In this scenario, Despite the portfolio appreciated by 25% on its principal, Senior Tranche users will still be receiving its 4% with $1040 returned. Junior Tranche Users, will receive whatever is left on the table which is $2650 - $1040 = $1610, representing a whopping 61% return.