Simulation studio
semt-2013-1
Correlated collateral paths run through the same interpreter that reproduced this deal's actual distributions. The projection engine is the verified engine.
no result
What actually happened
The same deal, replayed distribution by distribution from the trustee reports. Each tank is a class and its height is the balance still outstanding; the falling dollars are sized by what was reported and routed to the class that received it. Scrub to the month your argument turns on, or switch to what-if to drive the deal's own allocation rules with rates of your own.
loading this deal's reported history from the engine