Assumed Constants

Values

Risk Free Rate (Annual)

9.195%

Volatility (Monthly)

12%

Risk Free Rate (Monthly) r

0.0883%

Initial Delinquency (Monthly)

6 months

u

5 months

tc

12%

% Coverage

25%