Skip to content
// WORKED EXAMPLETHE ARITHMETIC A DECISION RESTS ON

Significant Increase in Credit Risk: a Worked Example

Nothing has been missed. The provision has still multiplied.

BY MICHAEL SHANG · SIXTEEN YEARS IN COMMERCIAL BANKING · UPDATED · 7 MIN READ

// THE SHORT ANSWER

The test behind stage 2 asks one question at each reporting date: is this loan now much more likely to default over its remaining life than the bank expected when it made the loan? If so, the allowance stops covering one year of expected loss and covers every remaining year, even with each payment met. The comparison is with the loan's own starting point, so two loans with the same rating today can land in different stages. For the lender, the result is a charge to profit well ahead of any arrears, and usually a closer reading of the file.

BASIS  Practitioner judgment from sixteen years in commercial banking, set out in How Bankers Think (Highbank Press, 2026). Every borrower on this site is a composite constructed for teaching, not a client. The market is mid-market commercial lending as practised in New Zealand and Australia; where a convention differs elsewhere, the page says so.

// MAKE THE CALL

Issue 09 — The Tuesday List. Eight dashboards. Two intensive-care slots. Portfolio triage, Tuesday 8:30am. Your call first, then the senior banker's.

Read the file →

PART OF When Your Loan Goes to the Workout Team

// 01 — WHY A PERFORMING LOAN GETS A BIGGER PROVISION

When a bank prices a loan, the margin is meant to pay for the risk it can see that day. If the risk later rises well above that level, the margin no longer pays for it, and the accounts should stop implying that it does. Expected credit loss accounting deals with this by changing the horizon. A loan whose risk has not moved much carries twelve months of expected loss. A loan whose risk has moved a long way carries the loss expected over all its remaining years.

The standard is IFRS 9, issued as NZ IFRS 9 in New Zealand and AASB 9 in Australia, and applied in the UK by lenders reporting under UK-adopted international standards. It is not universal. A smaller UK lender reporting under FRS 102 may have chosen that standard's own impairment rules, which wait for objective evidence of loss and have no stage 2.

// 02 — HOW THE TEST WORKS

Stage 1 risk not significantly higher allowance = 12-month expected loss
Stage 2 risk significantly higher allowance = lifetime expected loss
Stage 3 credit-impaired allowance = lifetime expected loss
Expected loss = probability of default × loss given default × exposure

Three features surprise people. First, the test looks at the risk of default, not the size of the expected loss, so strong security does not keep a loan in stage 1. It lowers the allowance once the loan has moved, but it does not stop the move. Second, the comparison is relative: the same rise in default risk counts for more on a loan that began safe than on one that began risky. Third, the standard sets no figure for "significant". Each bank writes its own staging policy, usually a measured change in lifetime default probability or internal rating, alongside judgement on indicators the standard lists, such as a fall in operating results, a deteriorating sector or an expected covenant waiver.

There is one backstop. A loan more than 30 days past due is presumed to have moved, unless the bank has reasonable and supportable information to the contrary. Where a bank has forward-looking information it cannot rely on arrears alone, so 30 days is the last point of the test and not the working one. The assessment can also be made collectively, which is how a whole sector can move on a change in outlook with no event at any one borrower. The standard also offers a shortcut: a lender may assume no significant increase where an instrument has low credit risk at the reporting date, and its guidance gives an investment-grade rating as an example.

// 03 — THE EXAMPLE

A maker of conveyor belts for quarries, constructed for this page like every figure in it, borrows US$8m for five years, interest only. At the start the bank puts the chance of default in the next twelve months at 1.0% and its loss given default at 35%. Two years on, the two largest customers have stopped ordering, though every payment has been on time. The bank now puts default over the three years left at 12.0%; when the loan was made, it expected 3.6% for those same three years. Its twelve-month figure is now 4.5%. This bank's policy treats a doubling of lifetime default risk as significant, which belongs to the example and is not a market norm. The standard requires expected losses to be probability-weighted across a range of outcomes and discounted; both steps are left out here so the arithmetic shows.

Test: 12.0% ÷ 3.6% = 3.3 times the risk first expected → stage 2
At the start: 1.0% × 35% × 8,000,000 = 28,000
Worse risk, 1 yr: 4.5% × 35% × 8,000,000 = 126,000 (+ 98,000)
Remaining life: 12.0% × 35% × 8,000,000 = 336,000 (+210,000)
Charge to profit: 336,000 − 28,000 = 308,000
Margin at 1.5%: 8,000,000 × 1.5% = 120,000 a year
Charge ÷ margin: 308,000 ÷ 120,000 = 2.6 years

About two-thirds of the charge comes from the longer horizon and one-third from the worse risk. Change one fact and the staging changes. If the same loan had been made to a riskier business, with 9.0% expected for those three years, today's 12.0% would be 1.3 times its starting point and it would stay in stage 1, with an allowance of US$126,000. Two loans with the same risk today carry allowances US$210,000 apart, because of where each began.

