KLASA RATINGOWA | ZAKRES PD | 31.12.2023 | ||||||
---|---|---|---|---|---|---|---|---|
WARTOŚĆ BILANSOWA BRUTTO EKSPOZYCJI BILANSOWYCH | WARTOŚĆ NOMINALNA EKSPOZYCJI POZABILANSOWYCH | % PORTFELA | ||||||
KOSZYK 1 (12M ECL) |
KOSZYK 2 (LIFETIME ECL BEZ UTRATY WARTOŚCI) | RAZEM | KOSZYK 1 (12M ECL) |
KOSZYK 2 (LIFETIME ECL BEZ UTRATY WARTOŚCI) | RAZEM | |||
MIKROPRZEDSIĘBIORCY) (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 16 | – | 16 | 49 | – | 49 | 1,50% |
AA- | 0,01000% < PD <= 0,01700% | 9 | – | 9 | 30 | – | 30 | 0,90% |
A+ | 0,01700% < PD <= 0,02890% | 22 | – | 22 | 61 | – | 61 | 1,90% |
A | 0,02890% < PD <= 0,04913% | 32 | – | 32 | 65 | 2 | 67 | 2,30% |
A- | 0,04913% < PD <= 0,08352% | 76 | – | 76 | 91 | – | 91 | 3,80% |
BBB+ | 0,08352% < PD <= 0,14199% | 164 | 2 | 166 | 111 | 1 | 112 | 6,30% |
BBB | 0,14199% < PD <= 0,24138% | 168 | – | 168 | 137 | 2 | 139 | 7,00% |
BBB- | 0,24138% < PD <= 0,41034% | 258 | 2 | 260 | 129 | 5 | 134 | 9,00% |
BB+ | 0,41034% < PD <= 0,69758% | 344 | 11 | 355 | 111 | 3 | 114 | 10,70% |
BB | 0,69758% < PD <= 1,18588% | 347 | 25 | 372 | 92 | 6 | 98 | 10,70% |
BB- | 1,18588% < PD <= 2,01599% | 418 | 36 | 454 | 53 | 2 | 55 | 11,60% |
B+ | 2,01599% < PD <= 3,42719% | 318 | 57 | 375 | 39 | 2 | 41 | 9,50% |
B | 3,42719% < PD <= 5,82622% | 437 | 51 | 488 | 169 | 2 | 171 | 14,90% |
B- | 5,82622% < PD <= 9,90458% | 129 | 34 | 163 | 13 | 1 | 14 | 4,00% |
CCC | 9,90458% < PD <= 16,83778% | 78 | 21 | 99 | 5 | 1 | 6 | 2,40% |
CC | 16,83778% < PD <= 28,62423% | 42 | 23 | 65 | 2 | 1 | 3 | 1,50% |
C | 28,62423% < PD <= 100% | 21 | 66 | 87 | 1 | 3 | 4 | 2,00% |
Razem | 2 879 | 328 | 3 207 | 1 158 | 31 | 1 189 | 100,00% | |
KLINCI INDYWIDUALNI | ||||||||
KREDYTY MIESZKANIOWE (ZABEZPIECZONE HIPOTECZNIE) (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 863 | 40 | 903 | 9 | 1 | 10 | 1,40% |
AA- | 0,01000% < PD <= 0,01700% | 1 091 | 47 | 1 138 | 19 | 1 | 20 | 1,80% |
A+ | 0,01700% < PD <= 0,02890% | 2 271 | 83 | 2 354 | 52 | 2 | 54 | 3,80% |
A | 0,02890% < PD <= 0,04913% | 4 101 | 140 | 4 241 | 111 | 1 | 112 | 6,90% |
A- | 0,04913% < PD <= 0,08352% | 6 082 | 185 | 6 267 | 213 | 3 | 216 | 10,30% |
BBB+ | 0,08352% < PD <= 0,14199% | 8 136 | 276 | 8 412 | 340 | 3 | 343 | 13,90% |
