Wachovia Asset Securitization Issuance Inactive
Filed: 19 Mar 03, 12:00am
WASI 2003-HE1
20,687 records
Balance: 1,000,000,198
All records
Selection Criteria: All records
Table of Contents
1. Georgia Loans
1. Georgia Loans
|
|
| Percent of |
Note: The Georgia loans originated after 10/01/01 are not subject to the Georgia Fair Lending Act.
Wachovia Securities has provided this data as an accommodation. By accepting this data, the recipient agrees that Wachovia Securities does not guarantee and makes no representation or warranty whatsoever, whether express or implied, including without limitation, any warranties of fitness for a particular purpose or merchantability, with respect to this data or the accuracy, currency or completeness thereof. By accepting this data, the recipient agrees that neither Wachovia Securities, its employees nor any of its affiliates shall have any liability to the recipient or any other entity claiming by or through the recipient for any loss, injury, damages or expenses arising from or occasioned by or through this data, the reliance thereon by the recipient or any other party or the provision thereof by Wachovia Securities. This data is for your information only and is not an offer to sell or a solicitation of any offer to buy any securities, including any of the securities that may be mentioned in this data. Wachovia Securities or its affiliates may provide advice or may from time to time acquire, hold or sell positions in any of the securities that may be mentioned in this data, either for its own account of for the account of others. Wachovia Securities is a subsidiary of Wachovia Corporation and is a member of the NYSE, the NASD and the SIPC.
WASI 2003-HE1
20,687 records
Balance: 1,000,000,198
All records
Selection Criteria: All records
Table of Contents
1. Zip Code
|
|
| Percent of |
Wachovia Securities has provided this data as an accommodation. By accepting this data, the recipient agrees that Wachovia Securities does not guarantee and makes no representation or warranty whatsoever, whether express or implied, including without limitation, any warranties of fitness for a particular purpose or merchantability, with respect to this data or the accuracy, currency or completeness thereof. By accepting this data, the recipient agrees that neither Wachovia Securities, its employees nor any of its affiliates shall have any liability to the recipient or any other entity claiming by or through the recipient for any loss, injury, damages or expenses arising from or occasioned by or through this data, the reliance thereon by the recipient or any other party or the provision thereof by Wachovia Securities.
This data is for your information only and is not an offer to sell or a solicitation of any offer to buy any securities, including any of the securities that may be mentioned in this data. Wachovia Securities or its affiliates may provide advice or may from time to time acquire, hold or sell positions in any of the securities that may be mentioned in this data, either for its own account of for the account of others. Wachovia Securities is a subsidiary of Wachovia Corporation and is a member of the NYSE, the NASD and the SIPC.
WASI 2003-HE1
43% CPR/ 34% Draw Rate
Run to Call
Price | Disc Margin |
99.68750 99.71875 99.75000 99.78125 99.81250 | 39.3738 |
WAL | 3.07 |
Wachovia Securities is the trade name for the corporate and investment banking services of Wachovia Corporation and its subsidiaries, including Wachovia Securities, Inc. (“WSI”), member NYSE, NASD, SIPC. This report(s) is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments named or described in the report.
Interested parties are advised to contact the entity with which they deal, or the entity that provided this report to them,information. The information in this report has been obtained or derived from sources believed by (Wachovia Securities, Inc. or WSI) to be reliable, but WSI does not represent that this information is accurate or complete. Any opinions or estimates contained in this report represent the judgment of WSI at this time, and are subject to change without notice. WSI or its affiliates may from time to time provide advice with respect to, acquire, hold, or sell a position on the securities mentioned herein.
Price | Disc Margin |
99.68750 | 39.3738 |
WAL | 3.07 |
Wachovia Securities is the trade name for the corporate and investment banking services of Wachovia Corporation and its subsidiaries, including Wachovia Securities, Inc. (“WSI”), member NYSE, NASD, SIPC. This report(s) is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments named or described in the report.
Interested parties are advised to contact the entity with which they deal, or the entity that provided this report to them,information. The information in this report has been obtained or derived from sources believed by (Wachovia Securities, Inc. or WSI) to be reliable, but WSI does not represent that this information is accurate or complete. Any opinions or estimates contained in this report represent the judgment of WSI at this time, and are subject to change without notice. WSI or its affiliates may from time to time provide advice with respect to, acquire, hold, or sell a position on the securities mentioned herein.
