EX-99.1 3 f90726exv99w1.txt EXHIBIT 99.1 . . . EXHIBIT 99.1
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 106967508 LIBOR 6 M 50,000 4,417 3/1/03 3.500 3.125 107538910 LIBOR 6 M 491,000 490,000 3/1/03 3.375 3.000 107774861 LIBOR 6 M 494,400 494,400 3/1/03 3.500 3.125 81129736 LIBOR 6 M 500,000 500,000 3/1/03 3.500 3.125 81200420 LIBOR 6 M 513,500 513,500 3/1/03 3.250 2.875 81063927 LIBOR 6 M 547,500 547,500 3/1/03 3.500 3.125 107770422 LIBOR 6 M 558,000 558,000 3/1/03 3.500 3.125 81127607 LIBOR 6 M 616,000 616,000 3/1/03 3.500 3.125 107701211 LIBOR 6 M 630,000 630,000 3/1/03 3.375 3.000 107765331 LIBOR 6 M 650,000 650,000 3/1/03 3.375 3.000 107693665 LIBOR 6 M 655,740 655,740 3/1/03 3.500 3.125 107460305 LIBOR 6 M 660,000 660,000 3/1/03 3.500 3.125 81160772 LIBOR 6 M 695,800 695,800 3/1/03 3.000 2.625 107682486 LIBOR 6 M 701,000 701,000 3/1/03 3.375 3.000 107723934 LIBOR 6 M 703,200 703,200 3/1/03 3.500 3.125 107611691 LIBOR 6 M 725,000 723,964 3/1/03 3.375 3.000 80978703 LIBOR 6 M 741,000 741,000 3/1/03 3.500 3.125 107491946 LIBOR 1 M 140,000 139,582 3/1/03 3.500 3.125 107627283 LIBOR 1 M 176,700 176,700 3/1/03 3.125 2.750 107565111 LIBOR 1 M 325,000 325,000 3/1/03 3.125 2.750 107470155 LIBOR 1 M 396,000 396,000 3/1/03 3.375 3.000 107608226 LIBOR 1 M 510,000 510,000 3/1/03 3.125 2.750 107455156 LIBOR 1 M 537,000 537,000 3/1/03 4.000 3.625 107824054 LIBOR 1 M 640,000 640,000 3/1/03 3.000 2.625 107567257 LIBOR 1 M 650,000 649,828 3/1/03 3.375 3.000 107658304 LIBOR 6 M 70,500 69,500 3/1/03 3.500 3.125 81187569 LIBOR 6 M 93,000 90,971 3/1/03 3.500 3.125 81130171 LIBOR 6 M 95,000 95,000 3/1/03 3.250 2.875 107859902 LIBOR 6 M 96,500 96,500 3/1/03 3.500 3.125 81019812 LIBOR 6 M 97,000 97,000 3/1/03 3.250 2.875 81108102 LIBOR 6 M 107,000 107,000 3/1/03 3.500 3.125 107743346 LIBOR 6 M 109,500 109,500 3/1/03 3.375 3.000 81080665 LIBOR 6 M 112,000 111,799 3/1/03 3.250 2.875 107676280 LIBOR 6 M 112,700 112,700 3/1/03 3.500 3.125 81049660 LIBOR 6 M 115,000 115,000 3/1/03 3.500 3.125 107713125 LIBOR 6 M 127,000 126,521 3/1/03 3.250 2.875 81082315 LIBOR 6 M 132,500 132,500 3/1/03 3.000 2.625 81147118 LIBOR 6 M 138,200 138,200 3/1/03 3.750 3.375 81082562 LIBOR 6 M 140,000 140,000 3/1/03 3.500 3.125 107712234 LIBOR 6 M 142,500 142,300 3/1/03 3.375 3.000 107606428 LIBOR 6 M 147,500 147,500 3/1/03 3.625 3.250 81088874 LIBOR 6 M 155,000 155,000 3/1/03 2.875 2.500 81126252 LIBOR 6 M 156,000 156,000 3/1/03 3.000 2.625 81126385 LIBOR 6 M 158,000 158,000 3/1/03 3.250 2.875 81023459 LIBOR 6 M 158,000 158,000 3/1/03 2.875 2.500 107685596 LIBOR 6 M 158,650 158,650 3/1/03 3.625 3.250 107623423 LIBOR 6 M 162,000 161,800 3/1/03 3.500 3.125 81166209 LIBOR 6 M 164,700 164,700 3/1/03 3.375 3.000 80969728 LIBOR 6 M 165,000 164,147 3/1/03 3.250 2.875 107803686 LIBOR 6 M 172,750 172,750 3/1/03 3.625 3.250 107752792 LIBOR 6 M 173,800 173,200 3/1/03 3.250 2.875 81023954 LIBOR 6 M 175,000 175,000 3/1/03 3.500 3.125 80945645 LIBOR 6 M 175,750 175,750 3/1/03 3.250 2.875 81110215 LIBOR 6 M 176,600 176,600 3/1/03 3.375 3.000 81014524 LIBOR 6 M 178,500 178,500 3/1/03 3.250 2.875 81215477 LIBOR 6 M 180,000 180,000 3/1/03 2.875 2.500 81026742 LIBOR 6 M 181,000 181,000 3/1/03 3.625 3.250
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 106967508 145.83 1.750 12.00 9/10/02 11/1/02 10/1/32 107538910 1,380.94 2.000 12.00 1/7/03 3/1/03 2/1/33 107774861 1,442.00 2.000 12.00 1/15/03 3/1/03 2/1/33 81129736 1,458.33 2.125 12.00 1/13/03 3/1/03 2/1/33 81200420 1,390.73 1.875 12.00 1/16/03 3/1/03 2/1/33 81063927 1,596.88 2.125 12.00 1/8/03 3/1/03 2/1/33 107770422 1,627.50 2.000 12.00 1/6/03 3/1/03 2/1/33 81127607 1,796.67 2.125 12.00 1/10/03 3/1/03 2/1/33 107701211 1,771.88 2.000 12.00 1/14/03 3/1/03 2/1/33 107765331 1,828.13 2.000 12.00 1/9/03 3/1/03 2/1/33 107693665 1,912.57 2.000 12.00 1/10/03 3/1/03 2/1/33 107460305 1,925.00 2.125 12.00 12/20/02 2/1/03 1/1/33 81160772 1,739.50 1.625 12.00 1/17/03 3/1/03 2/1/33 107682486 1,971.56 2.000 12.00 1/8/03 3/1/03 2/1/33 107723934 2,051.00 2.125 12.00 1/8/03 3/1/03 2/1/33 107611691 2,039.06 2.000 12.00 12/31/02 2/1/03 1/1/33 80978703 2,161.25 2.125 12.00 1/10/03 3/1/03 2/1/33 107491946 408.33 2.000 12.00 11/12/02 1/1/03 12/1/32 107627283 460.16 1.625 12.00 1/8/03 3/1/03 2/1/33 107565111 846.35 1.625 12.00 12/18/02 2/1/03 1/1/33 107470155 1,113.75 1.875 12.00 1/9/03 3/1/03 2/1/33 107608226 1,328.13 1.625 12.00 1/13/03 3/1/03 2/1/33 107455156 1,790.00 2.125 12.00 11/12/02 1/1/03 12/1/32 107824054 1,600.00 1.625 12.00 1/17/03 3/1/03 2/1/33 107567257 1,828.13 1.875 12.00 12/16/02 2/1/03 1/1/33 107658304 205.63 2.125 12.00 1/8/03 3/1/03 2/1/33 81187569 271.25 2.125 12.00 1/9/03 3/1/03 2/1/33 81130171 257.29 1.875 12.00 1/14/03 3/1/03 2/1/33 107859902 281.46 2.125 12.00 1/17/03 3/1/03 2/1/33 81019812 262.71 1.875 12.00 1/15/03 3/1/03 2/1/33 81108102 312.08 2.125 12.00 1/9/03 3/1/03 2/1/33 107743346 307.97 2.000 12.00 1/8/03 3/1/03 2/1/33 81080665 303.33 1.875 12.00 12/30/02 2/1/03 1/1/33 107676280 328.71 2.125 12.00 1/10/03 3/1/03 2/1/33 81049660 335.42 2.125 12.00 1/13/03 3/1/03 2/1/33 107713125 343.96 1.875 12.00 1/8/03 3/1/03 2/1/33 81082315 331.25 1.625 12.00 1/13/03 3/1/03 2/1/33 81147118 431.88 2.125 12.00 1/9/03 3/1/03 2/1/33 81082562 408.33 2.125 12.00 1/13/03 3/1/03 2/1/33 107712234 400.78 2.000 12.00 1/10/03 3/1/03 2/1/33 107606428 445.57 2.125 12.00 1/14/03 3/1/03 2/1/33 81088874 371.35 1.500 12.00 1/7/03 3/1/03 2/1/33 81126252 390.00 1.625 12.00 1/13/03 3/1/03 2/1/33 81126385 427.92 1.875 12.00 1/10/03 3/1/03 2/1/33 81023459 378.54 1.500 12.00 1/15/03 3/1/03 2/1/33 107685596 479.26 2.125 12.00 12/30/03 2/1/03 1/1/33 107623423 472.50 2.125 12.00 12/16/02 2/1/03 1/1/33 81166209 463.22 2.000 12.00 1/21/03 3/1/03 2/1/33 80969728 446.88 1.875 12.00 1/17/03 3/1/03 2/1/33 107803686 521.85 2.125 12.00 1/10/03 3/1/03 2/1/33 107752792 470.71 1.875 12.00 1/10/03 3/1/03 2/1/33 81023954 510.42 2.125 12.00 1/9/03 3/1/03 2/1/33 80945645 475.99 1.875 12.00 1/13/03 3/1/03 2/1/33 81110215 496.69 2.000 12.00 1/9/03 3/1/03 2/1/33 81014524 483.44 1.875 12.00 1/9/03 3/1/03 2/1/33 81215477 431.25 1.500 12.00 1/10/03 3/1/03 2/1/33 81026742 546.77 2.125 12.00 1/15/03 3/1/03 2/1/33
Page 1
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 81065286 LIBOR 6 M 184,000 184,000 3/1/03 3.250 2.875 107800419 LIBOR 6 M 186,400 186,350 3/1/03 3.000 2.625 107761363 LIBOR 6 M 186,500 186,500 3/1/03 3.250 2.875 81123150 LIBOR 6 M 196,000 196,000 3/1/03 3.375 3.000 107566150 LIBOR 6 M 200,000 200,000 3/1/03 3.500 3.125 81008963 LIBOR 6 M 205,000 205,000 3/1/03 2.875 2.500 107793804 LIBOR 6 M 205,600 205,600 3/1/03 3.375 3.000 80648982 LIBOR 6 M 207,000 205,996 3/1/03 2.875 2.500 107760498 LIBOR 6 M 210,000 210,000 3/1/03 3.500 3.125 107755787 LIBOR 6 M 215,000 215,000 3/1/03 3.500 3.125 81082695 LIBOR 6 M 220,000 218,003 3/1/03 3.500 3.125 107804858 LIBOR 6 M 226,500 226,500 3/1/03 3.375 3.000 107777302 LIBOR 6 M 228,000 228,000 3/1/03 3.500 3.125 81009466 LIBOR 6 M 236,000 236,000 3/1/03 3.500 3.125 107684581 LIBOR 6 M 237,000 237,000 3/1/03 3.500 3.125 107682148 LIBOR 6 M 246,900 246,900 3/1/03 3.375 3.000 107708067 LIBOR 6 M 250,000 250,000 3/1/03 3.375 3.000 107798894 LIBOR 6 M 252,000 252,000 3/1/03 3.500 3.125 81080509 LIBOR 6 M 259,000 259,000 3/1/03 3.500 3.125 80942352 LIBOR 6 M 270,000 269,577 3/1/03 3.125 2.750 81169534 LIBOR 6 M 272,000 272,000 3/1/03 3.500 3.125 107704744 LIBOR 6 M 276,000 275,100 3/1/03 3.500 3.125 107820029 LIBOR 6 M 285,000 285,000 3/1/03 3.375 3.000 107724510 LIBOR 6 M 290,000 290,000 3/1/03 3.250 2.875 107645798 LIBOR 6 M 300,000 300,000 3/1/03 3.625 3.250 81137622 LIBOR 6 M 312,400 312,400 3/1/03 3.500 3.125 81132797 LIBOR 6 M 320,000 319,700 3/1/03 3.375 3.000 81157216 LIBOR 6 M 325,000 325,000 3/1/03 3.250 2.875 81165821 LIBOR 6 M 328,500 328,500 3/1/03 3.500 3.125 81102105 LIBOR 6 M 332,000 332,000 3/1/03 3.500 3.125 107644247 LIBOR 6 M 336,000 336,000 3/1/03 3.500 3.125 107832578 LIBOR 6 M 359,000 358,999 3/1/03 3.250 2.875 81059818 LIBOR 6 M 361,500 361,500 3/1/03 3.000 2.625 81125197 LIBOR 6 M 368,000 367,920 3/1/03 3.000 2.625 107784498 LIBOR 6 M 370,000 370,000 3/1/03 3.500 3.125 107660896 LIBOR 6 M 370,000 370,000 3/1/03 3.500 3.125 80563174 LIBOR 6 M 375,000 375,000 3/1/03 3.500 3.125 80970833 LIBOR 6 M 390,400 390,400 3/1/03 3.375 3.000 107801110 LIBOR 6 M 392,000 392,000 3/1/03 3.000 2.625 107812067 LIBOR 6 M 396,300 396,300 3/1/03 3.250 2.875 107759748 LIBOR 6 M 398,000 398,000 3/1/03 3.000 2.625 107710626 LIBOR 6 M 400,000 400,000 3/1/03 3.375 3.000 81216426 LIBOR 6 M 409,500 409,500 3/1/03 3.500 3.125 107444168 LIBOR 6 M 412,500 412,500 3/1/03 3.625 3.250 81143299 LIBOR 6 M 417,550 416,993 3/1/03 3.250 2.875 107697989 LIBOR 6 M 423,200 423,200 3/1/03 3.250 2.875 81185712 LIBOR 6 M 436,400 436,400 3/1/03 3.000 2.625 107745366 LIBOR 6 M 444,900 442,231 3/1/03 3.000 2.625 81161499 LIBOR 6 M 445,000 445,000 3/1/03 3.125 2.750 107639593 LIBOR 6 M 448,000 448,000 3/1/03 3.500 3.125 107722282 LIBOR 6 M 457,600 457,600 3/1/03 3.000 2.625 107784951 LIBOR 6 M 475,000 475,000 3/1/03 3.500 3.125 107740474 LIBOR 6 M 476,250 476,250 3/1/03 3.500 3.125 107602278 LIBOR 6 M 480,000 480,000 3/1/03 3.375 3.000 107715047 LIBOR 6 M 487,000 487,000 3/1/03 2.875 2.500 107356891 LIBOR 6 M 840,000 840,000 3/1/03 3.625 3.250 107648305 LIBOR 6 M 909,900 909,900 3/1/03 3.375 3.000
