
New Accounting Rules for Investors in Credit-Sensitive ABS and MBS Martin Rosenblatt, Deloitte & Touche LLP (August 7, 2000)
Click
here for PDF format
Scope
EITF 99-20 adopts the
"prospective method" for adjusting the
level yield used to recognize interest income when estimates
of future cash flows on the security either increase
or decrease since the date of the last evaluation (typically
quarterly).
The above securities
are covered by 99-20 regardless of whether they are:
úÿÿÿÿÿÿÿ
Securities purchased by investors or securities
retained by securitizers
úÿÿÿÿÿÿÿ
Fixed rate or floating rate securities
úÿÿÿÿÿÿÿ
Publicly-offered or privately-offered securities
úÿÿÿÿÿSecurities
classified as held-to-maturity or available-for-sale.
If classifiedÿ as trading, they are already being
marked to market, but the interest income recognition
portion of 99-20 applies if the holder is required to
report interest income separately in their income statement
pursuant to industry practice.
úÿÿÿÿÿSecurities
designated as notes, bonds, pass-throughs or participation
certificates.ÿ Even trust certificates are covered
if they possess the characteristics of debt rather than
equity securities.
Determining Periodic Interest Income
As of the purchase
date for investors or the securitization date for securitizers,
you estimate the timing and amount of all future cash
inflows from the security using assumptions that were
used in determining fair value.ÿ The excess of
those future cash flows over the initial investment
(or allocated cost under FASB 125 for securitizers)
is the accretable yield to be recognized as interest
income over the life of the investment using the effective
yield method.
You determine the yield by solving for
the internal rate of return (IRR) which equates those
future cash flows back to amount of the initial investment.ÿ
At any balance sheet date, the amortized cost
of the investment is equal to (1) the initial investment
plus (2) the yield accreted to date less
(3) all cash received to date regardless of whether
labeled as interest or principal less (4) any
writedowns for impairment (see below).
You must update the
cash flow estimates throughout the life of the investment
taking into account the actual cash flow received to
date and assumptions that marketplace participants would
use in determining fair value. To determine the level
yield used to accrete interest income in the following
period, you must solve for a new IRR which equates the
new estimates of future cash flow back to the amortized
cost amount at the latest balance sheet date.
Determining Whether an Impairment Charge
is Required
Whenever the current fair value of the
security is lower than its current amortized cost, you
must test to see if an impairment charge is required to
be taken through current earnings.ÿ If your updated
estimate of cash flows is less than your last revised
estimate (taking into account both timing and amounts),
then you must write the security down to fair value, which
becomes the new amortized cost basis for future amortization.
Decreases in cash flows resulting from resets on floating
rate securities are not taken into account in this test
provided the security is not a super-floater or an inverse
floater.
Transition
EITF 99-20 must be
applied starting in the first quarter of 2001, (regardless
of a company's fiscal year-end) to all securities
in the portfolio not just those purchased after 12/31/00.ÿ
Earlier application is permitted but previously issued
financial statements can not be restated to adopt the
provisions of 99-20.
For the first quarter
of 2001, the level yield to be used to recognize interest
income will be based on the amortized cost amount at
12/31/00 and the estimates of future cash flows made
as of 1/01/01.
Example of Application of EITF 99-20
úÿÿÿÿÿÿÿ
I purchase a B-piece on January 1, 2001 for $106.08.
It has a face amount of $100 and is also entitled to
all of the excess interest from the net coupon on the
loans over the interest paid to the senior class, subject
to reimbursing the senior class for credit losses.
úÿÿÿÿÿÿÿ
The assumed pre-tax yield at the date of purchase
is 10.77% per annum based on an assumed prepayment rate
of 5 CPR and assumed losses of 100 basis points per
annum on the outstanding principal amount of the loans(
the "Base Case").