WASI 2003-HE1
Bond Cash Flows to Call
| A-1 Period Total 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 |
|
|
|
|
|
| WASI 2003-HE1 Bond Cash Flows to Maturity |  |
| A-1 Period Total 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 |
|
|
|
|
Wachovia Securities is the trade name for the corporate and investment banking services of Wachovia Corporation and its subsidiaries, including Wachovia Securities, Inc. (“WSI”), member NYSE, NASD, SIPC. This report(s) is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments named or described in the report. Interested parties are advised to contact the entity with which they deal, or the entity that provided this report to them, information. The information in this report has been obtained or derived from sources believed by (Wachovia Securities, Inc. or WSI) to be reliable, but WSI does not represent that this information is accurate or complete. Any opinions or estimates contained in this report represent the judgment of WSI at this time, and are subject to change without notice. WSI or its affiliates may from time to time provide advice with respect to, acquire, hold, or sell a position on the securities mentioned herein.
LOAN_ID VISIT_NUM PROP_CITY ST ZIP INDEX_RATE PRODUCT
5305330310031762 116600780 PALM BEACH FL 33480 4.25000 PEL ARM
4386540311280003 108500564 JUPITER FL 33458 4.25000 PEL ARM
4386540311312970 114201778 HIGHLAND BCH FL 33487 4.25000 PEL ARM
5305330310040060 300802003 PALM BEACH FL 33480 4.25000 PEL ARM
4386562110010266 117602298 RIVERDALE NY 10471 4.25000 PEL ARM
4386560510006991 224200957 HILTON HEAD SC 29928 4.25000 PEL ARM
4386561910001442 112800077 SADDLE RIVER NJ 07458 4.25000 PEL ARM
4386540311849955 227700553 KEY LARGO FL 33037 4.25000 PEL ARM
4386562110010290 113502428 LAWRENCE NY 11559 4.25000 PEL ARM
4386541910186732 114901616 KATONAH NY 10536 4.25000 PEL ARM
MAX_CREDIT CBAL OTERM RTERM SEASON LIEN APPRAISED SALE FIRST_LIEN
3000000 3000000.00 240 219 21 1 8000000 9600000 0
2700000 2550834.41 240 218 22 1 4000000 0 0
2000000 2000000.00 240 219 21 2 5100000 0 1500000
2000000 1987461.40 240 239 1 2 4500000 0 1000000
1400000 1385129.33 240 219 21 2 2900000 0 990000
1350000 1345948.42 240 236 4 2 3000000 0 410000
1250000 1238709.75 240 218 22 2 3000000 0 1000000
1125000 1121992.70 240 235 5 1 1500000 0 0
1050000 1039999.36 240 220 20 1 1400000 0 0
1100000 1019407.32 240 219 21 1 1350000 1700000 0
SECONDLIEN PROGRAM_CD TEASE_RATE TEASER_EXP TEASE_TYPE LOANTYPE
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 Y 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
0 N 0.000 N NO TEASER ARM
OWNOCC PROPTYPE
Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
Non-Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
Primary Residence Single Family
DOCS PURPOSE DEBT2INC MARGIN
TAX RETURNS OTHER 19.00 0.0000
TAX RETURNS OTHER 48.00 0.0000
TAX RETURNS OTHER 17.00 0.0000
TAX RETURNS OTHER 6.00 -0.2500
TAX RETURNS OTHER 9.00 0.0000