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 81065286 498.33 1.875 12.00 1/15/03 3/1/03 2/1/33 107800419 466.00 1.625 12.00 1/13/03 3/1/03 2/1/33 107761363 505.10 1.875 12.00 1/6/03 3/1/03 2/1/33 81123150 551.25 2.000 12.00 1/2/03 2/1/03 1/1/33 107566150 583.33 2.125 12.00 12/30/02 2/1/03 1/1/33 81008963 491.15 1.500 12.00 1/14/03 3/1/03 2/1/33 107793804 578.25 2.000 12.00 1/15/03 3/1/03 2/1/33 80648982 495.94 1.500 12.00 1/13/03 3/1/03 2/1/33 107760498 612.50 2.125 12.00 1/17/03 3/1/03 2/1/33 107755787 627.08 2.125 12.00 1/14/03 3/1/03 2/1/33 81082695 641.67 2.125 12.00 1/7/03 3/1/03 2/1/33 107804858 637.03 2.000 12.00 1/15/03 3/1/03 2/1/33 107777302 665.00 2.125 12.00 1/16/03 3/1/03 2/1/33 81009466 688.33 2.000 12.00 1/14/03 3/1/03 2/1/33 107684581 691.25 2.125 12.00 1/8/03 3/1/03 2/1/33 107682148 694.41 2.000 12.00 1/16/03 3/1/03 2/1/33 107708067 703.13 2.000 12.00 1/13/03 3/1/03 2/1/33 107798894 735.00 2.125 12.00 1/10/03 3/1/03 2/1/33 81080509 755.42 2.125 12.00 1/21/03 3/1/03 2/1/33 80942352 703.13 1.750 12.00 1/17/03 3/1/03 2/1/33 81169534 793.33 2.125 12.00 1/10/03 3/1/03 2/1/33 107704744 805.00 2.125 12.00 12/26/02 2/1/03 1/1/33 107820029 801.56 2.000 12.00 1/9/03 3/1/03 2/1/33 107724510 785.42 1.875 12.00 1/6/03 3/1/03 2/1/33 107645798 906.25 2.125 12.00 12/6/02 2/1/03 1/1/33 81137622 911.17 2.125 12.00 1/16/03 3/1/03 2/1/33 81132797 900.00 2.000 12.00 1/7/03 3/1/03 2/1/33 81157216 880.21 1.875 12.00 1/13/03 3/1/03 2/1/33 81165821 958.13 2.125 12.00 1/14/03 3/1/03 2/1/33 81102105 968.33 2.125 12.00 1/10/03 3/1/03 2/1/33 107644247 980.00 1.875 12.00 12/18/02 2/1/03 1/1/33 107832578 972.29 1.875 12.00 1/17/03 3/1/03 2/1/33 81059818 903.75 1.625 12.00 1/15/03 3/1/03 2/1/33 81125197 920.00 1.625 12.00 1/10/03 3/1/03 2/1/33 107784498 1,079.17 2.125 12.00 1/9/03 3/1/03 2/1/33 107660896 1,079.17 2.125 12.00 1/6/03 3/1/03 2/1/33 80563174 1,093.75 2.125 12.00 1/6/03 3/1/03 2/1/33 80970833 1,098.00 2.000 12.00 1/9/03 3/1/03 2/1/33 107801110 980.00 1.625 12.00 1/13/03 3/1/03 2/1/33 107812067 1,073.31 1.875 12.00 1/17/03 3/1/03 2/1/33 107759748 995.00 1.625 12.00 1/14/03 3/1/03 2/1/33 107710626 1,125.00 2.000 12.00 12/26/02 2/1/03 1/1/33 81216426 1,194.38 2.125 12.00 1/14/03 3/1/03 2/1/33 107444168 1,246.09 2.125 12.00 1/3/03 3/1/03 2/1/33 81143299 1,130.86 1.875 12.00 1/8/03 3/1/03 2/1/33 107697989 1,146.17 1.875 12.00 1/10/03 3/1/03 2/1/33 81185712 1,091.00 1.625 12.00 1/14/03 3/1/03 2/1/33 107745366 1,112.25 1.625 12.00 1/15/03 3/1/03 2/1/33 81161499 1,158.85 1.750 12.00 1/10/03 3/1/03 2/1/33 107639593 1,306.67 2.125 12.00 1/7/03 3/1/03 2/1/33 107722282 1,144.00 1.625 12.00 12/24/02 2/1/03 1/1/33 107784951 1,385.42 2.125 12.00 1/7/03 3/1/03 2/1/33 107740474 1,389.06 2.125 12.00 1/10/03 3/1/03 2/1/33 107602278 1,350.00 2.000 12.00 1/7/03 3/1/03 2/1/33 107715047 1,166.77 1.500 12.00 1/7/03 3/1/03 2/1/33 107356891 2,537.50 2.125 12.00 12/18/02 2/1/03 1/1/33 107648305 2,559.09 2.000 12.00 1/9/03 3/1/03 2/1/33
Page 2
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 80647418 LIBOR 6 M 959,300 959,300 3/1/03 3.500 3.125 107070583 LIBOR 6 M 975,000 975,000 3/1/03 3.500 3.125 107703308 LIBOR 6 M 987,500 987,500 3/1/03 3.375 3.000 107686933 LIBOR 6 M 995,000 995,000 3/1/03 3.500 3.125 107762080 LIBOR 6 M 1,200,000 1,200,000 3/1/03 3.500 3.125 9402390470157 LIBOR 1 M 46,900 46,900 3/1/03 2.875 2.500 9402390468744 LIBOR 1 M 80,000 80,000 3/1/03 2.875 2.500 9402390468630 LIBOR 1 M 85,000 84,500 3/1/03 2.875 2.500 9402390470173 LIBOR 1 M 104,000 104,000 3/1/03 2.875 2.500 9402390468794 LIBOR 1 M 134,500 134,500 3/1/03 2.875 2.500 9402390470117 LIBOR 1 M 140,000 140,000 3/1/03 2.875 2.500 9402390468818 LIBOR 1 M 145,875 145,875 3/1/03 3.500 3.125 9402390468902 LIBOR 1 M 146,300 146,300 3/1/03 2.875 2.500 9402390468772 LIBOR 1 M 150,000 150,000 3/1/03 2.875 2.500 9402390467120 LIBOR 1 M 168,000 168,000 3/1/03 2.875 2.500 9402390468999 LIBOR 1 M 231,000 231,000 3/1/03 2.875 2.500 9402390468811 LIBOR 1 M 262,500 262,500 3/1/03 2.875 2.500 9402390468760 LIBOR 1 M 285,000 284,300 3/1/03 2.875 2.500 9402390469013 LIBOR 1 M 305,600 305,600 3/1/03 3.375 3.000 9402390468775 LIBOR 1 M 343,900 343,900 3/1/03 2.875 2.500 9402390468748 LIBOR 1 M 486,000 486,000 3/1/03 2.875 2.500 9402390470172 LIBOR 1 M 575,000 575,000 3/1/03 2.875 2.500 9402390468700 LIBOR 1 M 577,000 577,000 3/1/03 2.875 2.500 9402390467122 LIBOR 1 M 939,500 939,500 3/1/03 3.375 3.000 107458416 LIBOR 1 M 79,500 79,500 3/1/03 3.500 3.125 80939762 LIBOR 1 M 101,000 101,000 3/1/03 3.375 3.000 107845745 LIBOR 1 M 112,000 112,000 3/1/03 3.500 3.125 107867707 LIBOR 1 M 120,000 120,000 3/1/03 3.250 2.875 81188609 LIBOR 1 M 124,000 124,000 3/1/03 3.250 2.875 81172819 LIBOR 1 M 167,000 167,000 3/1/03 3.375 3.000 107862419 LIBOR 1 M 174,800 174,800 3/1/03 3.250 2.875 107656928 LIBOR 1 M 201,750 201,750 3/1/03 3.375 3.000 107539579 LIBOR 1 M 210,000 210,000 3/1/03 3.500 3.125 107862245 LIBOR 1 M 211,500 211,500 3/1/03 3.250 2.875 81233025 LIBOR 1 M 232,000 232,000 3/1/03 3.375 3.000 107856536 LIBOR 1 M 243,750 243,750 3/1/03 3.500 3.125 81074866 LIBOR 1 M 276,000 276,000 3/1/03 3.500 3.125 107874570 LIBOR 1 M 299,250 299,250 3/1/03 3.500 3.125 80975659 LIBOR 1 M 1,000,000 1,000,000 3/1/03 3.375 3.000 81105371 LIBOR 6 M 44,950 44,522 3/1/03 3.500 3.125 107788507 LIBOR 6 M 65,100 65,100 3/1/03 3.500 3.125 81192650 LIBOR 6 M 72,000 72,000 3/1/03 3.500 3.125 80886526 LIBOR 6 M 74,100 74,100 3/1/03 3.500 3.125 107845240 LIBOR 6 M 82,550 82,550 3/1/03 3.500 3.125 107594640 LIBOR 6 M 88,200 87,792 3/1/03 3.500 3.125 107798696 LIBOR 6 M 88,500 88,500 3/1/03 3.500 3.125 81192759 LIBOR 6 M 92,000 92,000 3/1/03 3.500 3.125 81196370 LIBOR 6 M 95,000 95,000 3/1/03 3.500 3.125 81171720 LIBOR 6 M 98,000 98,000 3/1/03 3.500 3.125 107764003 LIBOR 6 M 99,000 99,000 3/1/03 3.500 3.125 107754673 LIBOR 6 M 99,000 99,000 3/1/03 3.250 2.875 107693236 LIBOR 6 M 100,000 100,000 3/1/03 3.625 3.250 107785131 LIBOR 6 M 100,000 99,000 3/1/03 3.500 3.125 107667990 LIBOR 6 M 100,000 100,000 3/1/03 3.375 3.000 81166001 LIBOR 6 M 101,250 101,250 3/1/03 3.375 3.000 107743320 LIBOR 6 M 104,000 104,000 3/1/03 3.500 3.125 81115768 LIBOR 6 M 107,000 107,000 3/1/03 3.500 3.125
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 80647418 2,797.96 2.125 12.00 12/27/02 2/1/03 1/1/33 107070583 2,843.75 2.125 12.00 1/6/03 3/1/03 2/1/33 107703308 2,777.34 2.000 12.00 1/14/03 3/1/03 2/1/33 107686933 2,902.08 2.125 12.00 1/7/03 3/1/03 2/1/33 107762080 3,500.00 2.125 12.00 1/3/03 3/1/03 2/1/33 9402390470157 112.36 1.500 12.00 1/24/03 3/1/03 2/1/28 9402390468744 191.67 1.500 12.00 1/22/03 3/1/03 2/1/28 9402390468630 203.65 1.500 12.00 1/7/03 3/1/03 2/1/28 9402390470173 249.17 1.500 12.00 1/27/03 3/1/03 2/1/28 9402390468794 322.24 1.500 12.00 1/17/03 3/1/03 2/1/28 9402390470117 335.42 1.500 12.00 1/29/03 3/1/03 2/1/28 9402390468818 425.47 2.000 12.00 1/15/03 3/1/03 2/1/28 9402390468902 350.51 1.500 12.00 1/27/03 3/1/03 2/1/28 9402390468772 359.38 1.500 12.00 1/9/03 3/1/03 2/1/28 9402390467120 402.50 1.500 12.00 1/6/03 3/1/03 2/1/28 9402390468999 553.44 1.500 12.00 1/24/03 3/1/03 2/1/28 9402390468811 628.91 1.500 12.00 1/14/03 3/1/03 2/1/28 9402390468760 682.81 1.500 12.00 1/27/03 3/1/03 2/1/28 9402390469013 859.50 2.000 12.00 1/23/03 3/1/03 2/1/28 9402390468775 823.93 1.500 12.00 1/10/03 3/1/03 2/1/28 9402390468748 1,164.38 1.500 12.00 1/23/03 3/1/03 2/1/28 9402390470172 1,377.60 1.500 12.00 1/27/03 3/1/03 2/1/28 9402390468700 1,382.40 1.500 12.00 1/17/03 3/1/03 2/1/28 9402390467122 2,642.34 2.000 12.00 1/6/03 3/1/03 2/1/28 107458416 231.88 2.000 12.00 1/17/03 3/1/03 2/1/33 80939762 284.06 1.875 12.00 1/14/03 3/1/03 2/1/33 107845745 326.67 2.125 12.00 