EX-99.2 4 efc3-0265_exhibit992.txt Exhibit 99.2 Settle 2/26/2003 Curve 2/11/2003
Prepay 225.00% MHP 225.00% MHP 225.00% MHP 225.00% MHP 225.00% MHP 225.00% MHP Loss No Loss No Loss No Loss No Loss No Loss No Loss 1M_LIB 1.34 1.34 1.34 1.34 1.34 1.34 ADD_SF_RATE 0 0 0 0 0 0 B2_GTY_FEE_RATE 0 0 0 0 0 0 DELINQUENCY 0 0 0 0 0 0 GTY_ON_AT_ZERO 1 1 1 1 1 1 SF_SUB_AT_ZERO 0 0 0 0 0 0
TRANCHES TRANCHES TRANCHES TRANCHES TRANCHES TRANCHES 0:A2 0:A2 0:A2 0:A3 0:A3 0:A3 Date BALANCE INTEREST PRINCIPAL BALANCE INTEREST PRINCIPAL 7-Feb-03 49,723,000.00 0 0 26,043,000.00 0 0 7-Mar-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Apr-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-May-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jun-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jul-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Aug-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Sep-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Oct-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Nov-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Dec-03 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jan-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Feb-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Mar-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Apr-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-May-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jun-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jul-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Aug-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Sep-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Oct-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Nov-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Dec-04 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Jan-05 49,723,000.00 157,456.17 0 26,043,000.00 106,125.23 0 7-Feb-05 48,954,639.95 157,456.17 768,360.05 26,043,000.00 106,125.23 0 7-Mar-05 46,763,860.96 155,023.03 2,190,778.99 26,043,000.00 106,125.23 0 7-Apr-05 44,600,759.57 148,085.56 2,163,101.39 26,043,000.00 106,125.23 0 7-May-05 42,464,998.47 141,235.74 2,135,761.10 26,043,000.00 106,125.23 