úÿÿÿÿÿÿÿ
As of the end of year 1, there are five alternative
scenarios presented in the table below.ÿ The first
is that the base case prepayment, loss and market yield
for the B-piece assumptions do not change. The other
scenarios involve an increase or decrease in one or
more of the assumptions as to prepayments, losses and
market yield for the B-piece.
| ÿ |
ÿ |
BASE
CASE
|
scenarios
for Years 2 through 5
|
| ÿ |
ÿ |
ONE
|
TWO
|
THREE
|
FOUR
|
|
1
|
Prepayment Assumption
|
5
CPR
|
7
CPR
|
7
CPR
|
3
CPR
|
3
CPR
|
|
2
|
Credit Loss
Assumption
|
100
bp
|
200
bp
|
ÿ200
bp
|
50
bp
|
50
bp
|
|
3
|
Market Yield
for B-piece
|
10.77%
|
12%
|
8%
|
12%
|
8%
|
|
4
|
Cash Flows to
B-piece:
|
ÿ |
ÿ |
ÿ |
ÿ |
ÿ |
|
5
|
ÿÿÿ
Year 1
|
$15.70
|
$15.70
|
$15.70
|
$15.70
|
$15.70
|
|
6
|
ÿÿÿ
Year 2
|
13.30
|
11.19
|
11.19
|
14.34
|
14.34
|
|
7
|
ÿÿÿ
Year 3
|
28.08
|
31.70
|
31.70
|
24.51
|
24.51
|
|
8
|
ÿÿÿ
Year 4
|
52.23
|
49.24
|
49.24
|
54.44
|
54.44
|
|
9
|
ÿÿÿ
Year 5
|
42.89
|
38.52
|
38.52
|
46.65
|
46.65
|
|
10
|
ÿ Total
Years 1 thru 5
|
$152.20
|
$146.35
|
$146.35
|
$155.64
|
$155.64
|
|
11
|
ÿ Total
Years 2 thru 5
|
$136.50
|
$130.65
|
$130.65
|
$139.94
|
$139.94
|
|
12
|
Fair Value at
End Year 1
|
$101.80
|
$94.79
|
$104.94
|
$100.74
|
$111.80
|
|
13
|
Interest Income-Year
1
|
$11.43
|
$11.43
|
$11.43
|
$11.43
|
$11.43
|
|
14
|
Amortized Cost-end
of Yr. 1
|
$101.80
|
$101.80
|
$101.80
|
$101.80
|
$101.80
|
|
15
|
Has there been
a decrease in cash flows?
|
NA
|
YES
|
YES
|
NO
|
NO
|
|
16
|
Is Fair Value
below Amortized Cost?
|
NO
|
YES
|
NO
|
YES
|
NO
|
|
17
|
Impairment to
be Recorded?
|
NO
|
$7.01
|
NO
|
NO
|
NO
|
|
18
|
Revised Yield
for Year 2
|
10.77%
|
12%
|
9.17%
|
11.59%
|
11.59%
|
|
19
|
Interest Income-
Year 2
|
$10.96
|
$11.38
|
$9.34
|
$11.80
|
$11.80
|
Line 12 equals the
pv of lines 6 through 9 discounted at the rate in line
3
Line 13 equals the
initial investment of $106.08 times the base case yield
Line 14 equals the
initial investment plus line 13 minus line 5
Line 17 scenario one
is line 14 minus line 12
Line 18 equals
the IRR of lines 6 through 9 discounted back to line
14 or in the case of scenario one back to line 12
Line 19 equals line
18 times line 14 or in the case of scenario one, line
12
The deal structure used to generate the
cash flows was a pool of five year loans with a principal
amount of $250 amortizing with five annual payments of
$50. Gross coupon ofÿ 12% less 1% servicing fee.
The senior class had a principal amount of $150, an interest
rate ofÿ 6 %, and was entitled to 100% of all scheduled
and unscheduled principal payments and write-offs of principal.
By: Martin Rosenblatt,
mrosenblatt@dttus.com,
Deloitte
& Touche LLPÿ,ÿ
Aug.
7, 2000
|