BBB | 0,14199% < PD <= 0,24138% | 9 487 | 365 | 9 852 | 442 | 6 | 448 | 16,40% |
BBB- | 0,24138% < PD <= 0,41034% | 8 860 | 468 | 9 328 | 373 | 4 | 377 | 15,40% |
BB+ | 0,41034% < PD <= 0,69758% | 6 656 | 461 | 7 117 | 332 | 6 | 338 | 11,80% |
BB | 0,69758% < PD <= 1,18588% | 4 200 | 495 | 4 695 | 223 | 4 | 227 | 7,80% |
BB- | 1,18588% < PD <= 2,01599% | 1 831 | 738 | 2 569 | 105 | 3 | 108 | 4,20% |
B+ | 2,01599% < PD <= 3,42719% | 569 | 851 | 1 420 | 31 | 3 | 34 | 2,30% |
B | 3,42719% < PD <= 5,82622% | 177 | 649 | 826 | 8 | 3 | 11 | 1,30% |
B- | 5,82622% < PD <= 9,90458% | 58 | 481 | 539 | 2 | 4 | 6 | 0,90% |
CCC | 9,90458% < PD <= 16,83778% | 35 | 365 | 400 | – | 3 | 3 | 0,60% |
CC | 16,83778% < PD <= 28,62423% | 17 | 234 | 251 | 1 | 1 | 2 | 0,40% |
C | 28,62423% < PD <= 100% | 8 | 510 | 518 | – | 3 | 3 | 0,80% |
Razem | 54 442 | 6 388 | 60 830 | 2 261 | 51 | 2 312 | 100,00% | |
POŻYCZKI GOTÓWKOWE (KONSUMENCKIE) (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 23 | – | 23 | – | – | – | 0,20% |
AA- | 0,01000% < PD <= 0,01700% | 32 | – | 32 | – | – | – | 0,30% |
A+ | 0,01700% < PD <= 0,02890% | 64 | 1 | 65 | – | – | – | 0,60% |
A | 0,02890% < PD <= 0,04913% | 127 | 2 | 129 | – | – | – | 1,20% |
A- | 0,04913% < PD <= 0,08352% | 251 | 7 | 258 | – | – | – | 2,30% |
BBB+ | 0,08352% < PD <= 0,14199% | 416 | 11 | 427 | – | – | – | 3,90% |
BBB | 0,14199% < PD <= 0,24138% | 628 | 18 | 646 | – | – | – | 5,80% |
BBB- | 0,24138% < PD <= 0,41034% | 947 | 36 | 983 | – | – | – | 8,90% |
BB+ | 0,41034% < PD <= 0,69758% | 1 205 | 53 | 1 258 | – | – | – | 11,40% |
BB | 0,69758% < PD <= 1,18588% | 1 368 | 86 | 1 454 | – | – | – | 13,10% |
BB- | 1,18588% < PD <= 2,01599% | 1 497 | 136 | 1 633 | – | – | – | 14,60% |
B+ | 2,01599% < PD <= 3,42719% | 1 286 | 177 | 1 463 | – | – | – | 13,20% |
B | 3,42719% < PD <= 5,82622% | 906 | 192 | 1 098 | – | – | – | 9,90% |
B- | 5,82622% < PD <= 9,90458% | 473 | 200 | 673 | – | – | – | 6,10% |
CCC | 9,90458% < PD <= 16,83778% | 196 | 170 | 366 | – | – | – | 3,30% |
CC | 16,83778% < PD <= 28,62423% | 80 | 138 | 218 | – | – | – | 2,00% |
C | 28,62423% < PD <= 100% | 45 | 307 | 352 | – | – | – | 3,20% |
Razem | 9 544 | 1 534 | 11 078 | – | – | – | 100,00% | |
KARTY KREDYTOWE (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 58 | – | 58 | 579 | – | 579 | 19,60% |