TAX RETURNS OTHER 60.00 0.0000
TAX RETURNS OTHER 21.00 1.2500
TAX RETURNS OTHER 58.00 0.0000
TAX RETURNS OTHER 3.00 0.0000
TAX RETURNS OTHER 24.00 0.0000
TEASER_MGN CURRENTMGN ORIG_FICO CURR_FICO COMBOLTV IFREQ PFREQ DFP
- -4.25000 0.0000 677 717 38 1 1 6/18/01
- -4.25000 0.0000 662 655 68 1 1 5/15/01
- -4.25000 0.0000 707 695 69 1 1 6/18/01
- -4.25000 -0.2500 727 727 67 1 1 3/13/03
- -4.25000 0.0000 758 784 83 1 1 6/29/01
- -4.25000 0.0000 724 768 59 1 1 12/4/02
- -4.25000 1.2500 665 679 75 1 1 5/15/01
- -4.25000 0.0000 766 621 75 1 1 11/3/02
- -4.25000 0.0000 781 765 75 1 1 7/9/01
- -4.25000 0.0000 710 765 82 1 1 6/19/01
DMT DON BOOK_DATE DNIC DNPC DQ_CURR DQ_HIST DQ30_12
5/18/21 6/18/01 7/11/01 3/20/03 3/19/03 0 CCCCCCCCCCCC 0
4/15/21 5/15/01 6/11/01 3/4/03 3/3/03 0 CCCCCCCCCCCC 0
5/18/21 6/18/01 6/25/01 3/22/03 3/21/03 0 CCCCCCCCCCCC 0
2/13/23 2/14/03 2/26/03 1/1/00 0 XXXXXXXXXXXX 0
5/29/21 6/29/01 7/17/01 3/21/03 3/20/03 0 CCCCCCCCCCCC 0
11/4/22 11/5/02 11/19/02 3/28/03 3/27/03 0 XXXXXXXXCCCC 0
4/15/21 5/15/01 6/14/01 3/14/03 3/13/03 0 CCCCCCCCCCCC 0
10/3/22 10/4/02 11/5/02 3/19/03 3/18/03 0 XXXXXXXXXCCC 0
6/9/21 7/9/01 7/18/01 3/28/03 3/27/03 0 CCCCCCCCCCCC 0
5/19/21 6/19/01 6/22/01 3/12/03 3/11/03 0 CCCCCCCCCCCC 0
DQ60_12 DQ90_12 ORIGINATOR IRATE UTIL_PCT LOAN_SIZE CUSTOM_SCR UW_GRADE
0 0 WACHOVIA 4.250 1.000000 JUMBO 228 A4
0 0 WACHOVIA 4.250 0.944753 JUMBO 241 A1
0 0 WACHOVIA 4.250 1.000000 JUMBO 259 A1
0 0 WACHOVIA 4.000 0.993731 JUMBO 259 A1
0 0 WACHOVIA 4.250 0.989378 JUMBO 318 A1
0 0 WACHOVIA 4.250 0.996999 JUMBO 278 A1
0 0 WACHOVIA 5.500 0.990968 JUMBO 208 A4
0 0 WACHOVIA 4.250 0.997327 JUMBO 235 A1
0 0 WACHOVIA 4.250 0.990476 JUMBO 293 A1
0 0 WACHOVIA 4.250 0.926734 JUMBO 267 A1
! WASI_2003_HE1_Auction.CDI #CMOVER_3.0B ASSET_BACKED_HOMEEQUITY ! MAX_CF_VECTSIZE 540
!
!! Created by Intex Deal Maker v3.4.229 , subroutines 3.0e2
!! 03/06/2003 9:58 PM
!
COLLAT_TYPE "HELOC"
!
! Modeled in the Intex CMO Modeling Language, (NTCD7638)
! which is copyright (c) 2003 by Intex Solutions, Inc.
! Intex shall not be held liable for the accuracy of this data
! nor for the accuracy of information which is derived from this data.
!
COLLAT_GROUPS 1 2
!
!
DEFINE CONSTANT #OrigCollBal = 1000000197.82
DEFINE CONSTANT #OrigCollBal1 = 999702583.12
DEFINE CONSTANT #OrigCollBal2 = 297614.70
!
DEFINE CONSTANT #OrigBondBal = 1000000000.00
DEFINE CONSTANT #OrigBondBal1 = 999702583.12
DEFINE CONSTANT #OrigBondBal2 = 297614.70
!
DEFINE #BondBal = 1000000197.82
!
FULL_DEALNAME: WASI_2003-HE1_Auction
!
DEAL SIZE: $ 1000000197.82
PRICING SPEED: 43% CPR
! ISSUE DATE: 20030301
SETTLEMENT DATE: 20030326
!
!! OPTIONAL REDEMPTION: 10%
DEFINE TRANCHE "EXP","A-1","A-2"
OPTIONAL REDEMPTION: (((BBAL("A-1","A-2")/ #OrigBondBal) ‹ 10%));
!
Record date delay: 24
!
DEFINE TR_INDEXDEPS_ALL
!
DEAL_CLOCK_INFO _
ISSUE_CDU_DATE 20030301 _
DEAL_FIRSTPAY_DATE 20030425
!
DEFINE SETTINGS NEGAM_PRINC_ONLY
!
DEFINE CONSTANT #RevolvEnd = 12
!
!