1/22/03 3/1/03 2/1/33 107867707 325.00 1.875 12.00 1/23/03 3/1/03 2/1/33 81188609 335.83 1.875 12.00 1/15/03 3/1/03 2/1/33 81172819 469.69 2.000 12.00 1/17/03 3/1/03 2/1/33 107862419 473.42 1.875 12.00 1/24/03 3/1/03 2/1/33 107656928 567.42 2.000 12.00 1/17/03 3/1/03 2/1/33 107539579 612.50 2.125 12.00 1/17/03 3/1/03 2/1/33 107862245 572.81 1.875 12.00 1/27/03 3/1/03 2/1/33 81233025 652.50 1.875 12.00 1/24/03 3/1/03 2/1/33 107856536 710.94 2.125 12.00 1/23/03 3/1/03 2/1/33 81074866 805.00 2.000 12.00 1/14/03 3/1/03 2/1/33 107874570 872.81 2.125 12.00 1/27/03 3/1/03 2/1/33 80975659 2,812.50 2.000 12.00 1/14/03 3/1/03 2/1/33 81105371 131.10 2.125 12.00 1/30/03 3/1/03 2/1/33 107788507 189.87 2.125 12.00 1/16/03 3/1/03 2/1/33 81192650 210.00 2.125 12.00 1/14/03 3/1/03 2/1/33 80886526 216.13 2.125 12.00 1/15/03 3/1/03 2/1/33 107845240 240.77 2.125 12.00 1/22/03 3/1/03 2/1/33 107594640 257.25 2.000 12.00 11/27/02 1/1/03 12/1/32 107798696 258.13 2.125 12.00 1/17/03 3/1/03 2/1/33 81192759 268.33 2.125 12.00 1/18/03 3/1/03 2/1/33 81196370 277.08 2.125 12.00 1/17/03 3/1/03 2/1/33 81171720 285.83 2.125 12.00 1/29/03 3/1/03 2/1/33 107764003 288.75 2.125 12.00 1/14/03 3/1/03 2/1/33 107754673 268.13 1.875 12.00 1/21/03 3/1/03 2/1/33 107693236 302.08 2.125 12.00 1/13/03 3/1/03 2/1/33 107785131 291.67 2.125 12.00 1/9/03 3/1/03 2/1/33 107667990 281.25 2.000 12.00 12/19/02 2/1/03 1/1/33 81166001 284.77 2.000 12.00 1/16/03 3/1/03 2/1/33 107743320 303.33 2.125 12.00 1/21/03 3/1/03 2/1/33 81115768 312.08 2.125 12.00 1/22/03 3/1/03 2/1/33
Page 3
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 107823767 LIBOR 6 M 108,200 108,200 3/1/03 3.500 3.125 81191033 LIBOR 6 M 109,100 109,100 3/1/03 3.125 2.750 107835365 LIBOR 6 M 115,500 115,500 3/1/03 3.375 3.000 107779563 LIBOR 6 M 115,500 115,500 3/1/03 3.250 2.875 107794505 LIBOR 6 M 126,000 126,000 3/1/03 3.500 3.125 107781619 LIBOR 6 M 126,600 126,600 3/1/03 3.500 3.125 107664252 LIBOR 6 M 127,500 127,500 3/1/03 3.625 3.250 107766644 LIBOR 6 M 131,400 131,400 3/1/03 3.500 3.125 107781130 LIBOR 6 M 134,000 133,388 3/1/03 3.250 2.875 107897084 LIBOR 6 M 136,100 136,100 3/1/03 3.500 3.125 107738643 LIBOR 6 M 138,500 138,000 3/1/03 3.250 2.875 107830028 LIBOR 6 M 138,600 138,600 3/1/03 3.500 3.125 81154148 LIBOR 6 M 139,500 139,500 3/1/03 3.500 3.125 107742926 LIBOR 6 M 140,000 140,000 3/1/03 3.125 2.750 107719445 LIBOR 6 M 140,000 140,000 3/1/03 3.375 3.000 107721268 LIBOR 6 M 141,000 141,000 3/1/03 3.375 3.000 107512014 LIBOR 6 M 143,000 143,000 3/1/03 3.750 3.375 80943962 LIBOR 6 M 145,400 145,400 3/1/03 3.000 2.625 81031643 LIBOR 6 M 159,000 159,000 3/1/03 2.875 2.500 80625775 LIBOR 6 M 162,000 162,000 3/1/03 3.375 3.000 80651669 LIBOR 6 M 168,000 167,597 3/1/03 3.875 3.500 80644149 LIBOR 6 M 253,000 253,000 3/1/03 3.500 3.125 81198699 LIBOR 6 M 207,000 206,438 3/1/03 3.500 3.125 107766701 LIBOR 6 M 235,800 235,800 3/1/03 3.500 3.125 107758021 LIBOR 6 M 238,500 238,500 3/1/03 2.875 2.500 107877078 LIBOR 6 M 284,400 284,400 3/1/03 3.375 3.000 81108250 LIBOR 6 M 276,000 272,957 3/1/03 3.375 3.000 107901456 LIBOR 6 M 168,000 168,000 3/1/03 3.375 3.000 107781361 LIBOR 6 M 205,300 205,300 3/1/03 3.500 3.125 107663049 LIBOR 6 M 188,000 187,674 3/1/03 3.500 3.125 81036337 LIBOR 6 M 217,600 217,600 3/1/03 3.250 2.875 107763427 LIBOR 6 M 228,000 228,000 3/1/03 3.500 3.125 107783227 LIBOR 6 M 252,000 252,000 3/1/03 3.500 3.125 81123564 LIBOR 6 M 297,600 297,600 3/1/03 3.250 2.875 107767790 LIBOR 6 M 328,000 328,000 3/1/03 3.250 2.875 81110702 LIBOR 6 M 328,000 328,000 3/1/03 3.250 2.875 107464521 LIBOR 6 M 352,000 352,000 3/1/03 3.500 3.125 107755134 LIBOR 6 M 240,000 239,934 3/1/03 3.500 3.125 81167801 LIBOR 6 M 255,000 254,238 3/1/03 2.875 2.500 80634504 LIBOR 6 M 296,000 295,863 3/1/03 3.500 3.125 81178519 LIBOR 6 M 325,800 325,800 3/1/03 3.125 2.750 80568553 LIBOR 6 M 225,000 225,000 3/1/03 3.500 3.125 81042210 LIBOR 6 M 201,000 200,976 3/1/03 3.500 3.125 81129397 LIBOR 6 M 204,000 204,000 3/1/03 3.500 3.125 81203390 LIBOR 6 M 216,000 216,000 3/1/03 3.250 2.875 81073470 LIBOR 6 M 230,000 230,000 3/1/03 3.500 3.125 107779878 LIBOR 6 M 367,000 367,000 3/1/03 3.250 2.875 81128084 LIBOR 6 M 192,000 192,000 3/1/03 3.375 3.000 107682692 LIBOR 6 M 250,000 250,000 3/1/03 3.500 3.125 81097594 LIBOR 6 M 360,000 360,000 3/1/03 3.500 3.125 107852907 LIBOR 6 M 305,000 305,000 3/1/03 3.375 3.000 81157265 LIBOR 6 M 210,000 210,000 3/1/03 3.375 3.000 80650153 LIBOR 6 M 336,000 336,000 3/1/03 3.500 3.125 81129801 LIBOR 6 M 348,000 348,000 3/1/03 3.250 2.875 81158768 LIBOR 6 M 351,200 351,200 3/1/03 3.250 2.875 81046195 LIBOR 6 M 364,000 364,000 3/1/03 3.500 3.125 107679862 LIBOR 6 M 177,175 177,175 3/1/03 3.125 2.750
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 107823767 315.58 2.125 12.00 1/24/03 3/1/03 2/1/33 81191033 284.11 1.750 12.00 1/23/03 3/1/03 2/1/33 107835365 324.84 2.000 12.00 1/22/03 3/1/03 2/1/33 107779563 312.81 1.875 12.00 1/23/03 3/1/03 2/1/33 107794505 367.50 2.125 12.00 1/23/03 3/1/03 2/1/33 107781619 369.25 2.125 12.00 1/16/03 3/1/03 2/1/33 107664252 385.16 2.125 12.00 12/13/02 2/1/03 1/1/33 107766644 383.25 2.125 12.00 1/7/03 3/1/03 2/1/33 107781130 362.92 1.875 12.00 1/15/03 3/1/03 2/1/33 107897084 396.96 2.125 12.00 1/28/03 3/1/03 2/1/33 107738643 375.10 1.875 12.00 1/27/03 3/1/03 2/1/33 107830028 404.25 2.125 12.00 1/17/03 3/1/03 2/1/33 81154148 406.88 2.125 12.00 1/13/03 3/1/03 2/1/33 107742926 364.58 1.750 12.00 1/3/03 3/1/03 2/1/33 107719445 393.75 2.000 12.00 1/13/03 3/1/03 2/1/33 107721268 396.56 2.000 12.00 1/14/03 3/1/03 2/1/33 107512014 446.88 2.125 12.00 11/7/02 1/1/03 12/1/32 80943962 363.50 1.625 12.00 1/17/03 3/1/03 2/1/33 81031643 380.94 1.500 12.00 1/21/03 3/1/03 2/1/33 80625775 455.63 2.000 12.00 1/15/03 3/1/03 2/1/33 80651669 542.50 2.125 12.00 10/28/02 12/1/02 11/1/32 80644149 737.92 2.125 12.00 1/14/03 3/1/03 2/1/33 81198699 603.75 2.125 12.00 1/15/03 3/1/03 2/1/33 107766701 687.75 2.125 12.00 1/8/03 3/1/03 2/1/33 107758021 571.41 1.500 12.00 1/16/03 3/1/03 2/1/33 107877078 799.88 2.000 12.00 1/23/03 3/1/03 2/1/33 81108250 776.25 2.000 12.00 1/16/03 3/1/03 2/1/33 107901456 472.50 2.000 12.00 1/27/03 3/1/03 2/1/33 107781361 598.79 2.125 12.00 1/22/03 3/1/03 2/1/33 107663049 548.33 2.125 12.00 12/13/02 2/1/03 1/1/33 81036337 589.33 1.875 12.00 1/17/03 3/1/03 2/1/33 107763427 665.00 2.125 12.00 1/10/03 3/1/03 2/1/33 107783227 735.00 2.125 12.00 1/10/03 3/1/03 2/1/33 81123564 806.00 1.875 12.00 1/6/03 3/1/03 2/1/33 107767790 888.33 1.875 12.00 1/21/03 3/1/03 2/1/33 81110702 888.33 1.875 12.00 1/17/03 3/1/03 2/1/33 107464521 1,026.67 2.125 12.00 1/16/03 3/1/03 2/1/33 107755134 700.00 2.125 12.00 1/23/03 3/1/03 2/1/33 81167801 610.94 1.500 12.00 1/17/03 3/1/03 2/1/33 80634504 863.33 2.125 12.00 1/22/03 3/1/03 2/1/33 81178519 848.44 1.750 12.00 1/15/03 3/1/03 2/1/33 80568553 656.25 2.125 12.00 12/31/02 3/1/03 2/1/33 81042210 586.25 2.125 12.00 1/15/03 3/1/03 2/1/33 81129397 595.00 2.125 12.00 1/17/03 3/1/03 2/1/33 81203390 585.00 1.875 12.00 1/22/03 3/1/03 2/1/33 81073470 670.83 2.125 12.00 1/24/03 3/1/03 2/1/33 107779878 993.96 1.875 12.00 1/21/03 3/1/03 2/1/33 81128084 540.00 2.000 12.00 1/7/03 3/1/03 2/1/33 107682692 729.17 2.125 12.00 1/17/03 3/1/03 2/1/33 81097594 1,050.00 2.125 12.00 1/9/03 3/1/03 2/1/33 107852907 857.81 2.000 12.00 1/24/03 3/1/03 2/1/33 81157265 590.63 2.000 12.00 1/22/03 3/1/03 2/1/33 80650153 980.00 2.125 12.00 12/31/02 3/1/03 2/1/33 81129801 942.50 1.875 12.00 1/24/03 3/1/03 2/1/33 81158768 951.17 1.875 12.00 1/17/03 3/1/03 2/1/33 81046195 1,061.67 2.125 12.00 1/14/03 3/1/03 2/1/33 107679862 461.39 1.625 12.00 12/16/02 2/1/03 1/1/33
Page 4
