Orchard Stress Testing FINAL
Orchard Stress Testing FINAL
Orchard Stress Testing FINAL
INTRODUCTION
CONTENTS
Introduction
Methodology
Stress Testing
12
14
16
Conclusion
20
has emerged as a new asset class with attractive returns and low
volatility. Over the last five years, weve seen strong and consistent
picture of the potential returns of this new asset class, with 2015
S&P 500 and the Barclays Aggregate Bond Index. While falling
unemployment rates and strong domestic growth have provided the
ideal opportunity for this new asset class to flourish, we know that
these favorable conditions cannot last forever.
105%
100%
95%
FEB 2015
MAR 2015
APR 2015
MAY 2015
JUN 2015
JUL 2015
AUG 2015
SEP 2015
NOV 2015
INTRODUCTION
A Brief History of
Marketplace Lending
First, the originators and servicers (often the same entity) engaged in
this new world of marketplace lending are relatively new and may
issuer, and the most prevalent product offered today is the fixed-rate
share of financial activity in the U.S. and around the world, these
Orchard Platform
adjusted returns.
cutting out the middlemen and letting individuals lend to each other
and small businesses who had been almost completely shut off from
Stress Testing
METHODOLOGY
2005
MILESTONES
IN MARKETPLACE LENDING
2007
AUG 2007 - Lending Club launches as Facebook app
OCT 2007 - Dow Jones Industrial Average peaks
Methodology
2009
2011
2013
SEP 2013 - JOBS Act
2015
1. Son, H. JPMorgan Working With On Deck to Speed SmallBusiness Loans. Bloomberg, News, Web. 1 Dec. 2015
2. Corkery, M. and Popper, N. Goldman Sachs Plans to Offer
Consumer Loans Online, Adopting Start-Ups Tactics. New
York Times, Deal Book, Web. 15 Jun. 2015
Orchard Platform
Stress Testing
METHODOLOGY
2. CDR = .05 = 1 1
3. .05 = 1 1
Beginning Balance
Default Amount
10,000
(prepayment) expectations,
12
Default Amount
12
(1+Interest Rate)Term 1
(1 +
.16 36
12 ) -1
0
4
.16
12
= $124.47
Orchard Platform
24
28
32
36
Interest Rates
12.5%
>= 20%
<12.5%
15%
17.5%
20%
13. .15 = 1 1
Prepay Amount
Beginning Balance Default Amount Scheduled Principal
Prepay Amount
10000 42.65 124.47
12
12
15%
10%
5%
0
4
20
16
12
CDR
Months on Book
10%
7.5%
5%
prepayments.
17.5%
.16
.16 36
(1 + )
12 * 12
15%
15%
CDR
12.5%
10%
>= 20%
20%
< 7.5%
12
16
20
24
28
32
36
40
44
48
52
56
60
Months on Book
Stress Testing
STRESS TESTING
Stress Testing
Now that our model and default assumptions have been established, we will combine
With our base case assumptions, our static market portfolio is expected to realize a 6.7%
them and generate a set of hypothetical base-case future cash flows. The portfolio
yield, a duration of .88 years and a weighted average life of 1.62 years. All calculations
of loans for which we are projecting cash flows comprises all loans in our data set
above are based on a purchase price of par (or face value). What happens if, over the life
originated in Q3 2015. These cash flows will then be analyzed to develop a set of static
of the portfolio, the realized defaults are double the expected defaults? In that case, our
Period
BegBalance
ChargeOffs
Recoveries
Interest
Serv_Fee
Period
BegBalance
ChargeOffs
Recoveries
Interest
Serv_Fee
$1,000,000.00
$-
$-
$31,792.71
$2,422.81
$54,729.49
$36,997.70
$908,272.82
$1,000,000.00
$-
$-
$31,792.71
$2,422.81
$54,729.49
$36,997.70
$908,272.82
$908,272.82
$4,124.25
$123.73
$28,847.67
$2,190.79
$54,116.99