0 7-Jun-05 40,356,244.42 134,472.50 2,108,754.05 26,043,000.00 106,125.23 0 7-Jul-05 38,274,168.20 127,794.77 2,082,076.22 26,043,000.00 106,125.23 0 7-Aug-05 36,218,444.56 121,201.53 2,055,723.64 26,043,000.00 106,125.23 0 7-Sep-05 34,188,752.18 114,691.74 2,029,692.38 26,043,000.00 106,125.23 0 7-Oct-05 32,184,773.61 108,264.38 2,003,978.57 26,043,000.00 106,125.23 0 7-Nov-05 30,206,195.23 101,918.45 1,978,578.37 26,043,000.00 106,125.23 0 7-Dec-05 28,252,707.23 95,652.95 1,953,488.01 26,043,000.00 106,125.23 0 7-Jan-06 26,324,003.50 89,466.91 1,928,703.73 26,043,000.00 106,125.23 0 7-Feb-06 24,419,781.65 83,359.34 1,904,221.85 26,043,000.00 106,125.23 0 7-Mar-06 22,539,742.93 77,329.31 1,880,038.72 26,043,000.00 106,125.23 0 7-Apr-06 20,683,592.19 71,375.85 1,856,150.73 26,043,000.00 106,125.23 0 7-May-06 18,851,037.87 65,498.04 1,832,554.32 26,043,000.00 106,125.23 0 7-Jun-06 17,041,791.90 59,694.95 1,809,245.97 26,043,000.00 106,125.23 0 7-Jul-06 15,255,569.69 53,965.67 1,786,222.21 26,043,000.00 106,125.23 0 7-Aug-06 13,492,090.11 48,309.30 1,763,479.59 26,043,000.00 106,125.23 0 7-Sep-06 11,751,075.38 42,724.95 1,741,014.72 26,043,000.00 106,125.23 0 7-Oct-06 10,032,251.12 37,211.74 1,718,824.26 26,043,000.00 106,125.23 0 7-Nov-06 8,335,346.24 31,768.80 1,696,904.88 26,043,000.00 106,125.23 0 7-Dec-06 6,660,092.92 26,395.26 1,675,253.32 26,043,000.00 106,125.23 0 7-Jan-07 5,006,226.58 21,090.29 1,653,866.34 26,043,000.00 106,125.23 0 7-Feb-07 3,373,485.84 15,853.05 1,632,740.74 26,043,000.00 106,125.23 0 7-Mar-07 1,761,612.46 10,682.71 1,611,873.38 26,043,000.00 106,125.23 0 7-Apr-07 170,351.33 5,578.44 1,591,261.13 26,043,000.00 106,125.23 0 7-May-07 0 539.45 170,351.33 24,642,450.43 106,125.23 1,400,549.57 7-Jun-07 0 0 0 23,091,660.75 100,417.99 1,550,789.67 7-Jul-07 0 0 0 21,560,736.33 94,098.52 1,530,924.42 7-Aug-07 0 0 0 20,049,434.15 87,860.00 1,511,302.18 7-Sep-07 0 0 0 18,557,514.15 81,701.44 1,491,920.01 7-Oct-07 0 0 0 17,084,739.13 75,621.87 1,472,775.02 7-Nov-07 0 0 0 15,630,874.80 69,620.31 1,453,864.33 7-Dec-07 0 0 0 14,195,689.67 63,695.81 1,435,185.13 7-Jan-08 0 0 0 12,778,955.06 57,847.44 1,416,734.61 7-Feb-08 0 0 0 