Mr Cooper Group Inc fka COOP

[ron_66271]

My Original X P1 Was 2007.

Results in $68.6 for Y in 2025.

Preferred Funding was both RMBS and CMBS.
The accumulation curve should flatten out because the CMBS(not modeled).

Please try 2007 for X1 to check the math. I also achieved the same result of $51.2 for Y using 2008 as the starting point like you.

Accumulation is 2.35X by changing the starting point to 2008 from 2007.

Thanks for your response.



Ron