$33,394.66
$816,636.92
$908,272.82
$8,226.61
$246.80
$28,746.10
$2,184.76
$53,984.91
$33,302.51
$812,758.79
$816,636.92
$7,450.10
$223.50
$25,870.47
$1,959.62
$53,268.73
$29,807.89
$726,110.21
$812,758.79
$14,704.66
$441.14
$25,523.09
$1,938.85
$52,765.03
$29,491.07
$715,798.02
$726,110.21
$9,689.86
$290.70
$22,931.62
$1,733.16
$52,210.65
$26,297.05
$637,912.65
$715,798.02
$18,806.00
$564.18
$22,277.80
$1,693.64
$51,136.19
$25,695.82
$620,160.02
$637,912.65
$10,878.75
$326.36
$20,082.90
$1,514.36
$50,968.27
$22,907.76
$553,157.87
$620,160.02
$20,661.36
$619.84
$19,123.99
$1,455.74
$49,167.59
$22,018.83
$528,312.24
$553,157.87
$11,131.10
$333.93
$17,366.33
$1,305.75
$49,578.51
$19,679.08
$472,769.18
$528,312.24
$20,614.30
$618.43
$16,149.89
$1,230.64
$46,949.62
$18,544.19
$442,204.13
$472,769.18
$10,613.37
$318.40
$14,812.78
$1,109.31
$48,086.67
$16,641.19
$397,427.96
$442,204.13
$19,116.84
$573.51
$13,415.41
$1,022.32
$44,583.65
$15,332.74
$363,170.90
$397,427.96
$9,521.69
$285.65
$12,441.78
$926.37
$46,543.75
$13,813.95
$327,548.57
$363,170.90
$16,651.21
$499.54
$10,953.42
$833.21
$42,173.72
$12,420.69
$291,925.27
$327,548.57
$8,063.90
$241.92
$10,261.94
$757.55
$45,004.08
$11,206.56
$263,274.03
$291,925.27
$13,676.07
$410.28
$8,773.31
$664.20
$39,820.36
$9,820.88
$228,607.96
10
$263,274.03
$6,446.23
$193.39
$8,272.05
$602.83
$43,523.63
$8,817.75
$204,486.42
10
$228,607.96
$10,594.40
$317.83
$6,865.58
$514.90
$37,616.90
$7,525.76
$172,870.91
11
$204,486.42
$4,865.08
$145.95
$6,462.17
$461.54
$42,159.05
$6,636.45
$150,825.84
11
$172,870.91
$7,741.45
$232.24
$5,206.44
$383.80
$35,648.67
$5,510.91
$123,969.88
12
$150,825.84
$3,504.93
$105.15
$4,814.87
$332.44
$40,967.81
$4,642.60
$101,710.51
12
$123,969.88
$5,391.32
$161.74
$3,761.69
$268.54
$33,995.21
$3,738.52
$80,844.83
13
$101,710.51
$2,597.83
$77.93
$3,574.35
$237.71
$10,777.92
$3,559.88
$84,774.88
13
$80,844.83
$3,865.96
$115.98
$2,702.77
$185.92
$8,467.13
$2,783.81
$65,727.92
14
$84,774.88
$2,049.04
$61.47
$2,957.81
$197.09
$10,479.17
$2,931.44
$69,315.22
14
$65,727.92
$2,966.56
$89.00
$2,177.49
$150.49
$8,034.24
$2,237.96
$52,489.16
15
$69,315.22
$1,553.99
$46.62
$2,397.28
$159.99
$10,203.73
$2,357.74
$55,199.77
15
$52,489.16
$2,193.37
$65.80
$1,721.23
$119.45
$7,645.15
$1,759.88
$40,890.76
16
$55,199.77
$1,120.89
$33.63
$1,886.94
$126.10
$9,953.94
$1,833.43
$42,291.51
16
$40,890.76
$1,545.98
$46.38
$1,324.05
$92.21
$7,300.48
$1,340.41
$30,703.89
17
$42,291.51
$754.48
$22.63
$1,420.96
$95.05
$9,731.72
$1,353.08
$30,452.22
17
$30,703.89
$1,019.38
$30.58
$976.69
$68.22
$7,000.27
$970.89
$21,713.35
18
$30,452.22
$456.99
$13.71
$993.57
$66.50
$9,538.64
$911.27
$19,545.32
18
$21,713.35
$606.38
$18.19
$670.70
$46.95
$6,744.23
$643.23
$13,719.51
19
$19,545.32
$229.03
$6.87
$599.17
$40.11
$9,376.02
$502.70
$9,437.57
19
$13,719.51
$299.18
$8.98
$398.38
$27.93
$6,532.04
$349.99
$6,538.31
20
$9,437.57
$70.27
$2.11
$232.41
$15.56
$9,245.06
$122.24
$-
20
$6,538.31
$90.57
$2.72
$152.72
$10.72
$6,363.47
$84.27
$-
Orchard Platform
Stress Testing
10
STRESS TESTING
Charge-Off
Rate
Charge-Off
Rate
10%
10%
8%
8%
Of Historical Originations
6%
6%
4%
4%
2%
2%
00
1986
1986 1988
1988 1990
1990 1992
1992 1994
1994 1996
1996 1998
1998 2000
2000 2002
2002 2004
2004 2006
2006 2008
2008 2010
2010 2012
2012 2014
2014
Observation
Dates
Observation
Dates
highlighted scenarios
represent negative yield.