11,380,445.06 52,074.24 1,398,510.01 7-Mar-08 0 0 0 10,500,530.34 46,375.31 879,914.71 7-Apr-08 0 0 0 9,631,948.91 42,789.66 868,581.44 7-May-08 0 0 0 8,774,561.91 39,250.19 857,387.00 7-Jun-08 0 0 0 7,928,232.19 35,756.34 846,329.72 7-Jul-08 0 0 0 7,092,824.23 32,307.55 835,407.96 7-Aug-08 0 0 0 6,268,204.17 28,903.26 824,620.06 7-Sep-08 0 0 0 5,454,239.76 25,542.93 813,964.41 7-Oct-08 0 0 0 4,650,800.34 22,226.03 803,439.42 7-Nov-08 0 0 0 3,857,756.85 18,952.01 793,043.50 7-Dec-08 0 0 0 3,074,981.76 15,720.36 782,775.09 7-Jan-09 0 0 0 2,302,349.11 12,530.55 772,632.65 7-Feb-09 0 0 0 1,539,734.44 9,382.07 762,614.67 7-Mar-09 0 0 0 787,014.82 6,274.42 752,719.62 7-Apr-09 0 0 0 44,068.77 3,207.09 742,946.04 7-May-09 0 0 0 0 179.58 44,068.77 7-Jun-09 0 0 0 0 0 0 7-Jul-09 0 0 0 0 0 0 7-Aug-09 0 0 0 0 0 0 7-Sep-09 0 0 0 0 0 0 7-Oct-09 0 0 0 0 0 0 7-Nov-09 0 0 0 0 0 0 7-Dec-09 0 0 0 0 0 0 7-Jan-10 0 0 0 0 0 0 7-Feb-10 0 0 0 0 0 0 7-Mar-10 0 0 0 0 0 0 7-Apr-10 0 0 0 0 0 0 7-May-10 0 0 0 0 0 0 7-Jun-10 0 0 0 0 0 0 7-Jul-10 0 0 0 0 0 0 7-Aug-10 0 0 0 0 0 0 7-Sep-10 0 0 0 0 0 0 7-Oct-10 0 0 0 0 0 0 7-Nov-10 0 0 0 0 0 0 7-Dec-10 0 0 0 0 0 0 7-Jan-11 0 0 0 0 0 0 7-Feb-11 0 0 0 0 0 0 7-Mar-11 0 0 0 0 0 0 7-Apr-11 0 0 0 0 0 0 7-May-11 0 0 0 0 0 0 7-Jun-11 0 0 0 0 0 0 7-Jul-11 0 0 0 0 0 0 7-Aug-11 0 0 0 0 0 0 7-Sep-11 0 0 0 0 0 0 7-Oct-11 0 0 0 0 0 0 7-Nov-11 0 0 0 0 0 0 7-Dec-11 0 0 0 0 0 0 7-Jan-12 0 0 0 0 0 0 7-Feb-12 0 0 0 0 0 0 7-Mar-12 0 0 0 0 0 0 7-Apr-12 0 0 0 0 0 0 7-May-12 0 0 0 0 0 0 7-Jun-12 0 0 0 0 0 0 7-Jul-12 0 0 0 0 0 0 7-Aug-12 0 0 0 0 0 0 7-Sep-12 0 0 0 0 0 0 7-Oct-12 0 0 0 0 0 0 7-Nov-12 0 0 0 0 0 0 7-Dec-12 0 0 0 0 0 0 7-Jan-13 0 0 0 0 0 0 7-Feb-13 0 0 0 0 0 0 7-Mar-13 0 0 0 0 0 0 7-Apr-13 0 0 0 0 0 0 7-May-13 0 0 0 0 0 0 7-Jun-13 0 0 0 0 0 0 7-Jul-13 0 0 0 0 0 0 7-Aug-13 0 0 0 0 0 0 7-Sep-13 0 0 0 0 0 0 7-Oct-13 0 0 0 0 0 0 7-Nov-13 0 0 0 0 0 0 7-Dec-13 0 0 0 0 0 0 7-Jan-14 0 0 0 0 0 0 7-Feb-14 0 0 0 0 0 0 7-Mar-14 0 0 0 0 0 0 7-Apr-14 0 0 0 0 0 0 7-May-14 0 0 0 0 0 0 7-Jun-14 0 0 0 0 0 0 7-Jul-14 0 0 0 0 0 0 7-Aug-14 0 0 0 0 0 0 7-Sep-14 0 0 0 0 0 0 7-Oct-14 0 0 0 0 0 0 7-Nov-14 0 0 0 0 0 0 7-Dec-14 0 0 0 0 0 0 7-Jan-15 0 0 0 0 0 0 