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 81182016 LIBOR 6 M 228,000 228,000 3/1/03 3.500 3.125 107498867 LIBOR 6 M 232,750 232,750 3/1/03 3.500 3.125 81244774 LIBOR 6 M 271,900 271,900 3/1/03 3.250 2.875 81176117 LIBOR 6 M 195,600 195,035 3/1/03 3.000 2.625 107706228 LIBOR 6 M 168,600 168,600 3/1/03 3.500 3.125 81241341 LIBOR 6 M 335,200 335,200 3/1/03 3.250 2.875 81139248 LIBOR 6 M 375,000 371,725 3/1/03 3.500 3.125 81173957 LIBOR 6 M 285,300 285,300 3/1/03 3.250 2.875 81198186 LIBOR 6 M 235,500 235,500 3/1/03 3.250 2.875 107763534 LIBOR 6 M 240,000 240,000 3/1/03 3.000 2.625 81153181 LIBOR 6 M 372,000 371,914 3/1/03 3.375 3.000 107804874 LIBOR 6 M 338,850 338,365 3/1/03 3.125 2.750 107749269 LIBOR 6 M 359,000 359,000 3/1/03 3.500 3.125 80641874 LIBOR 6 M 280,000 280,000 3/1/03 3.250 2.875 107739369 LIBOR 6 M 191,350 185,199 3/1/03 3.375 3.000 81149494 LIBOR 6 M 226,700 226,700 3/1/03 3.375 3.000 107838096 LIBOR 6 M 276,000 276,000 3/1/03 3.250 2.875 107659674 LIBOR 6 M 370,000 370,000 3/1/03 3.500 3.125 107623670 LIBOR 6 M 303,000 302,630 3/1/03 3.375 3.000 81139594 LIBOR 6 M 172,000 172,000 3/1/03 3.375 3.000 81087066 LIBOR 6 M 178,500 178,500 3/1/03 3.375 3.000 107442857 LIBOR 6 M 195,000 194,850 3/1/03 3.375 3.000 107538829 LIBOR 6 M 251,250 251,150 3/1/03 3.250 2.875 107805145 LIBOR 6 M 252,000 252,000 3/1/03 2.875 2.500 107861098 LIBOR 6 M 224,000 224,000 3/1/03 3.500 3.125 81218166 LIBOR 6 M 210,300 210,300 3/1/03 3.500 3.125 107794323 LIBOR 6 M 250,000 250,000 3/1/03 3.250 2.875 81214249 LIBOR 6 M 307,000 307,000 3/1/03 3.500 3.125 107745531 LIBOR 6 M 299,000 299,000 3/1/03 3.500 3.125 81001513 LIBOR 6 M 250,000 250,000 3/1/03 3.000 2.625 107758591 LIBOR 6 M 311,000 311,000 3/1/03 3.250 2.875 81266108 LIBOR 6 M 193,000 193,000 3/1/03 3.250 2.875 107517203 LIBOR 6 M 259,000 259,000 3/1/03 3.625 3.250 107673972 LIBOR 6 M 367,500 367,500 3/1/03 3.000 2.625 107657215 LIBOR 6 M 226,500 226,500 3/1/03 3.500 3.125 81112427 LIBOR 6 M 293,500 293,500 3/1/03 3.500 3.125 80903974 LIBOR 6 M 272,000 272,000 3/1/03 3.375 3.000 107676520 LIBOR 6 M 270,000 270,000 3/1/03 3.375 3.000 107729733 LIBOR 6 M 175,000 174,056 3/1/03 3.000 2.625 81226474 LIBOR 6 M 200,000 200,000 3/1/03 3.500 3.125 107775421 LIBOR 6 M 170,000 170,000 3/1/03 3.250 2.875 107671703 LIBOR 6 M 202,000 202,000 3/1/03 3.500 3.125 107816423 LIBOR 6 M 360,000 360,000 3/1/03 3.250 2.875 81180010 LIBOR 1 M 118,000 118,000 3/1/03 3.500 3.125 81016784 LIBOR 1 M 151,200 151,200 3/1/03 3.500 3.125 81119208 LIBOR 1 M 275,000 275,000 3/1/03 3.375 3.000 81127789 LIBOR 1 M 300,000 300,000 3/1/03 3.500 3.125 81146375 LIBOR 1 M 300,000 300,000 3/1/03 3.375 3.000 107493330 LIBOR 1 M 311,000 311,000 3/1/03 3.125 2.750 81189367 LIBOR 1 M 335,000 335,000 3/1/03 3.250 2.875 107825093 LIBOR 1 M 340,000 340,000 3/1/03 3.500 3.125 81113045 LIBOR 1 M 490,000 490,000 3/1/03 3.625 3.250 107539637 LIBOR 6 M 90,000 89,536 3/1/03 3.625 3.250 81148702 LIBOR 1 M 161,250 161,250 3/1/03 3.250 2.875 81161366 LIBOR 1 M 190,000 190,000 3/1/03 3.500 3.125 81253742 LIBOR 1 M 266,000 266,000 3/1/03 3.500 3.125 107953549 LIBOR 1 M 276,000 276,000 3/1/03 3.375 3.000
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 81182016 665.00 2.125 12.00 1/23/03 3/1/03 2/1/33 107498867 678.85 1.875 12.00 11/5/02 1/1/03 12/1/32 81244774 736.40 1.875 12.00 1/28/03 3/1/03 2/1/33 81176117 489.00 1.625 12.00 1/15/03 3/1/03 2/1/33 107706228 491.75 2.125 12.00 1/16/03 3/1/03 2/1/33 81241341 907.83 1.875 12.00 1/17/03 3/1/03 2/1/33 81139248 1,093.75 2.125 12.00 1/16/03 3/1/03 2/1/33 81173957 772.69 1.875 12.00 1/15/03 3/1/03 2/1/33 81198186 637.81 1.875 12.00 1/17/03 3/1/03 2/1/33 107763534 600.00 1.625 12.00 12/30/02 2/1/03 1/1/33 81153181 1,046.25 2.000 12.00 1/14/03 3/1/03 2/1/33 107804874 882.42 1.750 12.00 1/21/03 3/1/03 2/1/33 107749269 1,047.08 2.125 12.00 12/23/02 2/1/03 1/1/33 80641874 758.33 1.875 12.00 1/17/03 3/1/03 2/1/33 107739369 538.17 2.000 12.00 1/13/03 3/1/03 2/1/33 81149494 637.59 2.000 12.00 1/15/03 3/1/03 2/1/33 107838096 747.50 1.875 12.00 1/17/03 3/1/03 2/1/33 107659674 1,079.17 2.125 12.00 1/14/03 3/1/03 2/1/33 107623670 852.19 2.000 12.00 12/19/02 2/1/03 1/1/33 81139594 483.75 2.000 12.00 1/24/03 3/1/03 2/1/33 81087066 502.03 2.000 12.00 1/23/03 3/1/03 2/1/33 107442857 548.44 2.000 12.00 1/17/03 3/1/03 2/1/33 107538829 680.47 1.875 12.00 1/15/03 3/1/03 2/1/33 107805145 603.75 1.500 12.00 1/22/03 3/1/03 2/1/33 107861098 653.33 2.125 12.00 1/23/03 3/1/03 2/1/33 81218166 613.38 2.125 12.00 1/21/03 3/1/03 2/1/33 107794323 677.08 1.875 12.00 1/13/03 3/1/03 2/1/33 81214249 895.42 2.125 12.00 1/14/03 3/1/03 2/1/33 107745531 872.08 2.125 12.00 1/17/03 3/1/03 2/1/33 81001513 625.00 1.625 12.00 1/17/03 3/1/03 2/1/33 107758591 842.29 1.875 12.00 1/13/03 3/1/03 2/1/33 81266108 522.71 1.875 12.00 1/24/03 3/1/03 2/1/33 107517203 782.40 2.125 12.00 11/26/02 1/1/03 12/1/32 107673972 918.75 1.625 12.00 1/28/03 3/1/03 2/1/33 107657215 660.63 2.125 12.00 1/24/03 3/1/03 2/1/33 81112427 856.04 2.125 12.00 1/16/03 3/1/03 2/1/33 80903974 765.00 2.000 12.00 1/7/03 3/1/03 2/1/33 107676520 759.38 2.000 12.00 1/14/03 3/1/03 2/1/33 107729733 437.50 1.625 12.00 12/23/02 2/1/03 1/1/33 81226474 583.33 2.125 12.00 1/17/03 3/1/03 2/1/33 107775421 460.42 1.875 12.00 1/24/03 3/1/03 2/1/33 107671703 589.17 2.125 12.00 1/17/03 3/1/03 2/1/33 107816423 975.00 1.875 12.00 1/23/03 3/1/03 2/1/33 81180010 344.17 2.125 12.00 1/29/03 3/1/03 2/1/33 81016784 441.00 2.125 12.00 1/17/03 3/1/03 2/1/33 81119208 773.44 1.875 12.00 1/13/03 3/1/03 2/1/33 81127789 875.00 2.125 12.00 1/22/03 3/1/03 2/1/33 81146375 843.75 2.000 12.00 1/16/03 3/1/03 2/1/33 107493330 809.90 1.750 12.00 2/3/03 3/1/03 2/1/33 81189367 907.29 1.875 12.00 1/29/03 4/1/03 3/1/33 107825093 991.67 2.125 12.00 1/31/03 3/1/03 2/1/33 81113045 1,480.21 2.125 12.00 1/9/03 3/1/03 2/1/33 107539637 271.87 2.125 12.00 11/26/02 1/1/03 12/1/32 81148702 436.72 1.875 12.00 2/5/03 4/1/03 3/1/33 81161366 554.17 2.125 12.00 2/6/03 4/1/03 3/1/33 81253742 775.83 2.125 12.00 2/7/03 3/1/03 2/1/33 107953549 776.25 2.000 12.00 2/13/03 4/1/03 3/1/33
Page 5
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 107626640 LIBOR 1 M 400,000 400,000 3/1/03 2.875 2.500 9402390469287 LIBOR 1 M 456,000 456,000 3/1/03 3.000 2.625 9402390471263 LIBOR 1 M 500,000 500,000 3/1/03 2.875 2.500 9402390471455 LIBOR 1 M 68,800 68,800 3/1/03 2.875 2.500 9402390470297 LIBOR 1 M 70,000 70,000 3/1/03 2.875 2.500 9402390470223 LIBOR 1 M 83,000 83,000 3/1/03 2.875 2.500 9402390470192 LIBOR 1 M 87,500 87,500 3/1/03 2.875 2.500 9402390472452 LIBOR 1 M 96,700 96,700 3/1/03 2.875 2.500 9402390468892 LIBOR 1 M 98,000 98,000 3/1/03 2.875 2.500 9402390469560 LIBOR 1 M 101,500 101,500 3/1/03 2.875 2.500 9402390470543 LIBOR 1 M 102,000 102,000 3/1/03 2.875 2.500 9402390470520 LIBOR 1 M 108,000 108,000 3/1/03 2.875 2.500 9402390468905 LIBOR 1 M 109,000 109,000 3/1/03 3.375 3.000 9402390471743 LIBOR 1 M 110,500 110,500 3/1/03 2.875 2.500 9402390470493 LIBOR 1 M 111,300 111,300 3/1/03 2.875 2.500 9402390470221 LIBOR 1 M 112,000 112,000 3/1/03 2.875 2.500 9402390470587 LIBOR 1 M 115,000 115,000 3/1/03 2.875 2.500 9402390471533 LIBOR 1 M 115,200 115,200 3/1/03 2.875 2.500 9402390471857 LIBOR 1 M 127,500 127,500 3/1/03 2.875 2.500 9402390468982 LIBOR 1 M 128,500 128,500 3/1/03 2.875 2.500 9402390468917 LIBOR 1 M 130,100 130,100 3/1/03 2.875 2.500 9402390470298 LIBOR 1 M 140,000 140,000 3/1/03 2.875 2.500 9402390470412 LIBOR 1 M 140,000 140,000 3/1/03 2.875 2.500 9402390471790 LIBOR 1 M 140,000 140,000 3/1/03 2.875 2.500 9402390470673 LIBOR 1 M 145,000 145,000 3/1/03 2.875 2.500 9402390473693 LIBOR 1 M 149,900 149,900 3/1/03 2.875 2.500 9402390470185 LIBOR 1 M 150,400 150,400 3/1/03 2.875 2.500 9402390473653 LIBOR 1 M 152,000 152,000 3/1/03 2.875 2.500 9402390470266 LIBOR 1 M 156,750 156,750 3/1/03 2.875 2.500 9402390470241 LIBOR 1 M 165,000 165,000 3/1/03 2.875 2.500 9402390471344 LIBOR 1 M 178,400 178,400 3/1/03 2.875 2.500 9402390470432 LIBOR 1 M 179,500 179,500 3/1/03 2.875 2.500 9402390470542 LIBOR 1 M 185,600 185,600 3/1/03 2.875 2.500 9402390470476 LIBOR 1 M 190,000 190,000 3/1/03 2.875 2.500 9402390468920 LIBOR 1 M 190,500 190,500 3/1/03 2.875 2.500 9402390468944 LIBOR 1 M 196,000 196,000 3/1/03 2.875 2.500 9402390470318 LIBOR 1 M 196,000 196,000 3/1/03 2.875 2.500 9402390470588 LIBOR 1 M 248,000 248,000 3/1/03 2.875 2.500 9402390470554 LIBOR 1 M 310,000 310,000 3/1/03 2.875 2.500 9402390473713 LIBOR 6 M 200,000 200,000 3/1/03 3.000 2.625 9402390471162 LIBOR 6 M 1,100,000 1,100,000 3/1/03 3.500 3.125 9402390471128 LIBOR 6 M 1,078,000 1,078,000 3/1/03 3.000 2.625 9402390470711 LIBOR 6 M 148,000 148,000 3/1/03 3.000 2.625 9402390470637 LIBOR 6 M 1,160,000 1,160,000 3/1/03 3.000 2.625 9402390466228 LIBOR 6 M 78,400 78,400 3/1/03 3.000 2.625 9402390466396 LIBOR 6 M 264,000 264,000 3/1/03 3.000 2.625 9402390466903 LIBOR 6 M 970,000 970,000 3/1/03 3.000 2.625 9402390470272 LIBOR 6 M 208,000 208,000 3/1/03 3.000 2.625 9402390470277 LIBOR 6 M 55,930 55,930 3/1/03 3.000 2.625 9402390470290 LIBOR 6 M 200,000 200,000 3/1/03 3.000 2.625 9402390470303 LIBOR 6 M 309,500 309,500 3/1/03 3.000 2.625 9402390470304 LIBOR 6 M 109,000 109,000 3/1/03 3.000 2.625 9402390470308 LIBOR 6 M 289,000 289,000 3/1/03 3.000 2.625 9402390470309 LIBOR 6 M 608,000 608,000 3/1/03 3.500 3.125 9402390470310 LIBOR 6 M 115,000 115,000 3/1/03 3.000 2.625 9402390471688 LIBOR 6 M 280,000 280,000 3/1/03 3.000 2.625 9402390473656 LIBOR 6 M 407,000 407,000 3/1/03 3.000 2.625