DEFINE TABLE "CapNotional" (59, 2) = "CURMONTH" "Balance"
1.1 1,000,000,000.00
2.1 1,000,000,000.00
3.1 1,000,000,000.00
4.1 1,000,000,000.00
5.1 1,000,000,000.00
6.1 1,000,000,000.00
7.1 1,000,000,000.00
8.1 1,000,000,000.00
9.1 1,000,000,000.00
10.1 1,000,000,000.00
11.1 1,000,000,000.00
12.1 1,000,000,000.00
13.1 1,000,000,000.00
14.1 1,000,000,000.00
15.1 1,000,000,000.00
16.1 1,000,000,000.00
17.1 1,000,000,000.00
18.1 1,000,000,000.00
19.1 1,000,000,000.00
20.1 1,000,000,000.00
21.1 1,000,000,000.00
22.1 1,000,000,000.00
23.1 1,000,000,000.00
24.1 1,000,000,000.00
25.1 1,000,000,000.00
26.1 1,000,000,000.00
27.1 1,000,000,000.00
28.1 1,000,000,000.00
29.1 1,000,000,000.00
30.1 1,000,000,000.00
31.1 1,000,000,000.00
32.1 1,000,000,000.00
33.1 1,000,000,000.00
34.1 1,000,000,000.00
35.1 1,000,000,000.00
36.1 1,000,000,000.00
37.1 1,000,000,000.00
38.1 957,231,284.19
39.1 921,751,793.08
40.1 886,246,083.14
41.1 850,714,135.04
42.1 815,155,929.36
43.1 779,571,446.69
44.1 743,960,667.63
45.1 708,323,572.73
46.1 672,660,142.57
47.1 636,970,357.66
48.1 601,254,198.53
49.1 565,511,645.71
50.1 529,742,679.67
51.1 493,947,280.90
52.1 458,125,429.88
53.1 422,277,107.04
54.1 386,402,292.83
55.1 350,500,967.68
56.1 314,573,111.98
57.1 278,618,706.13
58.1 242,637,730.52
59.1 0
!
DEFINE #FloorBonds = 0.50% * 1000000000.00
DEFINE #SpecOCTarg = 12500000.00
DEFINE #OC = 0
!
DEFINE STANDARDIZE OCT_INITVAL CONSTANT #InitOCTarg = 12500000.00
DEFINE STANDARDIZE OCT_STEPDOWN_MONTH CONSTANT #StepDownDate = 31
DEFINE STANDARDIZE OCT_STEPDOWN_FRAC CONSTANT #StepOCFrac = 0.025
DEFINE STANDARDIZE EXCESS_INTEREST #XSSpread = 0
DEFINE STANDARDIZE OCT_FLOOR CONSTANT #FloorOCTarg = #FloorBonds
DEFINE STANDARDIZE OCT_VAL DYNAMIC #Octval = #SpecOCTarg
!
DEFINE COLLAT WT_BY_PREVBAL #NetRate = LOAN("OPTINT") / LOAN("PREVBAL") * 1200
DEFINE COLLAT WT_BY_PREVBAL GROUP 1 #NetRate1 = LOAN("OPTINT") / LOAN("PREVBAL") * 1200
DEFINE COLLAT WT_BY_PREVBAL GROUP 2 #NetRate2 = LOAN("OPTINT") / LOAN("PREVBAL") * 1200
!
DEFINE DYNAMIC #NetRateActual360 = #Netrate * 30 / DAYS_DIFF(CURDATE , MONTHS_ADD(CURDATE,-1))
!
!
DEFINE #FGBal = 0
DEFINE #FGWrapBal = 1000000000
!
!
TOLERANCE WRITEDOWN_0LOSS 9999999999999.00
TOLERANCE INTEREST 9999999999999.00
TOLERANCE NEGAM 9999999999.00
!
DEFINE #TrustFrac = 1
!
DEFINE #RapidAmort = 0
!
DEFINE #drawbal = 0
!
DEFINE #InRevolv = 0
!
DEFINE #MaxPayment = 15000000.00
!
DEFINE #TrackResidWD = 0
!
DEFINE DYNAMIC #PayRate = LIBOR_1MO
!
Define #DueR2 = 0
!
Tranche "#InterestCap" SYMVAR
!
Tranche "#IntNote" SYMVAR
Tranche "#TEST" SYMVAR
Tranche "#ISSUE" SYMVAR
INITIAL INDEX PRIME 4.25
INITIAL INDEX LIBOR_1MO 1.325
!
