Assume a collateral pool containing 5-year commercial real estate loans with the following characteristics: ...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assume a collateral pool containing 5-year commercial real estate loans with the following characteristics: ● ● ● ● ● The pool is used to fund a CMBS deal with two tranches and a B-piece (residual). The senior tranche has $6,000,000 principal balance at origination and a 8% coupon. The subordinated tranche has a $3,000,000 principal balance at origination and a 10% coupon. ● Origination pool balance: $10,000,000 Origination WAC: 10% annual fixed rate Amortization type: interest-only. Balloon payments for each loan are due at the time the loan matures. ● Origination WAM: 5 years Payment frequency: annual The B-piece is funded using the deal's overcollateralization and has a principal balance exactly equal to the level of overcollateralization. The payment rules are as follows: Senior and Subordinate tranches: Years 1-4: receive their coupon payments. Year 5: receive their coupon payment plus the principal balance of the tranche. O O B-piece: O Years 1-5: receives the difference between the total pool payment and the cash flows to Senior and Subordinate tranches. Assume all cash flows occur at the end of each year. Assume there is O prepayment risk because the underlying collateral contains defeasance penalties. However, assume there is a substantial risk of default. In particular, assume there is a possibility that the borrowers are unable to make their balloon payments at maturity. If balloon default occurs, assume a 20% severity rate on the aggregate balloon balance. (For simplicity, assume the only risk of default is in Year 5. That is, defaults do not occur in Years 1-4.) In the event there is a balloon default, assume the losses are distributed from the bottom up. The B-piece takes the first loss. Losses are allocated to the B-piece up to the amount of total cash flow due to the B-piece. ● The Subordinate tranche takes the second loss. Losses to the Subordinate tranche occur if total losses exceed total cash flow due to the B-piece. ● The Senior tranche takes the last loss. Losses to the Senior tranche occur if total losses exceed total cash flow due to the B-piece and the Subordinate tranche. Assume that a balloon default occurs in Year 5 and complete the following. c. Calculate what the Senior, Subordinate, and B-piece would have been paid in Year 5 had there been no balloon default. d. Assume that, at the time of issue, the B-piece buyer required a 15% rate of return to retain the B-piece. a. What price would the B-piece have sold for assuming the B-piece buyer did not anticipate any risk of balloon default? b. What price would the B-piece have sold for assuming the B-piece buyer correctly anticipated the risk of balloon default? e. What IRRs did the Senior, Subordinate, and B-piece buyers actually earn assuming the default happened? Assume a collateral pool containing 5-year commercial real estate loans with the following characteristics: ● ● ● ● ● The pool is used to fund a CMBS deal with two tranches and a B-piece (residual). The senior tranche has $6,000,000 principal balance at origination and a 8% coupon. The subordinated tranche has a $3,000,000 principal balance at origination and a 10% coupon. ● Origination pool balance: $10,000,000 Origination WAC: 10% annual fixed rate Amortization type: interest-only. Balloon payments for each loan are due at the time the loan matures. ● Origination WAM: 5 years Payment frequency: annual The B-piece is funded using the deal's overcollateralization and has a principal balance exactly equal to the level of overcollateralization. The payment rules are as follows: Senior and Subordinate tranches: Years 1-4: receive their coupon payments. Year 5: receive their coupon payment plus the principal balance of the tranche. O O B-piece: O Years 1-5: receives the difference between the total pool payment and the cash flows to Senior and Subordinate tranches. Assume all cash flows occur at the end of each year. Assume there is O prepayment risk because the underlying collateral contains defeasance penalties. However, assume there is a substantial risk of default. In particular, assume there is a possibility that the borrowers are unable to make their balloon payments at maturity. If balloon default occurs, assume a 20% severity rate on the aggregate balloon balance. (For simplicity, assume the only risk of default is in Year 5. That is, defaults do not occur in Years 1-4.) In the event there is a balloon default, assume the losses are distributed from the bottom up. The B-piece takes the first loss. Losses are allocated to the B-piece up to the amount of total cash flow due to the B-piece. ● The Subordinate tranche takes the second loss. Losses to the Subordinate tranche occur if total losses exceed total cash flow due to the B-piece. ● The Senior tranche takes the last loss. Losses to the Senior tranche occur if total losses exceed total cash flow due to the B-piece and the Subordinate tranche. Assume that a balloon default occurs in Year 5 and complete the following. c. Calculate what the Senior, Subordinate, and B-piece would have been paid in Year 5 had there been no balloon default. d. Assume that, at the time of issue, the B-piece buyer required a 15% rate of return to retain the B-piece. a. What price would the B-piece have sold for assuming the B-piece buyer did not anticipate any risk of balloon default? b. What price would the B-piece have sold for assuming the B-piece buyer correctly anticipated the risk of balloon default? e. What IRRs did the Senior, Subordinate, and B-piece buyers actually earn assuming the default happened?