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 107626640 958.33 1.500 12.00 1/21/03 3/1/03 2/1/33 9402390469287 1,140.00 1.500 12.00 2/7/03 4/1/03 3/1/28 9402390471263 1,197.92 1.500 12.00 2/24/03 4/1/03 3/1/28 9402390471455 164.83 1.500 12.00 2/27/03 4/1/03 3/1/28 9402390470297 167.71 1.500 12.00 2/11/03 4/1/03 3/1/28 9402390470223 198.85 1.500 12.00 2/5/03 4/1/03 3/1/28 9402390470192 209.64 1.500 12.00 2/6/03 4/1/03 3/1/28 9402390472452 231.68 1.500 12.00 2/21/03 4/1/03 3/1/28 9402390468892 234.79 1.500 12.00 1/24/03 3/1/03 2/1/28 9402390469560 243.18 1.500 12.00 2/1/03 3/1/03 2/1/28 9402390470543 244.38 1.500 12.00 2/24/03 4/1/03 3/1/28 9402390470520 258.75 1.500 12.00 2/28/03 4/1/03 3/1/28 9402390468905 306.56 2.000 12.00 1/29/03 4/1/03 3/1/28 9402390471743 264.74 1.500 12.00 2/11/03 4/1/03 3/1/28 9402390470493 266.66 1.500 12.00 2/28/03 4/1/03 3/1/28 9402390470221 268.33 1.500 12.00 2/4/03 4/1/03 3/1/28 9402390470587 275.52 1.500 12.00 2/24/03 4/1/03 3/1/28 9402390471533 276.00 1.500 12.00 2/28/03 4/1/03 3/1/28 9402390471857 305.47 1.500 12.00 2/19/03 4/1/03 3/1/28 9402390468982 307.86 1.500 12.00 2/17/03 4/1/03 3/1/28 9402390468917 311.70 1.500 12.00 2/4/03 4/1/03 3/1/28 9402390470298 335.42 1.500 12.00 2/11/03 4/1/03 3/1/28 9402390470412 335.42 1.500 12.00 2/14/03 4/1/03 3/1/28 9402390471790 335.42 1.500 12.00 2/14/03 4/1/03 3/1/28 9402390470673 347.40 1.500 12.00 1/31/03 4/1/03 3/1/28 9402390473693 359.14 1.500 12.00 2/21/03 4/1/03 3/1/28 9402390470185 360.33 1.500 12.00 2/5/03 4/1/03 3/1/28 9402390473653 364.17 1.500 12.00 2/19/03 4/1/03 3/1/28 9402390470266 375.55 1.500 12.00 2/18/03 4/1/03 3/1/28 9402390470241 395.31 1.500 12.00 2/5/03 4/1/03 3/1/28 9402390471344 427.42 1.500 12.00 2/19/03 4/1/03 3/1/28 9402390470432 430.05 1.500 12.00 2/11/03 4/1/03 3/1/28 9402390470542 444.67 1.500 12.00 2/24/03 4/1/03 3/1/28 9402390470476 455.21 1.500 12.00 2/17/03 4/1/03 3/1/28 9402390468920 456.41 1.500 12.00 2/4/03 4/1/03 3/1/28 9402390468944 469.58 1.500 12.00 2/11/03 4/1/03 3/1/28 9402390470318 469.58 1.500 12.00 2/5/03 4/1/03 3/1/28 9402390470588 594.17 1.500 12.00 2/24/03 4/1/03 3/1/28 9402390470554 742.71 1.500 12.00 2/20/03 4/1/03 3/1/28 9402390473713 500.00 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390471162 3,208.33 2.125 12.00 2/21/03 4/1/03 3/1/28 9402390471128 2,695.00 1.625 12.00 2/11/03 4/1/03 3/1/28 9402390470711 370.00 1.625 12.00 2/3/03 4/1/03 3/1/28 9402390470637 2,900.00 1.625 12.00 1/30/03 4/1/03 3/1/28 9402390466228 196.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390466396 660.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390466903 2,425.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390470272 520.00 1.625 12.00 2/20/03 4/1/03 3/1/28 9402390470277 139.83 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470290 500.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390470303 773.75 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390470304 272.50 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390470308 722.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390470309 1,773.33 2.125 12.00 2/7/03 4/1/03 3/1/28 9402390470310 287.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390471688 700.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390473656 1,017.50 1.625 12.00 2/19/03 4/1/03 3/1/28
Page 6
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 9402390473705 LIBOR 6 M 122,000 122,000 3/1/03 3.250 2.875 9402390471701 LIBOR 6 M 1,000,000 1,000,000 3/1/03 3.000 2.625 9402390470663 LIBOR 6 M 999,000 999,000 3/1/03 3.000 2.625 9402390471671 LIBOR 6 M 186,400 186,400 3/1/03 3.000 2.625 9402390471641 LIBOR 6 M 205,000 205,000 3/1/03 3.000 2.625 9402390470723 LIBOR 6 M 81,200 81,200 3/1/03 3.000 2.625 9402390473780 LIBOR 6 M 648,600 648,600 3/1/03 3.000 2.625 9402390473742 LIBOR 6 M 104,000 104,000 3/1/03 3.000 2.625 9402390471649 LIBOR 6 M 206,000 206,000 3/1/03 3.000 2.625 9402390471329 LIBOR 6 M 90,000 90,000 3/1/03 3.000 2.625 9402390472463 LIBOR 6 M 440,000 440,000 3/1/03 3.000 2.625 9402390473726 LIBOR 6 M 124,700 124,700 3/1/03 3.000 2.625 9402390471784 LIBOR 6 M 400,000 400,000 3/1/03 3.000 2.625 9402390471747 LIBOR 6 M 254,470 254,470 3/1/03 3.000 2.625 9402390471135 LIBOR 6 M 70,000 70,000 3/1/03 3.000 2.625 9402390471806 LIBOR 6 M 400,000 400,000 3/1/03 3.250 2.875 9402390471140 LIBOR 6 M 400,000 400,000 3/1/03 3.000 2.625 9402390471648 LIBOR 6 M 75,100 75,100 3/1/03 3.000 2.625 9402390472455 LIBOR 6 M 86,500 86,500 3/1/03 3.000 2.625 9402390473790 LIBOR 6 M 155,000 155,000 3/1/03 3.000 2.625 9402390471864 LIBOR 6 M 122,500 122,500 3/1/03 3.000 2.625 9402390473717 LIBOR 6 M 85,000 85,000 3/1/03 3.000 2.625 9402390471858 LIBOR 6 M 356,400 356,400 3/1/03 3.000 2.625 9402390471178 LIBOR 6 M 175,000 175,000 3/1/03 3.000 2.625 9402390470343 LIBOR 6 M 264,000 264,000 3/1/03 3.000 2.625 9402390470352 LIBOR 6 M 530,909 530,909 3/1/03 3.000 2.625 9402390470386 LIBOR 6 M 344,000 344,000 3/1/03 3.000 2.625 9402390470403 LIBOR 6 M 132,000 132,000 3/1/03 3.000 2.625 9402390470423 LIBOR 6 M 212,000 212,000 3/1/03 3.000 2.625 9402390470425 LIBOR 6 M 554,580 554,580 3/1/03 3.000 2.625 9402390470427 LIBOR 6 M 430,400 430,400 3/1/03 3.000 2.625 9402390470477 LIBOR 6 M 220,000 220,000 3/1/03 3.000 2.625 9402390470482 LIBOR 6 M 140,000 140,000 3/1/03 3.000 2.625 9402390470487 LIBOR 6 M 199,200 199,200 3/1/03 3.000 2.625 9402390470523 LIBOR 6 M 536,000 536,000 3/1/03 3.000 2.625 9402390470538 LIBOR 6 M 116,000 116,000 3/1/03 3.000 2.625 9402390470569 LIBOR 6 M 159,200 159,200 3/1/03 3.000 2.625 9402390470594 LIBOR 6 M 448,000 448,000 3/1/03 3.000 2.625 9402390470627 LIBOR 6 M 152,000 152,000 3/1/03 3.000 2.625 9402390470529 LIBOR 6 M 264,724 264,724 3/1/03 3.000 2.625 9402390470375 LIBOR 6 M 110,000 110,000 3/1/03 3.000 2.625 9402390470585 LIBOR 6 M 108,100 108,100 3/1/03 3.000 2.625 9402390470337 LIBOR 6 M 300,000 300,000 3/1/03 3.000 2.625 9402390470561 LIBOR 6 M 369,000 369,000 3/1/03 3.000 2.625 9402390470325 LIBOR 6 M 224,000 224,000 3/1/03 3.000 2.625 9402390471666 LIBOR 6 M 700,000 700,000 3/1/03 3.000 2.625 9402390470399 LIBOR 6 M 120,300 120,300 3/1/03 3.000 2.625 9402390470319 LIBOR 6 M 270,000 270,000 3/1/03 3.000 2.625 9402390470367 LIBOR 6 M 301,000 301,000 3/1/03 3.000 2.625 9402390470570 LIBOR 6 M 849,000 849,000 3/1/03 3.000 2.625 9402390470381 LIBOR 6 M 704,123 704,123 3/1/03 3.250 2.875 9402390470464 LIBOR 6 M 132,000 132,000 3/1/03 3.000 2.625 9402390470631 LIBOR 6 M 650,000 650,000 3/1/03 3.000 2.625 9402390470447 LIBOR 6 M 204,000 204,000 3/1/03 3.000 2.625 9402390470502 LIBOR 6 M 875,000 875,000 3/1/03 3.000 2.625 9402390470565 LIBOR 6 M 192,000 192,000 3/1/03 3.000 2.625 9402390470316 LIBOR 6 M 894,500 894,500 3/1/03 3.000 2.625
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 9402390473705 330.42 1.875 12.00 2/21/03 4/1/03 3/1/28 9402390471701 2,500.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390470663 2,497.50 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390471671 466.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390471641 512.50 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470723 203.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390473780 1,621.50 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390473742 260.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390471649 515.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390471329 225.00 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390472463 1,100.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390473726 311.75 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390471784 1,000.00 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390471747 636.18 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390471135 175.00 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390471806 1,083.33 1.875 12.00 2/14/03 4/1/03 3/1/28 9402390471140 1,000.00 1.625 12.00 2/25/03 4/1/03 3/1/28 9402390471648 187.75 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390472455 216.25 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390473790 387.50 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390471864 306.25 1.625 12.00 2/17/03 4/1/03 3/1/28 9402390473717 212.50 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390471858 891.00 1.625 12.00 2/17/03 4/1/03 3/1/28 9402390471178 437.50 1.625 12.00 2/17/03 4/1/03 3/1/28 9402390470343 660.00 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470352 1,327.27 1.625 12.00 2/25/03 4/1/03 3/1/28 9402390470386 860.