Back to ToolsExposure vs ECL Provision by Stage (M KES)
ECL Provision Distribution by Stage
IFRS 9 Expected Credit Loss Modeler
Institutional Expected Credit Loss (ECL) stress-testing suite for Kenyan SACCOs and financial institutions. Model Stage 1 (12m), Stage 2 (Lifetime SICR), and Stage 3 (Impaired) provisions aligned with SASRA guidelines.
IFRS 9 & SASRA 2026 Compliant
Bank-Grade ECL Engine
IFRS 9 Expected Credit Loss (ECL) Modeler
Institutional 3-stage loan portfolio impairment, forward-looking macroeconomic stress-testing, and SASRA regulatory delta analysis.
Total Loan Portfolio
KES 250M
Gross Carrying Amount
Total IFRS 9 ECL
KES 8.01M
Coverage: 3.2% of portfolio
Net Carrying Value
KES 241.99M
Balance Sheet Carrying Asset
SASRA Statutory Delta
KES -2.44M
Statutory Reserve transfer required
Portfolio Parameters
250M
Stage 1 (Performing):82%
Stage 2 (Watch/SICR):12%
Stage 3 (Credit Impaired):6%
Stage 1 PD (12-month):2.2%
Stage 2 PD (Lifetime):11.5%
Loss Given Default (LGD):45%
Stage 3 Collateral Coverage:55%
Stage 3 Collateral Haircut:25%
Effective Interest Rate (EIR):12.5%
Average Remaining Tenor (Years):3.5
Exposure vs ECL Provision by Stage (M KES)3-Stage Impairment
ECL Provision Distribution by StageKES 8.01M Total
Stage 1 ECL
KES 2.03M
Coverage: 0.99%
Stage 2 ECL
KES 1.26M
Coverage: 4.21%
Stage 3 ECL
KES 4.72M
Coverage: 31.44%