{ "schemaVersion": "1.0.0", "generatedOn": "2026-10-10", "units": "integer USD", "model": "Hypothetical liquidity comparison for an already issued customer note", "claimCeiling": { "actualEntityMapping": false, "actualContractWaterfall": false, "actualTransactionExecution": false, "legalDischargeOpinion": false, "accountingDerecognitionConclusion": false, "capitalReliefConclusion": false, "expectedDefaultProbability": false, "interestRateOrIrrClaim": false, "economicPreferenceRanking": false, "salePriceAsEstimatedSupportValue": false, "closingCashRecycledAsTerminalLiquidity": false }, "fixtures": [ { "scenarioId": "hold-full-pay", "hypotheticalOnly": true, "route": "hold", "routeStructure": "note_retained_no_monetization", "notePositionAfterClosing": "originator_holds_note", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "hold-full-pay", "route": "hold", "dispositionPermitted": null, "closingFeeUsd": 0, "assumedSalePurchasePriceUsd": null, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 100000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 0, "financierGrossOutflowUsd": 0, "originatorNetProceedsUsd": 0, "thirdPartyFeeRecipientCashUsd": 0, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 0, "financingGapNowUsd": 70000000, "canCoverFinancingRequirementNow": false, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 100000000, "financierCashUsd": 0, "originatorHeldNoteRecoveryUsd": 100000000, "originatorCollateralResidualUsd": null, "claimType": "none", "claimAgainstOriginatorUsd": 0, "claimCashPaidUsd": 0, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 0, "originatorTerminalLiquidityUsedUsd": 0, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "sale-full-pay", "hypotheticalOnly": true, "route": "sale", "routeStructure": "full_asset_disposition_assumed_permitted_nonrecourse", "notePositionAfterClosing": "financier_holds_note_after_assumed_valid_transfer", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "sale-full-pay", "route": "sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 92000000, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 100000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 92000000, "financierGrossOutflowUsd": 92000000, "originatorNetProceedsUsd": 90000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 90000000, "financingGapNowUsd": 0, "canCoverFinancingRequirementNow": true, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 100000000, "financierCashUsd": 100000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": "none", "claimAgainstOriginatorUsd": 0, "claimCashPaidUsd": 0, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 0, "originatorTerminalLiquidityUsedUsd": 0, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "sale-recovery-60m", "hypotheticalOnly": true, "route": "sale", "routeStructure": "full_asset_disposition_assumed_permitted_nonrecourse", "notePositionAfterClosing": "financier_holds_note_after_assumed_valid_transfer", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "sale-recovery-60m", "route": "sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 92000000, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 92000000, "financierGrossOutflowUsd": 92000000, "originatorNetProceedsUsd": 90000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 90000000, "financingGapNowUsd": 0, "canCoverFinancingRequirementNow": true, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 60000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": "none", "claimAgainstOriginatorUsd": 0, "claimCashPaidUsd": 0, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 0, "originatorTerminalLiquidityUsedUsd": 0, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "supported-sale-recovery-60m-liquidity-10m", "hypotheticalOnly": true, "route": "supported_sale", "routeStructure": "full_asset_disposition_with_limited_originator_support", "notePositionAfterClosing": "financier_holds_note_after_assumed_valid_transfer", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 10000000, "scenarioId": "supported-sale-recovery-60m-liquidity-10m", "route": "supported_sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 95000000, "limitedSupportCapUsd": 10000000, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 95000000, "financierGrossOutflowUsd": 95000000, "originatorNetProceedsUsd": 