borrower BR-40052 · Reporting date 31 Mar 2027 · Run 01

Outstanding balance

₹1,50,000

Stage

Stage 2 · lifetime, 48 months

Restructured (forborne) · Staging policy v1

Model ECL

₹3,396

Bank reference

₹3,396

Difference

₹-0

Inspect calculation Compare with bank

1 · Why this stage?

The account is restructured (forborne). Evidence: seed_loan_master.csv, 31 Mar 2027.

2 · What exposure was used?

Contractual amortising schedule, 48 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?

VEHICLE_LOAN v1 v1, rating grade B, lifetime horizon (Stage 2). Marginal default probability per period, conditioned on each scenario.

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

Recovery assumptions
Assumption	Value	Assumption	Value
Collateral valuation	₹1,60,000	Valuation date	31 Mar 2027
Haircut	30.0%	Recovery lag	—
Recovery costs	—	Effective LGD	50.4%

5 · How was ECL calculated? Period contributions, discounted at the effective interest rate of 12.0%. 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	2.09%	2.09%	₹1,50,000	50.4%	0.893	₹1,412
Year 2 (Mar 28–Mar 29)	base	2.05%	4.14%	₹1,19,071	50.4%	0.797	₹980
Year 3 (Mar 29–Mar 30)	base	2.01%	6.15%	₹84,121	50.4%	0.712	₹605
Year 4 (Mar 30–Mar 31)	base	1.96%	8.11%	₹44,628	50.4%	0.636	₹281

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	VEHICLE_LOAN v1 v1
LGD parameters	Workout LGD v1

Borrower exposures

No other exposures for this borrower.

Reconciliation

Bank reference ECL ₹3,396 · difference ₹-0 · within tolerance

Open comparison