CPR
1.25
1.5
1.75
2.25
2.5
2.75
12
6.63%
5.21%
3.82%
2.45%
1.11%
-0.21%
-1.51%
-2.79%
-4.04%
12.5
6.64%
5.23%
3.84%
2.48%
1.14%
-0.17%
-1.47%
-2.74%
-3.99%
13
6.66%
5.25%
3.87%
2.51%
1.17%
-0.14%
-1.43%
-2.70%
-3.94%
13.5
6.68%
5.27%
3.89%
2.54%
1.21%
-0.10%
-1.39%
-2.65%
-3.89%
14
4. Source: https://research.stlouisfed.org/
fred2/series/CORCCACBS
Cumulative
Rate of Charge-Offs by Vintage for 36 Month Loans
30%
6.69%
5.29%
3.92%
2.57%
1.24%
-0.06%
-1.35%
-2.61%
-3.85%
14.5
6.71%
5.31%
3.94%
2.60%
1.27%
-0.03%
-1.30%
-2.56%
-3.80%
15
6.72%
5.33%
3.97%
2.63%
1.31%
0.01%
-1.26%
-2.51%
-3.75%
15.5
6.74%
5.35%
3.99%
2.66%
1.34%
0.05%
-1.22%
-2.47%
-3.70%
16
6.76%
5.38%
4.02%
2.69%
1.38%
0.09%
-1.18%
-2.42%
-3.65%
16.5
6.77%
5.40%
4.04%
2.71%
1.41%
0.13%
-1.14%
-2.38%
-3.60%
17
6.79%
5.42%
4.07%
2.74%
1.44%
0.16%
-1.09%
-2.33%
-3.55%
17.5
6.81%
5.44%
4.09%
2.77%
1.48%
0.20%
-1.05%
-2.28%
-3.50%
18
6.82%
5.46%
4.12%
2.80%
1.51%
0.24%
-1.01%
-2.24%
-3.45%
% of%Vintage
of Vintage
Charged
Charged
Off by
OffBalance
by Balance
Analysis
Charge-Off Rate On Credit Card Loans, All Commercial Banks, January 1985 to October 2015 4
30%
2006
Vintage
25%
2007
2006
2008
2007
25%
2009
2008
20%
2010
2009
20%
2011
2010
15%
2012
2011
15%
2013
2012
10%
2014
2013
10%
2015
2014
5%
2015
5%
0
12
16
12
Months Since
16
20 Origination
24
20
24
28
32
36
28
32
36
Vintage
10%
Vintage
10%
2009
Vintage
% of%Vintage
of Vintage
Charged
Charged
Off by
OffBalance
by Balance
2010
2009
2011
2010
7.5%
2012
2011
7.5%
2013
2012
2014
2013
5.0%
2015
2014
5.0%
2015
2.5%
2.5%
0
0
12
16
12
Months Since
16
20 Origination
24
20
24
28
32
36
28
32
36
Orchard Platform
Stress Testing
12
The table below demonstrates the changes in borrower characteristics for this asset class across
the past 10 years. In the first few years, we saw yearly originations of less than $100M, with
average interest rates in the 16%18% range and average borrower income of approximately
$70K. We also saw small average loan sizes, ranging from $4K$7K. In more recent years, we
see significantly lower average interest rates and much higher average borrower incomes and
average loan sizes. Its worth mentioning that the income growth we are seeing is real; even after
accounting for wage inflation, we notice a material increase in average incomes over time.
Vintage
Avg_loan_amount Avg_term
Avg_rate
Avg_income
Avg_dti
2006
$4,780.55
36 Mos
17.86%
$72,682.73
20.58%
2007
$7,040.29
36 Mos
16.40%
$72,733.35
25.40%
2008
$6,433.61
36 Mos
15.80%
$71,565.46
22.63%
2009
$8,457.04
36 Mos
13.49%
$79,646.07
14.21%
2010
$8,618.07
42.25 Mos
13.46%
$79,461.21
14.90%
2011
$10,305.95
46.00 Mos
14.71%
$81,124.71
16.10%
2012
$12,115.69
43.53 Mos
15.33%
$80,677.49
18.22%
2013
$13,952.39
45.00 Mos
15.09%
$84,183.12
18.76%
2014
$14,308.12
45.99 Mos
14.09%
$87,976.76
20.83%
2015
$14,829.90
45.98 Mos
13.16%
$87,252.15
22.55%
Benchmarking
Against Other Asset Classes
traded funds (ETFs), the S&P 500, the Barclays Aggregate Bond
cumulative returns.