AA- | 0,01000% < PD <= 0,01700% | 27 | – | 27 | 210 | – | 210 | 7,30% |
A+ | 0,01700% < PD <= 0,02890% | 38 | – | 38 | 245 | – | 245 | 8,70% |
A | 0,02890% < PD <= 0,04913% | 45 | – | 45 | 253 | – | 253 | 9,10% |
A- | 0,04913% < PD <= 0,08352% | 58 | – | 58 | 261 | – | 261 | 9,80% |
BBB+ | 0,08352% < PD <= 0,14199% | 72 | – | 72 | 237 | – | 237 | 9,50% |
BBB | 0,14199% < PD <= 0,24138% | 75 | – | 75 | 196 | – | 196 | 8,30% |
BBB- | 0,24138% < PD <= 0,41034% | 84 | – | 84 | 160 | – | 160 | 7,50% |
BB+ | 0,41034% < PD <= 0,69758% | 87 | 1 | 88 | 117 | – | 117 | 6,30% |
BB | 0,69758% < PD <= 1,18588% | 70 | 2 | 72 | 71 | 2 | 73 | 4,40% |
BB- | 1,18588% < PD <= 2,01599% | 55 | 6 | 61 | 41 | 3 | 44 | 3,20% |
B+ | 2,01599% < PD <= 3,42719% | 31 | 15 | 46 | 18 | 8 | 26 | 2,20% |
B | 3,42719% < PD <= 5,82622% | 10 | 21 | 31 | 4 | 9 | 13 | 1,40% |
B- | 5,82622% < PD <= 9,90458% | 5 | 19 | 24 | 2 | 7 | 9 | 1,00% |
CCC | 9,90458% < PD <= 16,83778% | 3 | 14 | 17 | – | 3 | 3 | 0,60% |
CC | 16,83778% < PD <= 28,62423% | 2 | 12 | 14 | – | 2 | 2 | 0,50% |
C | 28,62423% < PD <= 100% | – | 20 | 20 | – | 1 | 1 | 0,60% |
Razem | 720 | 110 | 830 | 2 394 | 35 | 2 429 | 100,00% | |
LIMITY ODNAWIALNE (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 3 | – | 3 | 184 | – | 184 | 18,50% |
AA- | 0,01000% < PD <= 0,01700% | 3 | – | 3 | 103 | – | 103 | 10,50% |
A+ | 0,01700% < PD <= 0,02890% | 5 | – | 5 | 111 | – | 111 | 11,50% |
A | 0,02890% < PD <= 0,04913% | 8 | – | 8 | 96 | – | 96 | 10,30% |
A- | 0,04913% < PD <= 0,08352% | 13 | – | 13 | 76 | – | 76 | 8,80% |
BBB+ | 0,08352% < PD <= 0,14199% | 19 | – | 19 | 58 | – | 58 | 7,60% |
BBB | 0,14199% < PD <= 0,24138% | 25 | – | 25 | 45 | – | 45 | 6,90% |
BBB- | 0,24138% < PD <= 0,41034% | 28 | – | 28 | 32 | – | 32 | 6,00% |
BB+ | 0,41034% < PD <= 0,69758% | 30 | 1 | 31 | 23 | – | 23 | 5,40% |
BB | 0,69758% < PD <= 1,18588% | 27 | 1 | 28 | 16 | – | 16 | 4,40% |
BB- | 1,18588% < PD <= 2,01599% | 21 | 2 | 23 | 10 | 1 | 11 | 3,40% |
B+ | 2,01599% < PD <= 3,42719% | 13 | 5 | 18 | 5 | 2 | 7 | 2,50% |
B | 3,42719% < PD <= 5,82622% | 5 | 8 | 13 | 1 | 2 | 3 | 1,60% |
B- | 5,82622% < PD <= 9,90458% | 2 | 6 | 8 | – | 1 | 1 | 0,90% |
CCC | 9,90458% < PD <= 16,83778% | 2 | 5 | 7 | – | 1 | 1 | 0,80% |