Expert Answer:
Answer rating: 100% (QA)
To analyze the cash flows losses and prices in this scenario lets go step by step Step 1 Calculate t... View the full answer
Related Book For
Basic Business Statistics Concepts And Applications
ISBN: 9780132168380
12th Edition
Authors: Mark L. Berenson, David M. Levine, Timothy C. Krehbiel
Posted Date:
Students also viewed these finance questions
-
Whitley Company is considering two capital investments. Both investments have an initial cost of $5,000,000 and total net cash inflows of $8,000,000 over 10 years. Whitley requires a 10% rate of...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Congratulations, you were hired as a financial analyst for United Cruises following your studies at the University of Technology Sydney. United Cruises is a cruise ship service provider in the...
-
A product has a contribution margin of $6 per unit and a selling price of $30 per unit. Fixed costs are $24,000. Assuming the new technology increases the unit contribution margin by 60 percent but...
-
Consider now Review Exercise 3.76. The density function of the time Z in minutes between calls to an electrical supply store is given by (a) What is the mean time between calls? (b) What is the...
-
A wholesale dealer who uses his fleet of vehicles for delivering his goods to customers reports his net profit for the year without accounting for depreciation of his vehicles. The effect is: (a)...
-
Evaluate the significance of population growth and the effects of government policy and economics in controlling population growth.
-
Preparing a bank reconciliation Harrison Photography's checkbook lists the following: Harrison's November bank statement shows the following: Requirements 1. Prepare Harrison Photography's bank...
-
Identify cultural issues between firms, the public, and employees. Reaffirm the role of values and ethics in decision making and leadership. Confirm accountability and determine which people and...
-
Use the same scale to construct boxplots for the full IQ scores (IQF) for the low lead level group (group 1) and the high lead level group (group 3) in Data Set 7 "IQ and Lead" in Appendix B. Use the...
-
Economic Order Quantity Self- Quiz Problem P=$5 D=20,000 O=$10 I=10% H= $.75 The hospital has only $90,000 budgeted for the product. What is the new price the hospital must negotiate with the vendor...
-
Sam commenced business on 1 January 2019 with equity of 60,000. During the year ended 31 December 2019 he paid 75,000 to purchase goods for sale (all of which were sold) and 18,300 for various...
-
what is the communication plan for the Brokerage Firm Move project?
-
Calculate the risk of 280% abstinence amonge those in any Bup group relative to those in the placebo group. Write a interpation answer once solved of your 7.80% <80 TOTAL ANY ABULP 112 278 390...
-
How might companies in the Information sector (social media such as Facebook, Twitter, Instagram, etc) establish and implement content moderation policies that meet the demands of users, satisfy the...
-
Northern Ontario Municipal Employee Pension Fund (NOMEPF) is a defined benefit pension plan with 70% invested in equities and 30% invested in bonds. In the coming year, interest rates are expected to...
-
Comonic Corp. has common shares of $5,400,000, retained earnings of $2,000,000, unrealized gains on marketable securities of $100,000, and unrealized losses on available-for-sale securities of...
-
What kind of financial pressures can an LBO cause?
-
The volatility of a stock is often measured by its beta value. You can estimate the beta value of a stock by developing a simple linear regression model, using the percentage weekly change in the...
-
A sample of 25 is selected from a population of 500 items. The sample mean is 25.7, and the sample standard deviation is 7.8. Construct a 99% confidence interval estimate for the population total.
-
Consider the following contingency table: What is the probability of a. event A'? b. event A and B? c. event A' and B'? d. event A' or B'? A 25 35
-
Execute an ANOVA to compare the attitudes and opinions of groups based on gender and age. What are the interesting findings?
-
What are the seven components of the marketing research report? Briefly discuss each objective and why it is important.
-
Are there other topics that should be added to this questionnaire?
Study smarter with the SolutionInn App