DEFINE #SpecAcctBal = 0
!
Tranche "EXP" SEN_FEE_NO
Block ( #FGWrapBal ); at 0.15 NOTIONAL WITH FORMULA
BEGIN ( MIN(#FGWrapBal, #FGWrapBal) ); _
END ( MIN( #FGWrapBal, #FGWrapBal) ); _
DAYCOUNT 30360 FREQ M _
Delay 24 Dated 20030301 Next 20030425
!
Tranche "A-1" SEN_FLT
Block $ 900000000.00 at 1.625 FREQ M FLOAT RESET M _
DAYCOUNT ACTUAL360 BUSINESS_DAY NONE _
Delay 0 Dated 20030326 Next 20030425
1 * LIBOR_1MO + 0.30
0 999
!
Tranche "A-2" SEN_FLT
Block $ 100000000.00 at 1.375 FREQ M FLOAT RESET M _
DAYCOUNT ACTUAL360 BUSINESS_DAY NONE _
Delay 0 Dated 20030326 Next 20030425
1 * LIBOR_1MO + 0.05
0 999
!
Tranche "CERT" JUN_PO
Block $ 197.82 at 0 FREQ M _
DAYCOUNT ACTUAL360 BUSINESS_DAY NONE _
Delay 0 Dated 20030326 Next 20030425
!
Tranche "BALANCESHEET" JUN_PO
Block $ 0.00 at 0 FREQ M _
DAYCOUNT 30360 BUSINESS_DAY NONE _
Delay 24 Dated 20030301 Next 20030425
!
Tranche "R" JUN_RES
Block $ 1000000197.82 at 0 NOTIONAL WITH GROUP 0 SURPLUS _
DAYCOUNT 30360 BUSINESS_DAY NONE _
FREQ M Delay 0 Dated 20030325 Next 20030425
!
Tranche "R2" JUN_RES
Block $ 1000000197.82 at 0 NOTIONAL WITH GROUP 0 _
DAYCOUNT 30360 BUSINESS_DAY NONE _
FREQ M Delay 24 Dated 20030301 Next 20030425
!
Tranche "ALL_BOND" PSEUDO
Block USE PCT 100.0 100.0 of A-1#1
Block USE PCT 100.0 100.0 of A-2#1
!
Tranche "ALL_SELLER_INT" PSEUDO
Block USE PCT 100.0 100.0 of CERT#1
Block USE PCT 100.0 100.0 of BALANCESHEET#1
!
Tranche "ALL_RESID" PSEUDO
Block USE PCT 100.0 100.0 of "R#1"
Block USE PCT 100.0 100.0 of "R2#1"
!
TRANCHE "#ServAsset" SYMVAR
Tranche "#NetRate" SYMVAR
!
Tranche "#NetRateActual360" SYMVAR
!
Tranche "#OC" SYMVAR
Tranche "#SpecOCTarg" SYMVAR
!
Tranche "DEAL_PLUGIN" PSEUDO
Block USE PCT 100.0 100.0 OF "A-1#1"
Block USE PCT 100.0 100.0 OF "A-2#1"
Block USE PCT 100.0 100.0 OF "CERT#1"
Block USE PCT 0.0 100.0 OF "R#1"
!
ifdef #_CMOVER_3.0A1 _
DEFINE PSEUDO_TRANCHE COLLAT _
Delay 24 Dated 20030301 Next 20030425 Settle 20030326
DEFINE PSEUDO_TRANCHE COLLAT GROUP 1 _
Delay 24 Dated 20030301 Next 20030425 Settle 20030326
DEFINE PSEUDO_TRANCHE COLLAT GROUP 2 _
Delay 24 Dated 20030301 Next 20030425 Settle 20030326
!
RESERVE_FUND "SPREAD_ACCT" ON TRANCHE "A-1","A-2" _
COVERS RULES RULES _
EXCESS_TO "R" _
BALANCE_CAP ( #SpecAcctBal ); _
FUNDING_FROM RULES _
STARTING_BALANCE 0 _
REINVEST_AT 0.00 _
BY "DM"
!
FINANCIAL_GUARANTY "HEDGE" _
FUNDING_FROM RULES _
COVERS BY RULES
!
FINANCIAL_GUARANTY "FG" ON TRANCHE "A-1","A-2" _
COVERS DELINQ LOSSES _
BY "DM"
!
