In: Finance
Introduction to Mortgage Mathematics and Mortgage-Backed Securities
2 (Mortgage Pass-Throughs) Consider a $400 million pass-through MBS that has just been created (so the 'seasoning' of the pass-through is equal to 0). The underlying pool of mortgages each has a maturity of 20 years and an annual mortgage coupon rate of 6%. The pass-through rate of the mortgage pool is 5%. Assuming a prepayment multiplier of 100 PSA what is the total amount of interest paid to the pass-through investors? Submission Guideline: Give your answer in millions rounded to two decimal places. For example, if you compute the answer to be $123,456,789,12, submit 123.46.
3 (Mortgage-Pass Throughs) Referring to the same mortgage pass-through of the previous question, what is the total amount of the prepayments? Submission Guideline: Give your answer in millions rounded to two decimal places. For example, if you compute the answer to be $123,456,789,12, submit 123.46.
4 (Mortgage-Pass Throughs) Referring to the same mortgage pass-through of the previous question, what is the total amount of the prepayments if the rate of prepayments increases to 200 PSA? Submission Guideline: Give your answer in millions rounded to two decimal places. For example, if you compute the answer to be $123,456,789,12, submit 123.46.
Hello
Outstanding Balance of Mortgage | 400 millions | |||
Coupon rate | 6% | |||
Pass through Rate | 5% | |||
Term of loan | 20 years | |||
As 100 PSA therefore rounding is to be done | ||||
Year | Prinicpal at the end | Interest @ 6% | Pass through intt@5% | Closing Balance for prepayments |
1 | 400.00 | 24.00 | 20.00 | 376.00 |
2 | 376.00 | 22.56 | 18.80 | 353.44 |
3 | 353.44 | 21.21 | 17.67 | 332.23 |
4 | 332.23 | 19.93 | 16.61 | 312.30 |
5 | 312.30 | 18.74 | 15.61 | 293.56 |
6 | 293.56 | 17.61 | 14.68 | 275.95 |
7 | 275.95 | 16.56 | 13.80 | 259.39 |
8 | 259.39 | 15.56 | 12.97 | 243.83 |
9 | 243.83 | 14.63 | 12.19 | 229.20 |
10 | 229.20 | 13.75 | 11.46 | 215.45 |
11 | 215.45 | 12.93 | 10.77 | 202.52 |
12 | 202.52 | 12.15 | 10.13 | 190.37 |
13 | 190.37 | 11.42 | 9.52 | 178.95 |
14 | 178.95 | 10.74 | 8.95 | 168.21 |
15 | 168.21 | 10.09 | 8.41 | 158.12 |
16 | 158.12 | 9.49 | 7.91 | 148.63 |
17 | 148.63 | 8.92 | 7.43 | 139.71 |
18 | 139.71 | 8.38 | 6.99 | 131.33 |
19 | 131.33 | 7.88 | 6.57 | 123.45 |
20 | 123.45 | 7.41 | 6.17 | 116.04 |
283.96 | 236.63 | |||
Answer (2) | Total interest to pass through investors | 236.63 | millions | |
Answer (3) | Total Amount of prepayments | Total Interest + Principal | ||
400 + 283.96 | ||||
683.96 millions |
I hope this solves your query.
Do give a thumbs up if you find this helpful.