7-Feb-15 0 0 0 0 0 0 7-Mar-15 0 0 0 0 0 0 7-Apr-15 0 0 0 0 0 0 7-May-15 0 0 0 0 0 0 7-Jun-15 0 0 0 0 0 0 7-Jul-15 0 0 0 0 0 0 7-Aug-15 0 0 0 0 0 0 7-Sep-15 0 0 0 0 0 0 7-Oct-15 0 0 0 0 0 0 7-Nov-15 0 0 0 0 0 0 7-Dec-15 0 0 0 0 0 0 7-Jan-16 0 0 0 0 0 0 7-Feb-16 0 0 0 0 0 0 7-Mar-16 0 0 0 0 0 0 7-Apr-16 0 0 0 0 0 0 7-May-16 0 0 0 0 0 0 7-Jun-16 0 0 0 0 0 0 7-Jul-16 0 0 0 0 0 0 7-Aug-16 0 0 0 0 0 0 7-Sep-16 0 0 0 0 0 0 7-Oct-16 0 0 0 0 0 0 7-Nov-16 0 0 0 0 0 0 7-Dec-16 0 0 0 0 0 0 7-Jan-17 0 0 0 0 0 0 7-Feb-17 0 0 0 0 0 0 7-Mar-17 0 0 0 0 0 0 7-Apr-17 0 0 0 0 0 0 7-May-17 0 0 0 0 0 0 7-Jun-17 0 0 0 0 0 0 7-Jul-17 0 0 0 0 0 0 7-Aug-17 0 0 0 0 0 0 7-Sep-17 0 0 0 0 0 0 7-Oct-17 0 0 0 0 0 0 7-Nov-17 0 0 0 0 0 0 7-Dec-17 0 0 0 0 0 0 7-Jan-18 0 0 0 0 0 0 7-Feb-18 0 0 0 0 0 0 7-Mar-18 0 0 0 0 0 0 7-Apr-18 0 0 0 0 0 0 7-May-18 0 0 0 0 0 0 7-Jun-18 0 0 0 0 0 0 7-Jul-18 0 0 0 0 0 0 7-Aug-18 0 0 0 0 0 0 7-Sep-18 0 0 0 0 0 0 7-Oct-18 0 0 0 0 0 0 7-Nov-18 0 0 0 0 0 0 7-Dec-18 0 0 0 0 0 0 7-Jan-19 0 0 0 0 0 0 7-Feb-19 0 0 0 0 0 0 7-Mar-19 0 0 0 0 0 0 7-Apr-19 0 0 0 0 0 0 7-May-19 0 0 0 0 0 0 7-Jun-19 0 0 0 0 0 0 7-Jul-19 0 0 0 0 0 0 7-Aug-19 0 0 0 0 0 0 7-Sep-19 0 0 0 0 0 0 7-Oct-19 0 0 0 0 0 0 7-Nov-19 0 0 0 0 0 0 7-Dec-19 0 0 0 0 0 0 7-Jan-20 0 0 0 0 0 0 7-Feb-20 0 0 0 0 0 0 7-Mar-20 0 0 0 0 0 0 7-Apr-20 0 0 0 0 0 0 7-May-20 0 0 0 0 0 0 7-Jun-20 0 0 0 0 0 0 7-Jul-20 0 0 0 0 0 0 7-Aug-20 0 0 0 0 0 0 7-Sep-20 0 0 0 0 0 0 7-Oct-20 0 0 0 0 0 0 7-Nov-20 0 0 0 0 0 0 7-Dec-20 0 0 0 0 0 0 7-Jan-21 0 0 0 0 0 0 7-Feb-21 0 0 0 0 0 0 7-Mar-21 0 0 0 0 0 0 7-Apr-21 0 0 0 0 0 0 7-May-21 0 0 0 0 0 0 7-Jun-21 0 0 0 0 0 0 7-Jul-21 0 0 0 0 0 0 7-Aug-21 0 0 0 0 0 0 7-Sep-21 0 0 0 0 0 0 7-Oct-21 0 0 0 0 0 0 7-Nov-21 0 0 0 0 0 0 7-Dec-21 0 0 0 0 0 0 7-Jan-22 0 0 0 0 0 0 7-Feb-22 0 0 0 0 0 0 7-Mar-22 0 0 0 0 0 0 7-Apr-22 0 0 0 0 0 0 7-May-22 0 0 0 0 0 0 7-Jun-22 0 0 0 0 0 0 7-Jul-22 0 0 0 0 0 0 7-Aug-22 0 0 0 0 0 0 7-Sep-22 0 0 0 0 0 0 7-Oct-22 0 0 0 0 0 0 7-Nov-22 0 0 0 0 0 0 7-Dec-22 0 0 0 0 0 0 7-Jan-23 0 0 0 0 0 0 7-Feb-23 0 0 0 0 0 0 7-Mar-23 0 0 0 0 0 0 7-Apr-23 0 0 0 0 0 0 7-May-23 0 0 0 0 0 0 7-Jun-23 0 0 0 0 0 0 7-Jul-23 0 0 0 0 0 0 7-Aug-23 0 0 0 0 0 0 7-Sep-23 0 0 0 0 0 0 