CLASS "EXP" NO_BUILD_TRANCHE _
= "EXP"
CLASS "A-1" NO_BUILD_TRANCHE _
SHORTFALL_PAYBACK COUPONCAP TRUE _
SHORTFALL_EARN_INT COUPONCAP TRUE _
= "A-1"
CLASS "A-2" NO_BUILD_TRANCHE _
SHORTFALL_PAYBACK COUPONCAP TRUE _
SHORTFALL_EARN_INT COUPONCAP TRUE _
= "A-2"
CLASS "CERT" NO_BUILD_TRANCHE _
= "CERT"
CLASS "RESID" NO_BUILD_TRANCHE _
= "R#1"
CLASS "NOTE" DISTRIB_CLASS PRORATA ALLOCATION _
= "A-1" "A-2"
CLASS "BALANCESHEET" NO_BUILD_TRANCHE _
= "BALANCESHEET"
CLASS "RESID2" NO_BUILD_TRANCHE _
= "R2"
!
!
CLASS "ROOT" _
WRITEDOWN_BAL RULES _
DISTRIB_CLASS RULES _
= "EXP" "NOTE" "CERT" "RESID" "BALANCESHEET" "RESID2"
!
DEFINE PSEUDO_TRANCHE CLASS "NOTE" Delay 0 Dated 20030326 Next
20030425 DAYCOUNT ACTUAL360 BUSINESS_DAY NONE
!
CROSSOVER When 0
!
!
INTEREST_SHORTFALL FULL_PREPAY Compensate Pro_rata _
PARTIAL_PREPAY Compensate Pro_rata _
LOSS Compensate Pro_rata
!
DEFINE MACRO BLOCK #NOTE_Int =
{
- ------------------------------------
from : CLASS ( "NOTE" )
pay : CLASS INTEREST PRO_RATA ( "A-1"; "A-2" )
- ------------------------------------
}
DEFINE MACRO BLOCK #NOTE_InS =
{
- ------------------------------------
from : CLASS ( "NOTE" )
pay : CLASS INTSHORT PRO_RATA ( "A-1"; "A-2" )
- ------------------------------------
}
DEFINE MACRO BLOCK #NOTE_Prn =
{
- ------------------------------------
from : CLASS ( "NOTE" )
pay : CLASS BALANCE PRO_RATA ( "A-1" ; "A-2" )
- ------------------------------------
!
- ------------------------------------
from : CLASS ( "A-1" )
pay : SEQUENTIAL ( "A-1#1" )
- ------------------------------------
from : CLASS ( "A-2" )
pay : SEQUENTIAL ( "A-2#1" )
- ------------------------------------
}
DEFINE MACRO BLOCK #CERT_Prn =
{
- ------------------------------------
from : CLASS ( "CERT" )
pay : SEQUENTIAL ( "CERT#1" )
- ------------------------------------
}
!
CMO Block Payment Rules
- ------------------------------------
calculate: #CapBAL = LOOKUP_TBL( "STEP", Curmonth, "CapNotional", "CURMONTH",
"Balance" )
calculate: #CapRATE = 15
calculate: #CapINDEX = IF CURDATE EQ 20030425 THEN #PayRate ELSE LIBOR_1MO("IAC",1)
calculate: #CapIN = MAX(0, (#CapINDEX - #CapRATE) * #CapBAL / 1200 *
NDAYS_ACCRUE_INT("NOTE#1") / 30)
calculate: #CapOUT = 0
!
calculate : #HedgeCCIn = #CapIN
!! #HedgePayOut is used as a subaccount
calculate : #HedgePayOut = #CapOUT
!! #HedgePaySave should never be changed
calculate : #HedgePaySave = #CapOUT
!
- ------------------------------------
from : CASH_ACCOUNT (100)
subject to : CEILING (#HedgePayOut)
pay : CREDIT_ENHANCEMENT ("HEDGE")
- ------------------------------------
!
CALCULATE : #ISSUE = BBAL("A-1","A-2")
!
calculate : #ServAsset = coll_prev_bal * 0.175%/12
!
calculate : #Draw = COLL_P_MISC("DRAWS", 0)
!
calculate : #InRevolv = CURMONTH LE #RevolvEnd AND CREDIT_ENHANCEMENT
( "SPREAD_ACCT" ) ‹ 50000000.00
!
calculate : #BARB = #BARB + IF #InRevolv THEN 0 ELSE 1
!
calculate : #PriorBal = #PriorBal
!
calculate : #Interest = COLL_I
!
calculate : #TrustFrac = (coll_prev_bal - BBAL("CERT")- BBAL("BALANCESHEET")) / coll_prev_bal
!
