Securitization Model (Excel XLSX)

VIDEO DEMO

BENEFITS OF DOCUMENT

1. It offers a comprehensive yet streamlined approach to loan securitization modeling, delivering robust cash flow analysis and final IRRs without requiring detailed, loan-level inputs.
2. Its flexible default and prepayment modeling assumptions, along with automatic coverage metrics and red-flag highlighting, reduce complexity while ensuring transparent risk assessment.
3. The built-in sensitivity analysis and dynamic visualizations empower users to quickly test scenarios, identify potential shortfalls, and make more informed investment decisions.

DESCRIPTION

This product (Securitization Model) is an Excel template (XLSX), which you can download immediately upon purchase.

Analyzing Potential Loan Securitization Deals

Securitizing a pool of loans is a complex undertaking that requires detailed analysis of both the collateral and the proposed capital structure. Whether you are evaluating a residential mortgage-backed security (RMBS), commercial mortgage-backed security (CMBS), or any other asset-backed structure, the fundamental steps to analyzing a securitization deal share many similarities:

Collateral Assessment

Loan Pool Composition: Understand the types of loans, borrower characteristics, and underlying collateral values.
Credit Quality & Performance History: Examine default probabilities, recovery expectations, and seasoning (how long the loans have been performing).

Prepayment Dynamics: Identify factors that could lead borrowers to pay down principal faster (e.g., refinancing incentives, economic conditions).
Cash Flow Modeling

Interest & Principal Projections: Project the cash inflows from interest payments and principal repayments based on each loan's term, interest rate, and amortization schedule.

Default & Recovery Assumptions: Model potential defaults to gauge how much principal or interest might be lost and how recoveries offset those losses over time.

Servicing Fees: Deduct fees for loan servicing before determining net cash available to investors.
Tranche Structuring

Capital Stack Definition: Identify the number and seniority of tranches (Senior, Mezzanine, Junior) and how principal and interest are allocated.
Credit Enhancement: Evaluate whether the securitization provides overcollateralization, reserve funds, subordination, or other methods to protect the more senior notes.

Interest Rate Type: Determine if notes are fixed-rate or floating, linking floating tranches to a rate index (e.g., LIBOR, SOFR) plus a spread.
Coverage Tests & Metrics

Overcollateralization Coverage: Compare the collateral's principal balance to the outstanding principal of the issued notes.
Interest Coverage: Check how much net interest from the collateral surpasses the interest owed on the tranches.
Stress Testing: Apply adverse scenarios (e.g., higher defaults, lower recoveries) to see if coverage might drop below acceptable thresholds.
Evaluating Returns & Pricing

IRR & Yield Analysis: Estimate the internal rates of return for each tranche based on projected cash flows.
Equity Analysis: For the residual or equity tranche, calculate potential upside (and risk) once all senior obligations are met.
Sensitivities: Evaluate how changes in interest rates, default rates, or prepayment speeds affect note and equity valuations.

Documentation & Due Diligence

Legal Structure: Review the Special Purpose Vehicle (SPV) setup, trust agreements, and any credit enhancement mechanisms.
Regulatory Compliance: Ensure adherence to relevant regulations (e.g., risk retention, capital requirements).
Reporting & Servicing: Confirm that robust reporting mechanisms exist for ongoing performance monitoring.

Introducing the Loan Securitization Template

To streamline and standardize the securitization analysis process, I built a comprehensive loan securitization template that addresses each of the critical steps outlined above. By focusing on aggregated pool characteristics rather than requiring detailed, loan-level input, it allows for a more accessible yet robust approach to modeling loan pool performance. Below are some of its core features:

Flexible Default & Principal Schedules

Model defaults as annualized rates or total annual pool percentages, with the option to accrue recoveries over a user-defined lag.
Adjust scheduled principal payments via a simple proportional percentage or Excel's PPMT function.
Multi-Tranche Structure

Accommodate up to three classes of notes—Senior, Mezzanine, and Junior—plus an equity tranche for residual cash flows.
Define fixed or floating rates (including a built-in LIBOR curve) and choose monthly, quarterly, or annual distribution frequencies.
Coverage Metrics

Track overcollateralization coverage and interest coverage in each period.
Automatically highlight red flags when coverage falls below specified thresholds.
Long-Term Projections

Model cash flows up to 240 months (20 years), capturing extended loan portfolios' performance timelines.
Final Returns & Waterfall Visibility

Display IRRs and equity multiples for each note tranche as well as the equity piece.
Clearly show each period's waterfall distributions so users can see exactly where the cash flows are going.
Built-in Sensitivity Analysis

A 3×3 sensitivity table evaluates how final equity IRR changes under different default rates and weighted average interest rates.
Easily remove or modify the table to tailor the model's speed and complexity to your needs.
Visual Outputs

Graphs of loan portfolio balance over time, investor cash flows, and coverage metrics make performance trends immediately clear.
By combining flexibility, transparency, and a comprehensive approach, this model serves as a powerful tool for anyone tasked with analyzing or structuring loan securitization deals. With minimal inputs required—primarily at the aggregate loan-pool level—you can rapidly test scenarios, review coverage metrics, and understand how each tranche might perform. It bridges the gap between high-level portfolio analysis and detailed cash flow projections, helping investors and originators make more informed decisions in today's dynamic lending environment.

This template is fully unlocked and editable.

Source: Best Practices in Loans, Lending Excel: Securitization Model Excel (XLSX) Spreadsheet, Jason Varner | SmartHelping