313.3. The following structure is identical to Malz's<sup>12</sup> three-tier securitization structure, with one difference: the scenario reflects an assumption that the annual default is 3.0%. To remind of Malz structure: - The two bondholder classes have a total par value of $95.0 million = $85.0 million senior + $10.0 million mezzanine - The initial outlay (cash outflow) of the equity holders is $5.0 mi | (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) | (12) | |-----|-----|-----|-----|-----|-----|-----|-----|-----|------|------|------| | | Defaults | | | | | | | | | | | | t | Annual | Cum'l | Survived | Loan Interest | Excess Spread | Over-collateral | Recovery | OC + Recovery | Equity Flow | Results | OC a/c | | d(t) | | | | | | | | | | | | | 0 | | | | | | | | | (5.00) | | | | 1 | 3.0 | 3.0 | 97.0 | $8.245 | $2.570 | $1.750 | $1.200 | $2.950 | $0.820 | Y | $2.950 | | 2 | 3.0 | 6.0 | 94.0 | 7.990 | 2.315 | 1.750 | 1.200 | 2.950 | 0.565 | Y | 6.048 | | 3 | 3.0 | 9.0 | 91.0 | 7.735 | 2.060 | 1.750 | 1.200 | 2.950 | 0.310 | Y | 9.300 | | 4 | 3.0 | 12.0 | 88.0 | 7.480 | 1.805 | 1.750 | 1.200 | 2.950 | 0.055 | Y | 12.715 | | 5 | 3.0 | 15.0 | 85.0 | 92.225 | | | 1.200 | | 6.101 | | 13.351 | Total terminal avai funds = L(5) + R(5) + OC a/c (final) 106.776 Owed to bond tranches 100.675 Equity terminal cash flow 6.101 Note: except for defaults/survive, all amounts in $millions (Source: Allan Malz, Financial Risk Management: Models, History, and Institutions (Hoboken, NJ: John Wiley & Sons, 2011)) Which is **nearest** to the internal rate of return (IRR) for the equity holders? | Financial Risk Manager Part 2 Quiz - LeetQuiz