CC | 16,83778% < PD <= 28,62423% | 1 | 4 | 5 | – | – | – | 0,50% |
C | 28,62423% < PD <= 100% | – | 4 | 4 | – | – | – | 0,40% |
Razem | 205 | 36 | 241 | 760 | 7 | 767 | 100,00% | |
Razem segment klienta detalicznego | 67 790 | 8 396 | 76 186 | 6 573 | 124 | 6 697 |
Rozkład portfela objętego modelem ratingowym dla segmentu klienta detalicznego (bez utraty wartości)
KLASA RATINGOWA | ZAKRES PD | 31.12.2022 | ||||||
---|---|---|---|---|---|---|---|---|
WARTOŚĆ BILANSOWA BRUTTO EKSPOZYCJI BILANSOWYCH | WARTOŚĆ NOMINALNA EKSPOZYCJI POZABILANSOWYCH | % PORTFELA | ||||||
KOSZYK 1 (12M ECL) | KOSZYK 2 (LIFETIME ECL BEZ UTRATY WARTOŚCI) | RAZEM | KOSZYK 1 (12M ECL) | KOSZYK 2 (LIFETIME ECL BEZ UTRATY WARTOŚCI) | RAZEM | |||
MIKROPRZEDSIĘBIORCY | ||||||||
1 | 0% <= PD < 0,06% | 13 | – | 13 | 5 | – | 5 | 0,40% |
2 | 0,06% <= PD < 0,14% | 244 | 1 | 245 | 135 | – | 135 | 8,80% |
3 | 0,14% <= PD < 0,35% | 550 | 6 | 556 | 251 | 2 | 253 | 18,70% |
4 | 0,35% <= PD < 0,88% | 748 | 40 | 788 | 181 | 22 | 203 | 22,90% |
5 | 0,88% <= PD < 2,10% | 708 | 51 | 759 | 100 | 12 | 112 | 20,10% |
6 | 2,10% <= PD < 4,00% | 392 | 51 | 443 | 39 | 7 | 46 | 11,30% |
7 | 4,00% <= PD < 7,00% | 316 | 42 | 358 | 28 | 3 | 31 | 9,00% |
8 | 7,00% <= PD < 12,00% | 157 | 27 | 184 | 6 | 1 | 7 | 4,40% |
9 | 12,00% <= PD < 22,00% | 67 | 41 | 108 | 4 | 2 | 6 | 2,70% |
10 | 22,00% <= PD < 100% | 9 | 61 | 70 | 1 | 3 | 4 | 1,70% |
Razem | 3 204 | 320 | 3 524 | 750 | 52 | 802 | 100,00% | |
KLINCI INDYWIDUALNI | ||||||||
KREDYTY MIESZKANIOWE (ZABEZPIECZONE HIPOTECZNIE) (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 1 112 | 69 | 1 181 | 6 | – | 6 | 2,00% |
AA- | 0,01000% < PD <= 0,01700% | 1 352 | 66 | 1 418 | 8 | 2 | 10 | 2,40% |
A+ | 0,01700% < PD <= 0,02890% | 2 654 | 131 | 2 785 | 18 | 1 | 19 | 4,70% |
A | 0,02890% < PD <= 0,04913% | 4 415 | 199 | 4 614 | 37 | 2 | 39 | 7,80% |
A- | 0,04913% < PD <= 0,08352% | 6 221 | 264 | 6 485 | 72 | 3 | 75 | 11,00% |
BBB+ | 0,08352% < PD <= 0,14199% | 7 949 | 355 | 8 304 | 103 | 3 | 106 | 14,10% |
BBB | 0,14199% < PD <= 0,24138% | 8 827 | 456 | 9 283 | 117 | 6 | 123 | 15,80% |
BBB- | 0,24138% < PD <= 0,41034% | 7 962 | 582 | 8 544 | 130 | 4 | 134 | 14,60% |
BB+ | 0,41034% < PD <= 0,69758% | 5 678 | 460 | 6 138 | 92 | 6 | 98 | 10,50% |
