| Bank 1 | Bank 2 | Bank 3 | ||||
Scenario 1 | Scenario 2 | Scenario 3 | Scenario | Scenario 1 | Scenario 2 | Scenario 3 | |
RWA – Credit –Basel II (1) | 103,276,900 | 75,274,311 | 42,525,926 | 26,855,533 | 14,130,925 | 12,535,364 | 11,088,148 |
RWA – Operational Basel II (2) | 11,738,371 | 11,738,371 | 11,738,371 | 4,049,826 | 1,470,158 | 1,470,158 | 1,470,158 |
Provisions –Basel II (3) | 4,039,181 | 3,347,421 | 2,655,413 | 2,213,415 | 787,316 | 697,425 | 605,841 |
Provisions – IAS (4) | 2,655,279 | 2,655,279 | 2,655,279 | 2,141,714 | 605,038 | 605,038 | 605,038 |
Provisions – Shortage of capital (5) = (3)-(4) | 1,383,902 | 692,142 | 134 | 71,700 | 182,278 | 92,387 | 803 |
RWA – Provisions Shortage of capital (6) = 12.5 × (5) | 17,298,780 | 8,651,783 | 1684 | 896,262 | 2,278,486 | 1,154,848 | 10,039 |
RWA – Basel II (7) = (1) + (2) + (6) | 132,314,052 | 95,664,466 | 54,265,982 | 31,801,622 | 17,879,570 | 15,160,371 | 12,568,346 |
RWA – Basel I (8) | 123,753,654 | 123,753,654 | 123,753,654 | 36,304,617 | 16,566,124 | 16,566,124 | 16,566,124 |
Delta – RWA (7)-(8) | 8,560,398 | −28,089,187 | 69,487,671 | −4,502,994 | 1,313,445 | −1,405,753 | −3,997,778 |