Waterfall Forensics.

Tie-out heatmap

Wells Fargo Mortgage Backed Securities 2006-AR7

Every comparison the backtest ever made, on one screen: one column per distribution date, one row per class, colored by the worst absolute delta across interest, principal, and ending balance. The near-uniform field is the point. The few cells that broke a dollar are listed below, worst first.

8

periods replayed

99.7%

of 384 points within one dollar

1

points off by more than a dollar

I-A-1I-A-2I-A-RII-A-1II-A-2II-A-3II-A-4II-A-5II-A-6II-A-7B-1B-2B-3B-4B-5B-6
2006
exact to the centwithin a pennywithin a dollarover a dollarno comparisonhover any cell for its worst delta

The exception queue

1 of 384 comparisons sit more than a dollar from the trustee's figure. This is the entire list. Of the rest, 198 matched to the exact cent and 150 differed by cents, rounding-sized and never compounding.

DateClassFigureComputedReportedΔ
2006-07-25I-A-1interest1,414,738.331,414,739.441.11

state rolls forward on computed values only — reported figures are never fed back in, so an engine error would compound rather than hide