93000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 93000000, "financingGapNowUsd": 0, "canCoverFinancingRequirementNow": true, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 70000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": "limited_sale_support", "claimAgainstOriginatorUsd": 10000000, "claimCashPaidUsd": 10000000, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 10000000, "originatorTerminalLiquidityUsedUsd": 10000000, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "supported-sale-recovery-60m-liquidity-8m", "hypotheticalOnly": true, "route": "supported_sale", "routeStructure": "full_asset_disposition_with_limited_originator_support", "notePositionAfterClosing": "financier_holds_note_after_assumed_valid_transfer", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 8000000, "scenarioId": "supported-sale-recovery-60m-liquidity-8m", "route": "supported_sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 95000000, "limitedSupportCapUsd": 10000000, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 95000000, "financierGrossOutflowUsd": 95000000, "originatorNetProceedsUsd": 93000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 93000000, "financingGapNowUsd": 0, "canCoverFinancingRequirementNow": true, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 68000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": "limited_sale_support", "claimAgainstOriginatorUsd": 10000000, "claimCashPaidUsd": 8000000, "unpaidClaimUsd": 2000000, "unpaidClaimRightsAssumedToSurvive": true, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 8000000, "originatorTerminalLiquidityUsedUsd": 8000000, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "pledge-full-pay", "hypotheticalOnly": true, "route": "pledge", "routeStructure": "partial_secured_borrowing_note_retained_subject_to_pledge", "notePositionAfterClosing": "originator_holds_note_subject_to_financier_pledge", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "pledge-full-pay", "route": "pledge", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": null, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": 70000000, "stipulatedFinancingChargeUsd": 5000000, "lenderDueUsd": 75000000, "recourse": true, "recoveryUsd": 100000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 70000000, "financierGrossOutflowUsd": 70000000, "originatorNetProceedsUsd": 68000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 70000000, "originatorCashAvailableNowUsd": 68000000, "financingGapNowUsd": 2000000, "canCoverFinancingRequirementNow": false, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 100000000, "financierCashUsd": 75000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": 25000000, "claimType": "pledge_recourse", "claimAgainstOriginatorUsd": 0, "claimCashPaidUsd": 0, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": 0, "lenderCashShortfallAfterClaimPaymentUsd": 0, "lenderDueUsd": 75000000, "stipulatedFinancingChargeUsd": 5000000, "originatorTerminalLiquidityInputUsd": 0, "originatorTerminalLiquidityUsedUsd": 0, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "pledge-recovery-60m-recourse-liquidity-20m", "hypotheticalOnly": true, "route": "pledge", "routeStructure": "partial_secured_borrowing_note_retained_subject_to_pledge", "notePositionAfterClosing": "originator_holds_note_subject_to_financier_pledge", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 20000000, "scenarioId": "pledge-recovery-60m-recourse-liquidity-20m", "route": "pledge", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": null, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": 70000000, "stipulatedFinancingChargeUsd": 5000000, "lenderDueUsd": 75000000, "recourse": true, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 70000000, "financierGrossOutflowUsd": 70000000, "originatorNetProceedsUsd": 68000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 70000000, "originatorCashAvailableNowUsd": 68000000, "financingGapNowUsd": 2000000, "canCoverFinancingRequirementNow": false, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 75000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": 0, "claimType": "pledge_recourse", "claimAgainstOriginatorUsd": 15000000, "claimCashPaidUsd": 15000000, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": 