BB | 0,69758% < PD <= 1,18588% | 3 721 | 310 | 4 031 | 72 | 2 | 74 | 6,90% |
BB- | 1,18588% < PD <= 2,01599% | 1 818 | 414 | 2 232 | 41 | 2 | 43 | 3,80% |
B+ | 2,01599% < PD <= 3,42719% | 660 | 644 | 1 304 | 19 | 2 | 21 | 2,20% |
B | 3,42719% < PD <= 5,82622% | 219 | 578 | 797 | 6 | 3 | 9 | 1,30% |
B- | 5,82622% < PD <= 9,90458% | 46 | 527 | 573 | 1 | 4 | 5 | 1,00% |
CCC | 9,90458% < PD <= 16,83778% | 2 | 404 | 406 | – | 3 | 3 | 0,70% |
CC | 16,83778% < PD <= 28,62423% | 1 | 291 | 292 | – | 1 | 1 | 0,50% |
C | 28,62423% < PD <= 100% | – | 430 | 430 | – | 3 | 3 | 0,70% |
Razem | 52 637 | 6 180 | 58 817 | 722 | 47 | 769 | 100,00% | |
POŻYCZKI GOTÓWKOWE (KONSUMENCKIE) (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 27 | 1 | 28 | – | – | – | 0,30% |
AA- | 0,01000% < PD <= 0,01700% | 33 | 1 | 34 | – | – | – | 0,30% |
A+ | 0,01700% < PD <= 0,02890% | 67 | 2 | 69 | – | – | – | 0,70% |
A | 0,02890% < PD <= 0,04913% | 133 | 3 | 136 | – | – | – | 1,30% |
A- | 0,04913% < PD <= 0,08352% | 252 | 11 | 263 | – | – | – | 2,60% |
BBB+ | 0,08352% < PD <= 0,14199% | 405 | 15 | 420 | – | – | – | 4,10% |
BBB | 0,14199% < PD <= 0,24138% | 598 | 26 | 624 | – | – | – | 6,20% |
BBB- | 0,24138% < PD <= 0,41034% | 890 | 47 | 937 | – | – | – | 9,20% |
BB+ | 0,41034% < PD <= 0,69758% | 1 112 | 83 | 1 195 | – | – | – | 11,80% |
BB | 0,69758% < PD <= 1,18588% | 1 190 | 132 | 1 322 | – | – | – | 13,00% |
BB- | 1,18588% < PD <= 2,01599% | 1 230 | 196 | 1 426 | – | – | – | 14,00% |
B+ | 2,01599% < PD <= 3,42719% | 1 022 | 256 | 1 278 | – | – | – | 12,60% |
B | 3,42719% < PD <= 5,82622% | 681 | 262 | 943 | – | – | – | 9,30% |
B- | 5,82622% < PD <= 9,90458% | 350 | 245 | 595 | – | – | – | 5,90% |
CCC | 9,90458% < PD <= 16,83778% | 139 | 201 | 340 | – | – | – | 3,40% |
CC | 16,83778% < PD <= 28,62423% | 48 | 167 | 215 | – | – | – | 2,10% |
C | 28,62423% < PD <= 100% | – | 327 | 327 | – | – | – | 3,20% |
Razem | 8 177 | 1 975 | 10 152 | – | – | – | 100,00% | |
KARTY KREDYTOWE (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 51 | 8 | 59 | 525 | 11 | 536 | 20,20% |
AA- | 0,01000% < PD <= 0,01700% | 24 | 3 | 27 | 188 | 4 | 192 | 7,40% |
A+ | 0,01700% < PD <= 0,02890% | 33 | 4 | 37 | 219 | 5 | 224 | 8,90% |
A | 0,02890% < PD <= 0,04913% | 40 | 4 | 44 | 228 | 5 | 233 | 9,40% |