time, the final result is really a snapshot of one date, which could
2.00
175%
TICKERS
AGG: iShares Barclays Agg. Bond Fund
150%
Portfolio Value
125%
100%
75%
Jan 2011
Jan 2012
Jan 2013
Jan 2014
Jan 2015
Date
13
Orchard Platform
Stress Testing
14
75%
Jan 2012
Portfolio Value
Portfolio
100%
BENCHMARKING AGAINST OTHER ASSET CLASSES
125%
100%
75%
Jan 2013
Jan 2014
Jan 2015
Jan 13
Jul 13
Jan 14
Jul 14
Jan 15
Jul 15
beginning of each year from 2012 through 2015, with positions held
through
175% the end of 2015. For investments beginning in 2012 and
Consumer
175%Lending Index is the best performing of the four, given
2013,
we see a result similar to what was observed above: The S&P
150%
the market
turmoil experienced by the S&P over that period. As
150%
ahead of both the Barclays Aggregate and the iShares High Yield
125%
100%
75%
Corporate
Bond ETF.
Jan 14
Jul 14
Portfolio Value
Portfolio
125%
125%
100%
75%
Jan 15
Jul 15
Jan 15
Jul 15
Jan 15
Apr 15
Date
Jul 15
Oct 15
Date
150%150%
150%150%
150%150%
150%150%
125%125%
125%125%
100%100%
100%100%
75% 75%
75% 75%
Jan 2012
Jan 2012 Jan 2013
Jan 2013 Jan 2014
Jan 2014 Jan 2015
Jan 2015
Jan 2012
Jan 2012 Jan 2013
Jan 2013 Jan 2014
Jan 2014 Jan 2015
Jan 2015
Date Date
Date Date
125%125%
125%125%
100%100%
100%100%
75% 75%
75% 75%
Jan 13
Jan 14
Jan 15
Jan 13
Jul 13Jul 13
Jan 14
Jul 14Jul 14
Jan 15
Jul 15Jul 15
Jan 13
Jan 13
Jul 13Jul 13
Jan 14
Jan 14
Jul 14Jul 14
Jan 15
Jan 15
Jul 15Jul 15
Date Date
Date Date
2015
short period of time given that the average loan size is just north
150%150%
150%150%
150%150%
150%150%
125%125%
125%125%
what the future will bring, we know that good times do not
100%100%
100%100%
125%125%
125%125%
100%100%
100%100%
75% 75%
75% 75%
Jan 14
Jan 14
Jul 14Jul 14
Jan 15
Jan 15
Jul 15Jul 15
Jan 15
Jan 15
Jul 15Jul 15
Jan 14
Jul 14Jul 14
Jan 15
Jul 15Jul 15
Jan 15
Jul 15Jul 15
Jan 14
Jan 15
Jan 15
Date Date
Date Date
15
Orchard Platform
Portfolio
Portfolio
Value
Value
175%175%
175%175%
Portfolio
Value
Portfolio
Value
175%175%
175%175%
Portfolio
Portfolio
Value
Value
Portfolio
Value
Portfolio
Value
2014 - 2015
Portfolio
Portfolio
Value
Value
175%175%
175%175%
Portfolio
Value
Portfolio
Value
175%175%
175%175%
Portfolio
Portfolio
Value
Value
Portfolio
Value
Portfolio
Value
TICKERS
TICKERS AGG: iShares
AGG: iShares
Barclays
Barclays
Agg. Bond
Agg.Fund
Bond FundHYG: iShares
HYG: iShares
High Yield
HighCorp
YieldBond
CorpETF
Bond ETFOrchard
Orchard
Consumer
Consumer
LendingLending
Index IndexSPY: SPDR
SPY:S&P
SPDR
500
S&P
Trust
500ETF
Trust ETF
TICKERS
TICKERS
AGG: iShares
AGG: iShares
Barclays
Barclays
Agg. Bond
Agg.Fund
Bond FundHYG: iShares
HYG: iShares
High Yield
HighCorp
YieldBond
CorpETF
Bond 2013
ETFOrchard
Orchard
Consumer
Consumer
LendingLending
Index IndexSPY: SPDR
SPY:S&P
SPDR
500
S&P
Trust
500ETF
Trust ETF
2012
- 2015
- 2015
Management
Of Risk In
Anticipation
Of Stress
75% 75%
75% 75%
Jan 15
Jan 15 Apr 15
Apr 15 Jul 15Jul 15 Oct 15
Oct 15
Jan 15 Apr 15
Apr 15 Jul 15Jul 15 Oct 15
Oct 15
Jan 15
Date Date
Date Date
Stress Testing
16
over the past two years. While these deals are generally seen as a
New
some jurisdictions.