// 04 — HOW IT DIFFERS FROM STAGE 3 AND THE WATCH LIST

Stage 2 and stage 3 both carry lifetime loss, but they describe different loans. A stage 3 loan is credit-impaired: something has already happened, the probability of default has in effect reached certainty, and interest income is calculated on the balance net of the allowance. A stage 2 loan is still performing and interest is still earned on the gross balance. Stage 2 is not the same as non-performing, which is a separate classification used in regulatory reporting and bank results.

The watch list is the bank's own management tool. It overlaps with stage 2 and many banks treat a watch-list entry as an indicator, but one is a decision about attention and the other a measurement for the accounts. Forbearance is a third thing: a concession to a borrower in difficulty. A loan whose terms are modified without being derecognised is assessed by comparing the risk now, on the new terms, with the risk at the start, on the old ones, so a kinder schedule does not by itself restore stage 1.

DEFINED IN ONE PARAGRAPH → · STAGE 3, WORKED → · ONE LOAN, PROVISION TO WRITE-OFF →

// 05 — WHERE IT DECIDES A FILE

A move to stage 2 is normally an internal event. It is not usually notified to the borrower, and most facility letters contain nothing that turns on it. Its effect arrives by another road. The charge lands in a portfolio's results, so the relationship team is asked to explain it; the file tends to receive closer monitoring; and any request for more money or more time is read against a loan already carrying its full remaining loss. A longer tenor at renewal also lengthens the period over which a lifetime allowance is measured.

It runs both ways. If the risk falls back so that it is no longer significantly higher than at the start, the allowance returns to twelve months and the difference is released to profit. For a reader of bank accounts, the stage 2 balance is often the earliest place a book's weakening shows, because arrears and non-performing loans come later. That is why it is read with provision coverage and the expected loss behind it, and against the same bank a year before.

PROVISION COVERAGE, WORKED → · HOW TO READ BANK RESULTS →

// SOURCES

The documents the statements on this page rest on. Each was opened and checked when cited.

  1. Australian Accounting Standards Board, AASB 9 Financial Instruments (compiled, applicable from 1 January 2026), the Australian text of IFRS 9 — paragraphs 5.5.3, 5.5.5, 5.5.7, 5.5.9, 5.5.11, 5.5.12, B5.5.9 and B5.5.17 — Sets the lifetime and twelve-month allowances, the comparison of default risk with initial recognition, the 30-day rebuttable presumption, the treatment of modified loans and the list of indicators — sections 02 and 04.
  2. Financial Reporting Council, FRS 102 (September 2024 edition) — paragraphs 11.2 and 11.21 — Lets an entity choose among FRS 102's own impairment rules, based on objective evidence, and the recognition and measurement provisions of IAS 39 or IFRS 9 — section 01.

// QUESTIONS PEOPLE ASK

What is the difference between stage 1, stage 2 and stage 3 loans?
Stage 1 loans have seen no significant rise in credit risk since they were made and carry twelve months of expected loss. Stage 2 loans have seen a significant rise but are not credit-impaired, and carry lifetime expected loss. Stage 3 loans are credit-impaired and also carry lifetime loss, with interest income calculated on the net balance. The stages are set by the change in risk since the loan was made, not by its absolute level.
Is a loan automatically in stage 2 at 30 days past due?
It is presumed to be, and the presumption can be rebutted if the bank has reasonable and supportable information that credit risk has not risen significantly, such as evidence that the late payment was an administrative slip. It is a backstop rather than the main test. A bank with forward-looking information has to use it, so many loans reach stage 2 with no payment late at all.
Can a loan move back from stage 2 to stage 1?
Yes. If at a later reporting date the credit risk is no longer significantly higher than it was when the loan was made, the allowance returns to twelve months of expected loss and the difference goes back through profit. Banks commonly set their own conditions for this, such as a period of satisfactory performance, particularly after a concession. The move is reversible, but it depends on evidence and not on the passage of time.
Does stage 2 mean the borrower is in default?
No. A stage 2 loan is performing, and the borrower may have met every payment and every covenant. It means the bank now judges default considerably more likely than it did when it lent, and has provided for loss over the whole remaining term. Default, and stage 3, come later, if they come at all.

// NEXT TO IT

// ON WHOSE DESK

The seats that read this term in an ordinary week. Each page says what the seat is for, who arrives in it, and the shape of the round it runs.

  • Credit risk analystSets and monitors the standard the lending line works to — policy, appetite, ratings and the models underneath them.
  • Portfolio managerOwns the credit on a book after the money is out — reviews, covenants, ratings and early warning.
  • Model validatorIndependently checks that the bank's models do what they claim, before anyone relies on them.

THE IN-TRAY · ONE MINUTE

Make the call on one file.

A short file on the ground this page covers. Every option opens with how far it sits from a senior banker’s read.

THE FIRST QUESTION · THE BANK · ASSET QUALITY

A bank's problem loans rose from 1.2% to 2.0% of its book. Provisions held against them are unchanged in dollars. Profit is up.

What do you ask first?

1 FILES · PICK A CALL ON ANY OF THEM

5 MORE ON THE BANK · ASSET QUALITY →WHERE DO YOU READ FROM? THE PLACEMENT →