7-Oct-23 0 0 0 0 0 0 7-Nov-23 0 0 0 0 0 0 7-Dec-23 0 0 0 0 0 0 7-Jan-24 0 0 0 0 0 0 7-Feb-24 0 0 0 0 0 0 7-Mar-24 0 0 0 0 0 0 7-Apr-24 0 0 0 0 0 0 7-May-24 0 0 0 0 0 0 7-Jun-24 0 0 0 0 0 0 7-Jul-24 0 0 0 0 0 0 7-Aug-24 0 0 0 0 0 0 7-Sep-24 0 0 0 0 0 0 7-Oct-24 0 0 0 0 0 0 7-Nov-24 0 0 0 0 0 0 7-Dec-24 0 0 0 0 0 0 7-Jan-25 0 0 0 0 0 0 7-Feb-25 0 0 0 0 0 0 7-Mar-25 0 0 0 0 0 0 7-Apr-25 0 0 0 0 0 0 7-May-25 0 0 0 0 0 0 7-Jun-25 0 0 0 0 0 0 7-Jul-25 0 0 0 0 0 0 7-Aug-25 0 0 0 0 0 0 7-Sep-25 0 0 0 0 0 0 7-Oct-25 0 0 0 0 0 0 7-Nov-25 0 0 0 0 0 0 7-Dec-25 0 0 0 0 0 0 7-Jan-26 0 0 0 0 0 0 7-Feb-26 0 0 0 0 0 0 7-Mar-26 0 0 0 0 0 0 7-Apr-26 0 0 0 0 0 0 7-May-26 0 0 0 0 0 0 7-Jun-26 0 0 0 0 0 0 7-Jul-26 0 0 0 0 0 0 7-Aug-26 0 0 0 0 0 0 7-Sep-26 0 0 0 0 0 0 7-Oct-26 0 0 0 0 0 0 7-Nov-26 0 0 0 0 0 0 7-Dec-26 0 0 0 0 0 0 7-Jan-27 0 0 0 0 0 0 7-Feb-27 0 0 0 0 0 0 7-Mar-27 0 0 0 0 0 0 7-Apr-27 0 0 0 0 0 0 7-May-27 0 0 0 0 0 0 7-Jun-27 0 0 0 0 0 0 7-Jul-27 0 0 0 0 0 0 7-Aug-27 0 0 0 0 0 0 7-Sep-27 0 0 0 0 0 0 7-Oct-27 0 0 0 0 0 0 7-Nov-27 0 0 0 0 0 0 7-Dec-27 0 0 0 0 0 0 7-Jan-28 0 0 0 0 0 0 7-Feb-28 0 0 0 0 0 0 7-Mar-28 0 0 0 0 0 0 7-Apr-28 0 0 0 0 0 0 7-May-28 0 0 0 0 0 0 7-Jun-28 0 0 0 0 0 0 7-Jul-28 0 0 0 0 0 0 7-Aug-28 0 0 0 0 0 0 7-Sep-28 0 0 0 0 0 0 7-Oct-28 0 0 0 0 0 0 7-Nov-28 0 0 0 0 0 0 7-Dec-28 0 0 0 0 0 0 7-Jan-29 0 0 0 0 0 0 7-Feb-29 0 0 0 0 0 0 7-Mar-29 0 0 0 0 0 0 7-Apr-29 0 0 0 0 0 0 7-May-29 0 0 0 0 0 0 7-Jun-29 0 0 0 0 0 0 7-Jul-29 0 0 0 0 0 0 7-Aug-29 0 0 0 0 0 0 7-Sep-29 0 0 0 0 0 0 7-Oct-29 0 0 0 0 0 0 7-Nov-29 0 0 0 0 0 0 7-Dec-29 0 0 0 0 0 0 7-Jan-30 0 0 0 0 0 0 7-Feb-30 0 0 0 0 0 0 7-Mar-30 0 0 0 0 0 0 7-Apr-30 0 0 0 0 0 0 7-May-30 0 0 0 0 0 0 7-Jun-30 0 0 0 0 0 0 7-Jul-30 0 0 0 0 0 0 7-Aug-30 0 0 0 0 0 0 7-Sep-30 0 0 0 0 0 0 7-Oct-30 0 0 0 0 0 0 7-Nov-30 0 0 0 0 0 0 7-Dec-30 0 0 0 0 0 0 7-Jan-31 0 0 0 0 0 0 7-Feb-31 0 0 0 0 0 0 7-Mar-31 0 0 0 0 0 0 7-Apr-31 0 0 0 0 0 0 7-May-31 0 0 0 0 0 0 7-Jun-31 0 0 0 0 0 0 7-Jul-31 0 0 0 0 0 0 7-Aug-31 0 0 0 0 0 0 7-Sep-31 0 0 0 0 0 0 7-Oct-31 0 0 0 0 0 0 7-Nov-31 0 0 0 0 0 0 7-Dec-31 0 0 0 0 0 0 7-Jan-32 0 0 0 0 0 0 7-Feb-32 0 0 0 0 0 0 7-Mar-32 0 0 0 0 0 0 7-Apr-32 0 0 0 0 0 0 7-May-32 0 0 0 0 0 0