Regarding the case, "Betting on Failure: Profiting from Defaults on Subprime Mortgages (Kellogg)"

Show the changes to the table in Exhibit 5 change when

1. the principal received is $10/month (with the principal reductions remain as is)

2.the wrtiedowns associated with earlier defaults are $20/month beginning in six months (with the principal received remains as $5/month)

Link to case: https://www.coursehero.com/u/file/25888040/9-Betting-on-Failure-Profiting-from-Defaults-on-Subprime-Mortgagespdf/#question