Guard
but to date there has not been a major failure event that would
test the ability of a backup servicer to step in and take over from
asset owners.
of immediate liquidity.
new account criteria along with a predictive and stable credit risk
and opportunity.
Historical Data
Advantage: Traditional
Experience
Advantage: Traditional
System Flexibility
Data Science
currency in which their assets are owned. As the market grows and
Human Capital
Advantage: Uncertain
timely and updated pricing data for their assets based on market
Traditional
17
Orchard Platform
Stress Testing
18
CONCLUSION
certain heavily stressed lenders will pull out of or adjust their spend
Conclusion
will inevitably face financial stress, which will impact their ability
negative selection bias or for an applicant mix that does not meet
the expectations they had when they began solicitation through that
funding channels dried up, and some lenders went out of business
or were forced to sell because they could not raise enough new
products, lenders dont have the same flexibility, but they have
widen, and banks can pull their credit lines. As a result, access to a
continuously monitor both the status of the loan and the borrowers
single source.
19
Orchard Platform
Stress Testing
20
David Snitkof
Raymond Han
Michael Toth
AND CO-FOUNDER
CREDIT STRATEGY
healthcare, travel, and media for over ten years. At American Express,
with the product and sales teams to develop Orchards positioning and
At Citigroup, David led a team driving analytics and strategy for the
completing his MBA at UCLA Anderson and came on full time upon
consumer debt such as student loans, credit cards and auto loans as well
full Small Business credit lifecycle. David also was head of analytics
graduating and moving back to New York. Prior to getting his graduate
degree, Larry held sales roles at UBS and Curbed and also gained valuable
and outs of different bond structures and the credit of the underlying
collateral. He has also built reports which helped the desk manage
Brown University, Larry won the Ivy League Championship while also
earning three-time All Ivy League honors as captain of the golf team. He
remains active on the local and national competitive amateur golf circuit.
Orchard is the leading provider of technology and data to the marketplace lending industry, powering the
interaction between institutional investors and loan originators. Founded in New York City in 2013, Orchards
orchardplatform.com
mission is to build the systems and standardize the data that will allow marketplace lending to efficiently
to understand, access, and execute marketplace lending investments, including Market Data & Research, a
and projections are based upon data provided by recipient and/or other sources that we
deem to be reliable but we do not guarantee that such sources are complete, accurate, or
free of errors or omissions. Any conclusions or estimates presented herein may become
in loans and related financial products should be financially sophisticated and prepared
for significant losses. Investors may or may not be able to invest in loans that meet their
desired characteristics. Loans are also subject to certain legal and regulatory risks that
may render them unenforceable. Any graph, chart, formula, or other device represented or
described herein should not be used exclusively and must be interpreted by an experienced
and sophisticated investor in order to effectively assist in any investment decision. These
materials are not an offer to sell, nor a solicitation of an offer to buy, any securities.
to a diverse group of institutional investors who use Orchard to purchase marketplace lending assets. A single
inaccurate over time. Orchard has no obligation to update any of the statements or analysis
integration using Orchards proprietary approach to data standardization enables end-to-end marketplace
presented. These materials are provided "as is" and without guarantees, assurances, or
warranties of any kind, express or implied. Orchard does not provide and these materials do
in New York, NY. Orchard does not provide legal advice, tax advice, or accounting advice.
support covering Investor Awareness, data-driven Market Insights and seamless Data Management. Orchard
Before making any investment or executing any transaction, you should consult with your
has been named to Forbes Next Billion Dollar Startups list, produces the Orchard US Consumer Marketplace
Loan purchases and similar transactions give rise to substantial risk and may not be suitable
Lending Index the only industry wide benchmark distributed on the Bloomberg Professional service and
that loans purchased will perform in line with historical loans, or that specific loan categories
These materials are proprietary and confidential and may not be copied, distributed, or
will be available or suitable for purchase by particular investors. Loans can and do default,
shared with any third party without the prior written consent of Orchard.
is recognized for its technical and analytical thought leadership as explored on its blog.
Orchard Platform
DISCLAIMERS
grow into a global financial market. Orchard provides products and services to investors that enable them
powerful Order Management System, and detailed Reporting & Analytics. Orchard offers originators access
21
for all investors. No assurance can be made regarding the future performance of any loan,
legal, tax, and accounting advisors with respect to the suitability, value, and risk of such
investment or transaction.
which may result in significant losses, including the loss of all principal invested. Investors
Stress Testing
22
orchardplatform.com
2016 Orchard Platform Advisors, LLC