A- | 0,04913% < PD <= 0,08352% | 51 | 5 | 56 | 226 | 5 | 231 | 9,80% |
BBB+ | 0,08352% < PD <= 0,14199% | 60 | 6 | 66 | 201 | 4 | 205 | 9,20% |
BBB | 0,14199% < PD <= 0,24138% | 63 | 6 | 69 | 166 | 4 | 170 | 8,10% |
BBB- | 0,24138% < PD <= 0,41034% | 68 | 8 | 76 | 131 | 3 | 134 | 7,10% |
BB+ | 0,41034% < PD <= 0,69758% | 71 | 8 | 79 | 98 | 3 | 101 | 6,10% |
BB | 0,69758% < PD <= 1,18588% | 58 | 6 | 64 | 61 | 2 | 63 | 4,30% |
BB- | 1,18588% < PD <= 2,01599% | 49 | 4 | 53 | 38 | 1 | 39 | 3,10% |
B+ | 2,01599% < PD <= 3,42719% | 38 | 4 | 42 | 22 | 1 | 23 | 2,20% |
B | 3,42719% < PD <= 5,82622% | 26 | 3 | 29 | 12 | – | 12 | 1,40% |
B- | 5,82622% < PD <= 9,90458% | 5 | 16 | 21 | 2 | 6 | 8 | 1,00% |
CCC | 9,90458% < PD <= 16,83778% | – | 16 | 16 | – | 4 | 4 | 0,70% |
CC | 16,83778% < PD <= 28,62423% | – | 11 | 11 | – | 2 | 2 | 0,40% |
C | 28,62423% < PD <= 100% | – | 17 | 17 | – | 2 | 2 | 0,70% |
Razem | 637 | 129 | 766 | 2 117 | 62 | 2 179 | 100,00% | |
LIMITY ODNAWIALNE (MASTERSKALA) | ||||||||
AA | 0% <= PD <= 0,01000% | 5 | – | 5 | 199 | – | 199 | 20,60% |
AA- | 0,01000% < PD <= 0,01700% | 4 | – | 4 | 104 | – | 104 | 10,90% |
A+ | 0,01700% < PD <= 0,02890% | 7 | – | 7 | 108 | – | 108 | 11,60% |
A | 0,02890% < PD <= 0,04913% | 11 | – | 11 | 92 | – | 92 | 10,40% |
A- | 0,04913% < PD <= 0,08352% | 17 | – | 17 | 74 | – | 74 | 9,20% |
BBB+ | 0,08352% < PD <= 0,14199% | 22 | – | 22 | 54 | – | 54 | 7,70% |
BBB | 0,14199% < PD <= 0,24138% | 27 | – | 27 | 41 | – | 41 | 6,90% |
BBB- | 0,24138% < PD <= 0,41034% | 28 | – | 28 | 29 | – | 29 | 5,80% |
BB+ | 0,41034% < PD <= 0,69758% | 28 | – | 28 | 22 | – | 22 | 5,10% |
BB | 0,69758% < PD <= 1,18588% | 25 | – | 25 | 14 | – | 14 | 4,00% |
BB- | 1,18588% < PD <= 2,01599% | 19 | – | 19 | 9 | – | 9 | 2,80% |
B+ | 2,01599% < PD <= 3,42719% | 14 | – | 14 | 5 | – | 5 | 1,90% |
B | 3,42719% < PD <= 5,82622% | 9 | – | 9 | 2 | – | 2 | 1,10% |
B- | 5,82622% < PD <= 9,90458% | 2 | 5 | 7 | – | 1 | 1 | 0,80% |
CCC | 9,90458% < PD <= 16,83778% | – | 5 | 5 | – | 1 | 1 | 0,60% |
CC | 16,83778% < PD <= 28,62423% | – | 3 | 3 | – | – | – | 0,30% |
C | 28,62423% < PD <= 100% | – | 3 | 3 | – | – | – | 0,30% |
Razem | 218 | 16 | 234 | 753 | 2 | 755 | 100,00% | |
Razem segment klienta detalicznego | 64 873 | 8 620 | 73 493 | 4 342 | 163 | 4 505 |