!! #Exclude kicks out cash due to seller for draws after the Rapid Amort period.
calculate : #Exclude = (1-#TrustFrac) * Coll_I
!
calculate : #Interest = COLL_I - #Exclude
!
calculate : #ExcludeC = MAX(0, BBAL("CERT")/ (BBAL("CERT")+ BBAL("BALANCESHEET")))
* #Exclude
calculate : #ExcludeB = MAX(0, BBAL("BALANCESHEET")/ (BBAL("CERT")+ BBAL
("BALANCESHEET"))) * #Exclude
!
!! added the ManagedAmortPeriod in the revolving increase calculation
!! calculate : #RevolvIncr = IF CURDATE LE 20051231 THEN _
!! MAX( 0, #Draw - COLL_P ) _
!! ELSE #Draw
!
!! added the ManagedAmortPeriod in the princ calculation
calculate : #Princ = IF CURDATE LE 20060331 THEN MAX( 0, COLL_P - #Draw ) _
ELSE COLL_P
!
!! calculate : #Interest = COLL_I
!
!! calculate : #InitAcctBal = 1.50% * #OrigCollBal
calculate : #InitAcctBal = IF #BARB ‹ 1 THEN 50000000.00 ELSE 0
!
!! calculate : #StepSprReq = COLL_BAL * .5%
!! calculate : #FloorCollat = 0.50% * #OrigBondBal
!! calculate : #FloorSprReq = #FloorCollat
!! calculate : #SpecAcctBal = MAX( #InitAcctBal, #FloorSprReq )
calculate : #SpecAcctBal = #InitAcctBal + IF #BARB ‹ 1 THEN MAX(
0, COLL_P - #Draw )ELSE 0
!! calculate : #SpecAcctBal = MIN( #SpecAcctBal, COLL_BAL )
!
calculate : #SpecAcctFund = MAX( 0, #SpecAcctBal - CREDIT_ENHANCEMENT
( "SPREAD_ACCT" ) )
!
calculate : #PrevSpecOC = #SpecOCTarg
!
!! calculate : #CurrentOC = MAX( 0, COLL_BAL - (BBAL("NOTE", "CERT") - COLL_P + #Draw))
!
calculate : #CurrentOC = MAX( 0, (COLL_BAL + CREDIT_ENHANCEMENT
( "SPREAD_ACCT" )+ (COLL_P - #Draw)) -
(BBAL("NOTE")- BBAL("BALANCESHEET")))
!
calculate : #XSSpread = MAX( 0, #Interest - OPTIMAL_INTPMT("ROOT")
- INTSHORT_ACCUM("ROOT"))
!
calculate : #FloorOCTotal = #FloorOCTarg
!
calculate : #StepOCTarg = BBAL("NOTE") * #StepOCFrac
!
calculate : #StepDownDatePass = CURMONTH GE #StepDownDate
!
calculate : #StepDownBal1 = BBAL("NOTE") ‹ #OrigBondBal * 50%
!
calculate : #StepDown = #StepDown OR ( BBAL("NOTE") LT 0.01 ) OR
( #StepDownDatePass AND #StepDownBal1)
!
calculate : #SpecOCTarg = IF #StepDown _
THEN MAX( MIN( #InitOCTarg, #StepOCTarg),#FloorOCTotal)_
ELSE MAX ( #InitOCTarg, #FloorOCTotal )
!
calculate : #SpecOCTarg = MIN( #SpecOCTarg, COLL_BAL )
!
calculate : #SpecOCTarg = #Octval
!
calculate : #OCDeficiency = MAX(0, #SpecOCTarg - #CurrentOC)
!
calculate : #OCSurplus = MINMAX(0, #CurrentOC - #SpecOCTarg, #Princ)
!
!! calculate : #OCSurplus = MAX(0, #CurrentOC - #SpecOCTarg)
!
!! calculate : #PrincPmt = MAX(0, #Princ - #OCSurplus)
!