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390470403 330.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390470423 530.00 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470425 1,386.45 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390470427 1,076.00 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390470477 550.00 1.625 12.00 2/17/03 4/1/03 3/1/28 9402390470482 350.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390470487 498.00 1.625 12.00 2/26/03 4/1/03 3/1/28 9402390470523 1,340.00 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390470538 290.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470569 398.00 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390470594 1,120.00 1.625 12.00 2/26/03 4/1/03 3/1/28 9402390470627 380.00 1.625 12.00 1/30/03 4/1/03 3/1/28 9402390470529 661.81 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470375 275.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470585 270.25 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470337 750.00 1.625 12.00 2/17/03 4/1/03 3/1/28 9402390470561 922.50 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470325 560.00 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390471666 1,750.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470399 300.75 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390470319 675.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470367 752.50 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470570 2,122.50 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390470381 1,907.00 1.875 12.00 2/26/03 4/1/03 3/1/28 9402390470464 330.00 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470631 1,625.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390470447 510.00 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470502 2,187.50 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470565 480.00 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390470316 2,236.25 1.625 12.00 2/6/03 4/1/03 3/1/28
Page 7
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 9402390470496 LIBOR 6 M 229,300 229,300 3/1/03 3.000 2.625 9402390470392 LIBOR 6 M 116,000 116,000 3/1/03 3.000 2.625 9402390470360 LIBOR 6 M 608,000 608,000 3/1/03 3.000 2.625 9402390470541 LIBOR 6 M 333,500 333,500 3/1/03 3.000 2.625 9402390470368 LIBOR 6 M 50,000 50,000 3/1/03 3.000 2.625 9402390470326 LIBOR 6 M 193,700 193,700 3/1/03 3.000 2.625 9402390472458 LIBOR 6 M 112,000 112,000 3/1/03 3.000 2.625 9402390470559 LIBOR 6 M 610,000 610,000 3/1/03 3.000 2.625 9402390466967 LIBOR 6 M 315,000 315,000 3/1/03 3.000 2.625 9402390467174 LIBOR 6 M 269,300 269,300 3/1/03 3.000 2.625 9402390467370 LIBOR 6 M 210,000 210,000 3/1/03 3.000 2.625 9402390467409 LIBOR 6 M 132,000 132,000 3/1/03 3.000 2.625 9402390467604 LIBOR 6 M 325,000 325,000 3/1/03 3.000 2.625 9402390467617 LIBOR 6 M 1,500,000 1,500,000 3/1/03 3.000 2.625 9402390468761 LIBOR 6 M 535,100 535,100 3/1/03 3.000 2.625 9402390468763 LIBOR 6 M 139,000 139,000 3/1/03 3.000 2.625 9402390468870 LIBOR 6 M 344,000 344,000 3/1/03 3.000 2.625 9402390468908 LIBOR 6 M 135,000 135,000 3/1/03 3.000 2.625 9402390468912 LIBOR 6 M 1,000,000 1,000,000 3/1/03 3.000 2.625 9402390468921 LIBOR 6 M 240,000 240,000 3/1/03 3.000 2.625 9402390468923 LIBOR 6 M 124,000 124,000 3/1/03 3.000 2.625 9402390468924 LIBOR 6 M 767,500 767,500 3/1/03 3.000 2.625 9402390468925 LIBOR 6 M 270,000 270,000 3/1/03 3.000 2.625 9402390468930 LIBOR 6 M 155,000 155,000 3/1/03 3.000 2.625 9402390468931 LIBOR 6 M 101,000 101,000 3/1/03 3.000 2.625 9402390468932 LIBOR 6 M 188,100 188,100 3/1/03 3.000 2.625 9402390468933 LIBOR 6 M 144,000 144,000 3/1/03 3.000 2.625 9402390468937 LIBOR 6 M 266,500 266,500 3/1/03 3.000 2.625 9402390468955 LIBOR 6 M 62,000 62,000 3/1/03 3.000 2.625 9402390468958 LIBOR 6 M 325,200 325,200 3/1/03 3.000 2.625 9402390468959 LIBOR 6 M 308,500 308,500 3/1/03 3.000 2.625 9402390468962 LIBOR 6 M 960,000 960,000 3/1/03 3.000 2.625 9402390468963 LIBOR 6 M 553,000 553,000 3/1/03 3.000 2.625 9402390468968 LIBOR 6 M 160,000 160,000 3/1/03 3.000 2.625 9402390468970 LIBOR 6 M 500,000 500,000 3/1/03 3.000 2.625 9402390468972 LIBOR 6 M 145,000 145,000 3/1/03 3.000 2.625 9402390468973 LIBOR 6 M 184,000 184,000 3/1/03 3.000 2.625 9402390468975 LIBOR 6 M 205,000 205,000 3/1/03 3.000 2.625 9402390468976 LIBOR 6 M 84,000 84,000 3/1/03 3.000 2.625 9402390468977 LIBOR 6 M 560,000 560,000 3/1/03 3.000 2.625 9402390469190 LIBOR 6 M 448,000 448,000 3/1/03 3.000 2.625 9402390469216 LIBOR 6 M 1,600,000 1,600,000 3/1/03 3.000 2.625 9402390469347 LIBOR 6 M 224,000 224,000 3/1/03 3.000 2.625 9402390469353 LIBOR 6 M 328,800 328,800 3/1/03 3.000 2.625 9402390469382 LIBOR 6 M 113,000 113,000 3/1/03 3.000 2.625 9402390469401 LIBOR 6 M 244,400 244,400 3/1/03 3.000 2.625 9402390469405 LIBOR 6 M 135,200 135,200 3/1/03 3.000 2.625 9402390469412 LIBOR 6 M 230,000 230,000 3/1/03 3.000 2.625 9402390469425 LIBOR 6 M 600,000 600,000 3/1/03 3.000 2.625 9402390469427 LIBOR 6 M 338,000 338,000 3/1/03 3.000 2.625 9402390469434 LIBOR 6 M 950,000 950,000 3/1/03 3.000 2.625 9402390469441 LIBOR 6 M 473,000 473,000 3/1/03 3.000 2.625 9402390469454 LIBOR 6 M 285,000 285,000 3/1/03 3.000 2.625 9402390469458 LIBOR 6 M 182,800 182,800 3/1/03 3.000 2.625 9402390469461 LIBOR 6 M 600,000 600,000 3/1/03 3.000 2.625 9402390469475 LIBOR 6 M 73,000 73,000 3/1/03 3.000 2.625 9402390469476 LIBOR 6 M 426,000 426,000 3/1/03 3.000 2.625
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 9402390470496 573.25 1.625 12.00 2/19/03 4/1/03 3/1/28 9402390470392 290.00 1.625 12.00 2/11/03 4/1/03 3/1/28 9402390470360 1,520.00 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470541 833.75 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470368 125.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470326 484.25 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390472458 280.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470559 1,525.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390466967 787.50 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390467174 673.25 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390467370 525.00 2.125 12.00 2/27/03 4/1/03 3/1/28 9402390467409 330.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390467604 812.50 1.625 12.00 1/24/03 3/1/03 2/1/28 9402390467617 3,750.00 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390468761 1,337.75 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468763 347.50 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468870 860.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390468908 337.50 1.625 12.00 1/30/03 4/1/03 3/1/28 9402390468912 2,500.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390468921 600.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468923 310.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468924 1,918.75 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468925 675.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390468930 387.50 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390468931 252.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468932 470.25 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468933 360.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468937 666.25 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468955 155.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390468958 813.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468959 771.25 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390468962 2,400.00 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390468963 1,382.50 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390468968 400.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390468970 1,250.00 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390468972 362.50 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390468973 460.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390468975 512.50 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390468976 210.00 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390468977 1,400.00 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390469190 1,120.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390469216 4,000.00 1.625 12.00 1/31/03 3/1/03 2/1/28 9402390469347 560.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390469353 822.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390469382 282.50 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390469401 611.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390469405 338.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390469412 575.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390469425 1,500.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390469427 845.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390469434 2,375.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390469441 1,182.50 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390469454 712.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390469458 457.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390469461 1,500.00 1.625 12.00 1/31/03 3/1/03 2/1/28 9402390469475 182.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390469476 1,065.00 1.625 12.00 2/8/03 4/1/03 3/1/28
