EFTA01764893Set 10
2012-10-199p1,136w
losses. In this grim scenario I painted, this B1bond would still receive no writedowns.
2
EFTA_R1_00072559
EFTA01764894
Additionally, this deal is immediately callable by the servicer since ... Base Case
Nov12 to Aug33
Price @ 80-16
Stress Case
Base Case
Recovery Case
Writedown %
0.00%
Yield
5.015
6.149
10.416
Current Credit Enhancement:
4.70%
Spread over ... Window
Nov12 to Aug33
Nov12 to Aug33
Nov12 to Nov15
UNDERLYING COLLATERAL DESCRIPTION
Principal Writedown
8.63%
0.00%
0.00%
Average Loan Balance ($,000s)
271
Total Collat Loss
0.56%
6
EFTA
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01764893.pdf
EFTA01765918Set 10
2012-10-198p1,009w
losses. In this grim scenario I painted, this B1 bond would still receive no writedowns.
Additionally, this deal is immediately callable by the servicer since the co=lateral factor ... Window
Nov12 to Aug33
Nov12 to Aug33
Nov12 to Nov15
UNDERLYING COLLATERAL DESCRIPTIO=
Principal Writedown</=pan>
8.63%
0.00%
0.00%
5
EFTA_R1_00074345
EFTA01765922
Aver=ge Loan Balance ($,000s
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01765918.pdf