15000000, "lenderCashShortfallAfterClaimPaymentUsd": 0, "lenderDueUsd": 75000000, "stipulatedFinancingChargeUsd": 5000000, "originatorTerminalLiquidityInputUsd": 20000000, "originatorTerminalLiquidityUsedUsd": 15000000, "originatorTerminalLiquidityRemainingUsd": 5000000, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "pledge-recovery-60m-recourse-liquidity-8m", "hypotheticalOnly": true, "route": "pledge", "routeStructure": "partial_secured_borrowing_note_retained_subject_to_pledge", "notePositionAfterClosing": "originator_holds_note_subject_to_financier_pledge", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 8000000, "scenarioId": "pledge-recovery-60m-recourse-liquidity-8m", "route": "pledge", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": null, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": 70000000, "stipulatedFinancingChargeUsd": 5000000, "lenderDueUsd": 75000000, "recourse": true, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 70000000, "financierGrossOutflowUsd": 70000000, "originatorNetProceedsUsd": 68000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 70000000, "originatorCashAvailableNowUsd": 68000000, "financingGapNowUsd": 2000000, "canCoverFinancingRequirementNow": false, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 68000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": 0, "claimType": "pledge_recourse", "claimAgainstOriginatorUsd": 15000000, "claimCashPaidUsd": 8000000, "unpaidClaimUsd": 7000000, "unpaidClaimRightsAssumedToSurvive": true, "lenderShortfallBeforeRecourseUsd": 15000000, "lenderCashShortfallAfterClaimPaymentUsd": 7000000, "lenderDueUsd": 75000000, "stipulatedFinancingChargeUsd": 5000000, "originatorTerminalLiquidityInputUsd": 8000000, "originatorTerminalLiquidityUsedUsd": 8000000, "originatorTerminalLiquidityRemainingUsd": 0, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "pledge-recovery-60m-nonrecourse", "hypotheticalOnly": true, "route": "pledge", "routeStructure": "partial_secured_borrowing_note_retained_subject_to_pledge", "notePositionAfterClosing": "originator_holds_note_subject_to_financier_pledge", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 20000000, "scenarioId": "pledge-recovery-60m-nonrecourse", "route": "pledge", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": null, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": 70000000, "stipulatedFinancingChargeUsd": 5000000, "lenderDueUsd": 75000000, "recourse": false, "recoveryUsd": 60000000 }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 70000000, "financierGrossOutflowUsd": 70000000, "originatorNetProceedsUsd": 68000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 70000000, "originatorCashAvailableNowUsd": 68000000, "financingGapNowUsd": 2000000, "canCoverFinancingRequirementNow": false, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "modeled_hypothetical_terminal", "customerNoteRecoveryUsd": 60000000, "financierCashUsd": 60000000, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": 0, "claimType": "none", "claimAgainstOriginatorUsd": 0, "claimCashPaidUsd": 0, "unpaidClaimUsd": 0, "unpaidClaimRightsAssumedToSurvive": false, "lenderShortfallBeforeRecourseUsd": 15000000, "lenderCashShortfallAfterClaimPaymentUsd": 15000000, "lenderDueUsd": 75000000, "stipulatedFinancingChargeUsd": 5000000, "originatorTerminalLiquidityInputUsd": 20000000, "originatorTerminalLiquidityUsedUsd": 0, "originatorTerminalLiquidityRemainingUsd": 20000000, "terminalConservationDifferenceUsd": 0 } }, { "scenarioId": "disposition-permission-unknown", "hypotheticalOnly": true, "route": "sale", "routeStructure": "full_asset_disposition_assumed_permitted_nonrecourse", "notePositionAfterClosing": null, "modelStatus": "unknown_disposition_permission", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "disposition-permission-unknown", "route": "sale", "dispositionPermitted": null, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 92000000, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": 100000000 }, "closing": { "status": "unknown_disposition_permission", "grossPriceOrAdvanceUsd": null, "financierGrossOutflowUsd": null, "originatorNetProceedsUsd": null, "thirdPartyFeeRecipientCashUsd": null, "feeRecipientType": null, "originatorBorrowingPrincipalUsd": null, "originatorCashAvailableNowUsd": null, "financingGapNowUsd": null, "canCoverFinancingRequirementNow": null, "closingConservationDifferenceUsd": null }, "terminal": { "status": "unknown_disposition_permission", "customerNoteRecoveryUsd": null, "financierCashUsd": null, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": null, "claimAgainstOriginatorUsd": null, "claimCashPaidUsd": null, "unpaidClaimUsd": null, "unpaidClaimRightsAssumedToSurvive": null, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": null, "originatorTerminalLiquidityUsedUsd": null, "originatorTerminalLiquidityRemainingUsd": null, "terminalConservationDifferenceUsd": null } }, { "scenarioId": "no-issued-note", "hypotheticalOnly": true, "route": "sale", "routeStructure": "full_asset_disposition_assumed_permitted_nonrecourse", "notePositionAfterClosing": null, "modelStatus": "unavailable_no_issued_note", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": false, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 0, "scenarioId": "no-issued-note", "route": "sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 92000000, "limitedSupportCapUsd": null, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": null }, "closing": { "status": "not_executable_no_issued_note", "grossPriceOrAdvanceUsd": null, "financierGrossOutflowUsd": null, "originatorNetProceedsUsd": null, "thirdPartyFeeRecipientCashUsd": null, "feeRecipientType": null, "originatorBorrowingPrincipalUsd": null, "originatorCashAvailableNowUsd": null, "financingGapNowUsd": null, "canCoverFinancingRequirementNow": null, "closingConservationDifferenceUsd": null }, "terminal": { "status": "not_modeled_unavailable_route", "customerNoteRecoveryUsd": null, "financierCashUsd": null, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": null, "claimAgainstOriginatorUsd": null, "claimCashPaidUsd": null, "unpaidClaimUsd": null, "unpaidClaimRightsAssumedToSurvive": null, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": null, "originatorTerminalLiquidityUsedUsd": null, "originatorTerminalLiquidityRemainingUsd": null, "terminalConservationDifferenceUsd": null } }, { "scenarioId": "recovery-unknown", "hypotheticalOnly": true, "route": "supported_sale", "routeStructure": "full_asset_disposition_with_limited_originator_support", "notePositionAfterClosing": "financier_holds_note_after_assumed_valid_transfer", "modelStatus": "modeled_hypothetical", "cashPlanExecuted": false, "deploymentOrSpendAssumed": false, "financingRequirementNowUsd": 70000000, "customerNoteFaceUsd": 100000000, "economicPreferenceRankingSupported": false, "pricesAreAssumedNotEstimatedSupportValue": true, "terminalLiquidityIsExogenousNotRecycledClosingCash": true, "assumptions": { "noteIssued": true, "faceUsd": 100000000, "financingRequirementNowUsd": 70000000, "openingLiquidCashUsd": 0, "originatorTerminalLiquidityUsd": 10000000, "scenarioId": "recovery-unknown", "route": "supported_sale", "dispositionPermitted": true, "closingFeeUsd": 2000000, "assumedSalePurchasePriceUsd": 95000000, "limitedSupportCapUsd": 10000000, "pledgeAdvanceUsd": null, "stipulatedFinancingChargeUsd": null, "lenderDueUsd": null, "recourse": null, "recoveryUsd": null }, "closing": { "status": "modeled_hypothetical_closing", "grossPriceOrAdvanceUsd": 95000000, "financierGrossOutflowUsd": 95000000, "originatorNetProceedsUsd": 93000000, "thirdPartyFeeRecipientCashUsd": 2000000, "feeRecipientType": "third_party", "originatorBorrowingPrincipalUsd": 0, "originatorCashAvailableNowUsd": 93000000, "financingGapNowUsd": 0, "canCoverFinancingRequirementNow": true, "closingConservationDifferenceUsd": 0 }, "terminal": { "status": "recovery_unknown_closing_still_modeled", "customerNoteRecoveryUsd": null, "financierCashUsd": null, "originatorHeldNoteRecoveryUsd": null, "originatorCollateralResidualUsd": null, "claimType": "limited_sale_support", "claimAgainstOriginatorUsd": null, "claimCashPaidUsd": null, "unpaidClaimUsd": null, "unpaidClaimRightsAssumedToSurvive": null, "lenderShortfallBeforeRecourseUsd": null, "lenderCashShortfallAfterClaimPaymentUsd": null, "lenderDueUsd": null, "stipulatedFinancingChargeUsd": null, "originatorTerminalLiquidityInputUsd": 10000000, "originatorTerminalLiquidityUsedUsd": null, "originatorTerminalLiquidityRemainingUsd": null, "terminalConservationDifferenceUsd": null } } ] }