Page 8
Loan No Index Type Original Balance Current Balance Cut Off Date Current Coupon Net Coupon 9402390469482 LIBOR 6 M 500,000 500,000 3/1/03 3.000 2.625 9402390469484 LIBOR 6 M 300,000 300,000 3/1/03 3.000 2.625 9402390469492 LIBOR 6 M 176,000 176,000 3/1/03 3.000 2.625 9402390469494 LIBOR 6 M 128,000 128,000 3/1/03 3.000 2.625 9402390469511 LIBOR 6 M 176,000 176,000 3/1/03 3.250 2.875 9402390469517 LIBOR 6 M 199,700 199,700 3/1/03 3.000 2.625 9402390469523 LIBOR 6 M 204,000 204,000 3/1/03 3.000 2.625 9402390469529 LIBOR 6 M 105,000 105,000 3/1/03 3.000 2.625 9402390469561 LIBOR 6 M 179,000 179,000 3/1/03 3.000 2.625 9402390469565 LIBOR 6 M 100,000 100,000 3/1/03 3.000 2.625 9402390469570 LIBOR 6 M 640,000 640,000 3/1/03 3.000 2.625 9402390469573 LIBOR 6 M 250,000 250,000 3/1/03 3.000 2.625 9402390469576 LIBOR 6 M 204,000 204,000 3/1/03 4.000 3.125 9402390469577 LIBOR 6 M 935,000 935,000 3/1/03 3.000 2.625 9402390469590 LIBOR 6 M 706,000 706,000 3/1/03 3.000 2.625 9402390469604 LIBOR 6 M 234,200 234,200 3/1/03 3.000 2.625 9402390469613 LIBOR 6 M 274,000 274,000 3/1/03 3.000 2.625 9402390469619 LIBOR 6 M 575,000 575,000 3/1/03 3.000 2.625 9402390470011 LIBOR 6 M 501,600 501,600 3/1/03 3.000 2.625 9402390470105 LIBOR 6 M 283,500 283,500 3/1/03 3.000 2.625 9402390470106 LIBOR 6 M 207,500 207,500 3/1/03 3.000 2.625 9402390470109 LIBOR 6 M 482,000 482,000 3/1/03 3.500 3.125 9402390470123 LIBOR 6 M 212,000 212,000 3/1/03 3.000 2.625 9402390470136 LIBOR 6 M 804,500 804,500 3/1/03 3.500 3.125 9402390470137 LIBOR 6 M 1,680,000 1,680,000 3/1/03 3.000 2.625 9402390470141 LIBOR 6 M 84,500 84,500 3/1/03 3.000 2.625 9402390470176 LIBOR 6 M 154,000 154,000 3/1/03 3.000 2.625 9402390470188 LIBOR 6 M 85,000 85,000 3/1/03 3.000 2.625 9402390470189 LIBOR 6 M 635,000 635,000 3/1/03 3.000 2.625 9402390470199 LIBOR 6 M 228,800 228,800 3/1/03 3.000 2.625 9402390470201 LIBOR 6 M 307,000 307,000 3/1/03 3.000 2.625 9402390470212 LIBOR 6 M 144,000 144,000 3/1/03 3.000 2.625 9402390470220 LIBOR 6 M 280,000 280,000 3/1/03 3.000 2.625 9402390470234 LIBOR 6 M 396,000 396,000 3/1/03 3.000 2.625 9402390470240 LIBOR 6 M 90,000 90,000 3/1/03 3.000 2.625 9402390470242 LIBOR 6 M 115,000 115,000 3/1/03 3.000 2.625 9402390470250 LIBOR 6 M 245,500 245,500 3/1/03 3.000 2.625 9402390470258 LIBOR 6 M 208,000 208,000 3/1/03 3.000 2.625 9402390470259 LIBOR 6 M 628,000 628,000 3/1/03 3.000 2.625 9402390470260 LIBOR 6 M 117,000 117,000 3/1/03 3.000 2.625 9402390470261 LIBOR 6 M 364,000 364,000 3/1/03 3.000 2.625 9402390470333 LIBOR 6 M 236,000 236,000 3/1/03 3.000 2.625 9402390470362 LIBOR 6 M 81,000 81,000 3/1/03 3.000 2.625 9402390470345 LIBOR 6 M 54,000 54,000 3/1/03 3.000 2.625 9402390470377 LIBOR 6 M 600,000 600,000 3/1/03 3.000 2.625 9402390470480 LIBOR 6 M 104,000 104,000 3/1/03 3.000 2.625 9402390470525 LIBOR 6 M 216,000 216,000 3/1/03 3.000 2.625 9402390470400 LIBOR 6 M 367,000 367,000 3/1/03 3.000 2.625 9402390471764 LIBOR 6 M 100,000 100,000 3/1/03 3.000 2.625 9402390470327 LIBOR 6 M 700,000 700,000 3/1/03 3.000 2.625 9402390470364 LIBOR 6 M 97,500 97,500 3/1/03 3.000 2.625 9402390470444 LIBOR 6 M 86,000 86,000 3/1/03 3.000 2.625 9402390470331 LIBOR 6 M 71,000 71,000 3/1/03 3.000 2.625 9402390471759 LIBOR 6 M 114,000 114,000 3/1/03 3.000 2.625 ------------- ------------------------------ ------------------------ 510 150,186,976 150,103,162 3.193 2.817 ============= ============================== ========================
Loan No Original P&I Gross Margin Maximum Rate Origination Date First Payment Date Maturity Date 9402390469482 1,250.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390469484 750.00 1.625 12.00 2/1/03 4/1/03 3/1/28 9402390469492 440.00 1.625 12.00 2/3/03 4/1/03 3/1/28 9402390469494 320.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390469511 476.67 1.875 12.00 2/4/03 4/1/03 3/1/28 9402390469517 499.25 1.625 12.00 2/19/03 4/1/03 3/1/28 9402390469523 510.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390469529 262.50 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390469561 447.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390469565 250.00 1.625 12.00 2/11/03 4/1/03 3/1/28 9402390469570 1,600.00 1.625 12.00 2/11/03 4/1/03 3/1/28 9402390469573 625.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390469576 680.00 2.625 12.00 2/28/03 4/1/03 3/1/28 9402390469577 2,337.50 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390469590 1,765.00 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390469604 585.50 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390469613 685.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390469619 1,437.50 1.625 12.00 2/28/03 4/1/03 3/1/28 9402390470011 1,254.00 1.625 12.00 1/29/03 4/1/03 3/1/28 9402390470105 708.75 1.625 12.00 1/29/03 4/1/03 3/1/28 9402390470106 518.75 1.625 12.00 1/29/03 4/1/03 3/1/28 9402390470109 1,405.83 2.125 12.00 1/29/03 4/1/03 3/1/28 9402390470123 530.00 1.625 12.00 2/20/03 4/1/03 3/1/28 9402390470136 2,346.46 2.125 12.00 2/7/03 4/1/03 3/1/28 9402390470137 4,200.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390470141 211.25 1.625 12.00 2/10/03 4/1/03 3/1/28 9402390470176 385.00 1.625 12.00 1/29/03 4/1/03 3/1/28 9402390470188 212.50 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470189 1,587.50 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470199 572.00 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390470201 767.50 1.625 12.00 2/7/03 4/1/03 3/1/28 9402390470212 360.00 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390470220 700.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390470234 990.00 1.625 12.00 1/29/03 4/1/03 3/1/28 9402390470240 225.00 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470242 287.50 1.625 12.00 2/5/03 4/1/03 3/1/28 9402390470250 613.75 1.625 12.00 1/31/03 4/1/03 3/1/28 9402390470258 520.00 1.625 12.00 2/4/03 4/1/03 3/1/28 9402390470259 1,570.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390470260 292.50 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390470261 910.00 1.625 12.00 2/6/03 4/1/03 3/1/28 9402390470333 590.00 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390470362 202.50 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470345 135.00 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470377 1,500.00 1.625 12.00 2/24/03 4/1/03 3/1/28 9402390470480 260.00 1.625 12.00 2/14/03 4/1/03 3/1/28 9402390470525 540.00 1.625 12.00 2/19/03 4/1/03 3/1/28 9402390470400 917.50 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390471764 250.00 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390470327 1,750.00 1.625 12.00 2/12/03 4/1/03 3/1/28 9402390470364 243.75 1.625 12.00 2/21/03 4/1/03 3/1/28 9402390470444 215.00 1.625 12.00 2/18/03 4/1/03 3/1/28 9402390470331 177.50 1.625 12.00 2/13/03 4/1/03 3/1/28 9402390471759 285.00 1.625 12.00 2/12/03 4/1/03 3/1/28 ------------- ------------------------ 510 1.807 12.00 ============= ========================
Page 9
Original LTV Original ELTV Property Type Group 15.15 15.15 SF 1 71.16 71.16 PD 1 80.00 80.00 SF 1 28.57 28.57 SF 1 63.01 63.01 SF 1 64.41 64.41 SF 1 57.82 57.82 SF 1 70.00 70.00 PD 1 40.65 40.65 SF 1 70.27 70.27 SF 1 77.60 77.60 PA 1 67.69 67.69 SF 1 57.98 57.98 PD 1 28.04 28.04 PD 1 74.02 74.02 LC 1 60.42 60.42 SF 1 65.00 65.00 SF 1 80.00 80.00 PD 1 47.12 47.12 SF 1 50.78 50.78 SF 1 80.00 80.00 PD 1 77.27 77.27 SF 1 77.83 77.83 PD 1 80.00 80.00 SF 1 36.11 36.11 SF 1 34.06 34.06 SF 1 40.43 40.43 PD 1 76.61 76.61 SF 1 53.61 53.61 SF 1 77.60 77.60 SF 1 81.68 81.68 SF 1 84.88 84.88 SF 1 62.22 62.22 SF 1 47.75 47.75 SF 1 54.76 54.76 PD 1 77.44 77.44 SF 1 58.89 58.89 PD 1 76.78 76.78 SF 1 87.50 87.50 SF 1 75.00 75.00 SF 1 73.75 73.75 PA 1 48.74 48.74 SF 1 65.00 65.00 SF 1 83.16 83.16 SF 1 29.98 29.98 SF 1 95.00 95.00 PD 1 70.74 70.74 PA 1 90.00 90.00 SF 1 78.57 78.57 PD 1 94.92 94.92 SF 1 41.78 41.78 SF 1 68.63 68.63 SF 1 95.00 95.00 PD 1 78.84 78.84 PA 1 18.89 18.89 SF 1 51.43 51.43 SF 1 60.74 60.74 PD 1
Page 10
Original LTV Original ELTV Property Type Group 80.00 80.00 PD 1 80.00 80.00 SF 1 46.63 46.63 SF 1 80.00 80.00 LC 1 66.67 66.67 SF 1 75.93 75.93 SF 1 80.00 80.00 LC 1 69.00 69.00 SF 1 65.63 65.63 SF 1 71.43 71.43 SF 1 46.81 46.81 SF 1 39.39 39.39 PD 1 74.75 74.75 PD 1 74.92 74.92 SF 1 91.15 91.15 PD 1 95.00 95.00 SF 1 13.70 13.70 SF 1 80.00 80.00 PD 1 48.87 48.87 SF 1 75.00 75.00 SF 1 75.56 75.56 SF 1 61.33 61.33 PD 1 75.00 75.00 SF 1 77.96 77.96 LC 1 60.00 60.00 SF 1 95.00 95.00 SF 1 50.39 50.39 SF 1 63.23 63.23 SF 1 48.67 48.67 SF 1 74.61 74.61 PD 1 69.28 69.28 PD 1 70.39 70.39 SF 1 75.00 75.00 SF 1 72.87 72.87 PD 1 55.22 55.22 SF 1 67.27 67.27 SF 1 75.00 75.00 SF 1 80.00 80.00 SF 1 79.67 79.67 SF 1 79.98 79.98 PD 1 79.99 79.99 SF 1 55.87 55.87 SF 1 70.00 70.00 SF 1 75.00 75.00 PD 1 79.99 79.99 PD 1 62.70 62.70 PD 1 59.54 59.54 SF 1 76.71 76.71 SF 1 77.53 77.53 SF 1 68.92 68.92 SF 1 80.00 80.00 SF 1 70.37 70.37 SF 1 75.00 75.00 SF 1 75.00 75.00 PD 1 49.19 49.19 SF 1 60.00 60.00 SF 1 69.99 69.99 SF 1
Page 11
Original LTV Original ELTV Property Type Group 66.16 66.16 SF 1 69.64 69.64 SF 1 47.59 47.59 PD 1 25.84 25.84 SF 1 48.00 48.00 SF 1 70.00 70.00 PU 1 35.21 35.21 PU 1 54.84 54.84 SF 1 80.00 80.00 PU 1 65.61 65.61 PU 1 80.00 80.00 CU 1 80.00 80.00 CU 1 43.67 43.67 PU 1 45.18 45.18 PU 1 80.00 80.00 PU 1 77.52 77.52 PU 1 69.44 69.44 CU 1 62.78 62.78 PU 1 80.00 80.00 PU 1 80.00 80.00 PU 1 37.38 37.38 PU 1 49.23 49.23 PU 1 67.88 67.88 PU 1 45.39 45.39 SF 1 42.97 42.97 LC 1 76.52 76.52 SF 1 48.70 48.70 PD 1 80.00 80.00 SF 1 52.77 52.77 SF 1 56.61 56.61 PD 1 57.31 57.31 PD 1 75.00 75.00 PD 1 70.00 70.00 SF 1 90.00 90.00 SF 1 80.00 80.00 SF 1 75.00 75.00 SF 1 83.64 83.64 PD 1 95.00 95.00 SF 1 37.04 37.04 PD 1 56.90 56.90 SF 1 47.17 47.17 SF 1 55.38 55.38 SF 1 95.00 95.00 LC 1 75.73 75.73 SF 1 55.13 55.13 SF 1 75.00 75.00 SF 1 80.00 80.00 SF 1 61.29 61.29 SF 1 80.00 80.00 SF 1 44.00 44.00 SF 1 35.61 35.61 PD 1 22.95 22.95 SF 1 46.62 46.62 SF 1 50.25 50.25 PD 1 75.00 75.00 SF 1 73.76 73.76 PA 1 63.69 63.69 SF 1
Page 12
Original LTV Original ELTV Property Type Group 56.35 56.35 SF 1 69.98 69.98 PD 1 71.30 71.30 SF 1 86.52 86.52 SF 1 90.00 90.00 SF 1 86.71 86.71 SF 1 73.70 73.70 SF 1 86.45 86.45 PD 1 75.28 75.28 SF 1 63.37 63.37 PD 1 72.89 72.89 SF 1 84.00 84.00 SF 1 75.00 75.00 MC 1 80.00 80.00 SF 1 48.78 48.78 SF 1 75.00 75.00 SF 1 46.89 46.89 PD 1 74.56 74.56 SF 1 79.50 79.50 PD 1 87.10 87.10 SF 1 70.00 70.00 SF 1 93.70 93.70 SF 2 90.00 90.00 PD 2 90.00 90.00 PD 2 90.00 90.00 PD 2 90.00 90.00 SF 2 87.54 87.54 PD 2 87.05 87.05 PD 2 86.99 86.99 PD 2 80.00 80.00 SF 2 80.00 80.00 SF 2 80.00 80.00 PD 2 80.00 80.00 SF 2 80.00 80.00 SF 2 80.00 80.00 SF 2 80.00 80.00 PD 2 60.69 60.69 SF 2 60.00 60.00 SF 2 60.00 60.00 SF 2 58.04 58.04 SF 2 55.69 55.69 SF 2 55.56 55.56 SF 2 51.54 51.54 SF 2 51.00 51.00 SF 2 50.23 50.23 PD 2 46.46 46.46 SF 2 45.59 45.59 SF 2 45.18 45.18 LC 2 44.80 44.80 SF 2 43.90 43.90 LC 2 40.67 40.67 PD 2 35.90 35.90 SF 2 80.00 80.00 LC 2 80.00 80.00 LC 2 80.00 80.00 SF 2 80.00 80.00 SF 2 80.00 80.00 SF 2
Page 13
Original LTV Original ELTV Property Type Group 80.00 80.00 PD 2 79.99 79.99 PD 2 79.98 79.98 SF 2 79.84 79.84 SF 2 79.72 79.72 SF 2 79.62 79.62 SF 2 79.11 79.11 SF 2 78.81 78.81 SF 2 78.76 78.76 SF 2 78.69 78.69 HC 2 78.32 78.32 SF 2 78.26 78.26 SF 2 78.06 78.06 SF 2 77.78 77.78 SF 2 76.85 76.85 PD 2 76.85 76.85 SF 2 76.67 76.67 SF 2 76.45 76.45 SF 2 75.75 75.75 PD 2 75.11 75.11 SF 2 75.00 75.00 SF 2 75.00 75.00 LC 2 75.00 75.00 SF 2 74.12 74.12 PD 2 73.36 73.36 SF 2 72.52 72.52 PD 2 72.46 72.46 SF 2 72.24 72.24 SF 2 71.53 71.53 SF 2 71.43 71.43 PD 2 71.17 71.17 PD 2 70.44 70.44 SF 2 70.00 70.00 SF 2 70.00 70.00 SF 2 69.27 69.27 PD 2 69.06 69.06 SF 2 67.16 67.16 SF 2 64.29 64.29 SF 2 63.41 63.41 SF 2 62.11 62.11 SF 2 61.82 61.82 CU 2 61.21 61.21 SF 2 61.02 61.02 SF 2 94.02 94.02 SF 1 80.00 80.00 SF 1 51.40 51.40 SF 1 42.25 42.25 SF 1 70.75 70.75 SF 1 72.33 72.33 PD 1 44.08 44.08 SF 1 77.27 77.27 PD 1 49.00 49.00 LC 1 63.83 63.83 SF 1 75.00 75.00 SF 1 47.50 47.50 SF 1 80.00 80.00 HC 1 80.00 80.00 PA 1
Page 14
Original LTV Original ELTV Property Type Group 80.00 80.00 SF 1 80.00 80.00 PU 1 67.11 67.11 CU 1 80.00 80.00 PU 1 46.77 46.77 SF 1 53.90 53.90 CU 1 70.00 70.00 SF 1 100.00 68.98 SF 1 71.01 71.01 CU 1 70.00 70.00 CU 1 60.71 60.71 PU 1 27.34 27.34 SF 1 62.29 62.29 SF 1 42.50 42.50 PU 1 70.00 70.00 CU 1 80.00 80.00 SF 1 56.10 56.10 SF 1 80.00 80.00 PU 1 29.65 29.65 SF 1 74.45 74.45 SF 1 76.53 76.53 SF 1 68.97 68.97 SF 1 80.00 80.00 SF 1 76.92 76.92 PU 1 56.42 56.42 CU 1 100.00 69.98 SF 1 80.00 80.00 SF 1 79.37 79.37 PU 1 59.15 59.15 SF 1 70.21 70.21 PU 1 80.00 80.00 PU 1 70.39 70.39 SF 1 80.00 80.00 PU 1 79.17 79.17 PU 1 57.73 57.73 PU 1 70.00 70.00 PU 1 80.00 80.00 CU 1 80.00 80.00 SF 1 62.94 62.94 PU 1 48.66 48.66 SF 1 64.23 64.23 PU 1 80.00 80.00 SF 1 80.00 80.00 SF 1 64.90 64.90 SF 1 70.00 70.00 SF 1 80.00 80.00 SF 1 52.15 52.15 SF 1 80.00 80.00 PU 1 70.00 70.00 CU 1 61.92 61.92 PU 1 47.62 47.62 PU 1 28.46 28.46 SF 1 99.66 70.00 CU 1 80.00 80.00 CU 1 79.31 79.31 CU 1 41.48 41.48 PU 1 37.69 37.69 SF 1
Page 15
Original LTV Original ELTV Property Type Group 38.73 38.73 CP 1 41.67 41.67 PU 1 43.43 43.43 SF 1 43.70 43.70 SF 1 46.07 46.07 CU 1 46.40 46.40 CU 1 56.25 56.25 PU 1 14.86 14.86 PU 2 19.62 19.62 PU 2 20.45 20.45 SF 2 22.00 22.00 PU 2 24.17 24.17 PU 2 25.00 25.00 CU 2 27.25 27.25 SF 2 28.93 28.93 SF 2 29.63 29.63 CP 2 30.19 30.19 SF 2 33.38 33.38 SF 2 34.06 34.06 PU 2 36.47 36.47 PU 2 37.12 37.12 SF 2 41.06 41.06 PU 2 48.49 48.49 SF 2 55.56 55.56 PU 2 80.00 80.00 CU 2 80.00 80.00 CU 2 80.00 80.00 PU 2 80.00 80.00 PU 2 80.00 80.00 PU 2 80.00 80.00 CU 2 80.00 80.00 CU 2 80.00 80.00 PU 2 80.00 80.00 PU 2 80.00 80.00 PU 2 80.00 80.00 SF 2 80.00 80.00 CU 2 80.00 80.00 PU 2 80.00 80.00 SF 2 80.00 80.00 CU 2 79.97 79.97 PU 2 79.14 79.14 SF 2 75.07 75.07 PU 2 75.00 75.00 2F 2 73.80 73.80 2F 2 72.73 72.73 PU 2 71.79 71.79 SF 2 71.61 71.61 SF 2 71.05 71.05 PU 2 70.82 70.82 SF 2 100.00 69.97 PU 2 100.00 69.89 PU 2 100.00 69.70 CU 2 68.06 68.06 SF 2 68.00 68.00 SF 2 67.31 67.31 SF 2 66.21 66.21 CU 2 64.82 64.82 PU 2
Page 16
Original LTV Original ELTV Property Type Group 64.81 64.81 SF 2 62.70 62.70 SF 2 61.54 61.54 PU 2 60.64 60.64 PU 2 52.63 52.63 SF 2 50.97 50.97 PU 2 48.70 48.70 CU 2 44.36 44.36 SF 2 51.22 51.22 SF 1 73.78 73.78 SF 1 70.00 70.00 SF 1 77.65 77.65 SF 1 37.14 37.14 SF 1 47.24 47.24 SF 1 73.81 73.81 PU 1 78.75 78.75 PU 1 80.00 80.00 SF 1 23.08 23.08 PU 1 56.34 56.34 PU 1 75.00 75.00 SF 1 80.00 80.00 SF 1 36.55 36.55 CU 1 36.00 36.00 SF 1 75.98 75.98 SF 1 61.21 61.21 CU 1 59.71 59.71 PU 1 80.00 80.00 SF 1 75.71 75.71 PU 1 35.84 35.84 SF 1 53.75 53.75 SF 1 52.74 52.74 PU 1 76.80 76.80 PU 1 45.93 45.93 SF 1 80.00 80.00 SF 1 80.09 49.98 SF 1 61.70 61.70 SF 1 72.58 72.58 SF 1 51.25 51.25 PU 1 57.93 57.93 PU 1 80.00 80.00 PU 1 80.00 80.00 PU 1 80.00 80.00 SF 1 80.00 80.00 SF 1 80.00 80.00 PU 1 22.60 22.60 SF 1 64.32 64.32 SF 1 80.00 80.00 PU 1 66.67 66.67 PU 1 63.83 63.83 SF 1 51.21 51.21 SF 1 45.24 45.24 SF 1 59.95 59.95 SF 1 42.54 42.54 SF 1 79.48 79.48 SF 1 62.83 62.83 2F 1 20.62 20.62 SF 1 75.40 75.40 SF 1
Page 17
Original LTV Original ELTV Property Type Group 46.51 46.51 SF 1 65.22 65.22 SF 1 48.89 48.89 SF 1 80.00 80.00 CU 1 58.67 58.67 PU 1 67.69 67.69 SF 1 79.38 79.38 PU 1 70.00 70.00 2F 1 74.58 74.58 PU 1 80.00 80.00 CU 1 80.00 80.00 PU 1 69.64 69.64 CU 1 53.68 53.68 SF 1 38.09 38.09 SF 1 78.77 78.77 PU 1 45.92 45.92 SF 1 17.56 17.56 PU 1 67.65 67.65 2F 1 80.00 80.00 SF 1 55.05 55.05 CU 1 100.00 69.64 PU 1 79.93 79.93 SF 1 80.00 80.00 2F 1 78.11 78.11 SF 1 80.00 80.00 PU 1 52.81 52.81 SF 1 71.63 71.63 CU 1 73.91 73.91 SF 1 39.69 39.69 SF 1 80.00 80.00 SF 1 70.41 70.41 PU 1 80.00 80.00 SF 1 33.57 33.57 SF 1 53.15 53.15 PU 1 57.32 57.32 PU 1 48.94 48.94 PU 1 75.54 75.54 PU 1 35.56 35.56 SF 1 43.31 43.31 SF 1 61.58 61.58 CU 1 99.47 69.96 PU 1 44.11 44.11 SF 2 43.78 43.78 PU 2 42.86 42.86 SF 2 42.86 42.86 PU 2 41.60 41.60 SF 2 41.54 41.54 SF 2 40.78 40.78 CU 2 40.00 40.00 SF 2 38.89 38.89 PU 2 37.86 37.86 SF 2 36.60 36.60 PU 2 33.49 33.49 SF 2 72.15 72.15 PU 2 ----------------------- 64.90 64.24 =======================
Page 18