!! calculate : #PrincPmt = IF CURDATE LE 20051231 AND BBAL("CERT") ‹ 1
THEN MAX(0, #Princ - #OCSurplus) ELSE MAX(0, #Princ)
!! calculate : #PrincPmt = MAX(0, #Princ)
calculate : #PrincPmt = IF CURDATE LE 20060331 AND BBAL("CERT") ‹ 1
THEN MAX(0, #Princ - #OCSurplus) ELSE MAX(0, #Princ)
calculate : #ADJPRINC = IF CURDATE LE 20060331 AND BBAL("CERT") > 1 THEN MAX(0,
#PrincPmt - BBAL("CERT")) ELSE MAX(0, #PrincPmt)
calculate : #PrincCert = IF CURDATE LE 20060331 AND BBAL("CERT") > 1 THEN
MAX(0,#PrincPmt) ELSE 0
!
!! calculate : #XSIntRem = MAX( 0, #Interest - OPTIMAL_INTPMT("ROOT") -
INTSHORT_ACCUM("ROOT") + #OCSurplus - #SpecAcctFund)
!
!! calculate : #XSIntRem = MAX( 0, #Interest - OPTIMAL_INTPMT("ROOT") - INTSHORT_ACCUM("ROOT") _
!! + IF CURDATE LE 20051231 THEN MAX(0, #Princ - #ADJPRINC) ELSE 0)
!
calculate : #XSIntRem = MAX( 0, #Interest - OPTIMAL_INTPMT("ROOT") - INTSHORT_ACCUM("ROOT")_
+ IF CURDATE LE 20060331 THEN MINMAX(#OCSurplus, 0,
#Princ - #ADJPRINC) ELSE 0)
!!
calculate : #test = INTSHORT_ACCUM("ROOT")
!!- OPTIMAL_INTPMT("ROOT") - INTSHORT_ACCUM("ROOT")+ COUPONCAP_SHORTFALL("ROOT")
!!calculate : #SpreadHol = MIN( MAX(0, #XSIntRem - DELINQ_NET_LOSS), #XSIntRem * 100/100 )
!
!! calculate : #XSIntRem = IF CURMONTH LE 0 THEN MAX(0, #XSIntRem - #SpreadHol) ELSE #XSIntRem
!
calculate : #RevolvIncr = IF CURDATE LE 20060331 THEN _
MAX( 0, #Draw - COLL_P - #XSIntRem ) _
ELSE #Draw
!
calculate : #CertIncr = IF CURDATE LE 20060331 THEN #RevolvIncr ELSE 0
!
!
calculate : #XSIntRem = #XSIntRem - IF CURDATE LE 20060331 THEN MAX
(0, #Draw - COLL_P - #RevolvIncr) ELSE 0
!
!
!! calculate : #SubDefic = MAX ( 0, ( BBAL("ROOT") - #Princ ) - COLL_BAL )
!
calculate : #SubDefic = MAX ( 0, ( BBAL("NOTE") - (COLL_BAL + CREDIT_ENHANCEMENT
( "SPREAD_ACCT" )+ COLL_P - #Draw)))
!
!
calculate : #AddPrinc = MIN( #XSIntRem, #SubDefic )
!
calculate : #XSIntRem = MAX( 0, #XSIntRem - #AddPrinc )
!
calculate : #XtraPDA = MIN( #OCDeficiency, #XSIntRem )
!
calculate : #PayCert = IF (BBAL ("CERT") + #CertIncr > 0) THEN_
MIN(#XSIntRem + #PrincCert,BBAL ("CERT")+ #RevolvIncr) ELSE 0
!
calculate : #SpecAcctBal = #SpecAcctBal + #XtraPDA
!
calculate : #SpecAcctFund = MAX( 0, #SpecAcctBal - CREDIT_ENHANCEMENT ( "SPREAD_ACCT" ) )
!
calculate : #XSIntRem = MAX( 0, #XSIntRem - #XtraPDA )
!
!! calculate : #DistribAmt = #ADJPRINC + #AddPrinc + #XtraPDA
calculate : #DistribAmt = IF CURDATE LE 20060331 THEN MAX(0, #ADJPRINC +
#AddPrinc + #XtraPDA - #OCSURPLUS) ELSE_
#ADJPRINC + #AddPrinc + #XtraPDA
!
calculate : #DistribAmt1 = #PayCert
!
calculate : #PAY_CERT = #DistribAmt1
!
calculate : "NOTE" _
NO_CHECK CUSTOM AMOUNT LIMIT V1 = IF #BARB ‹ 1 THEN 0 ELSE #DistribAmt
!
calculate : "CERT" _
NO_CHECK CUSTOM AMOUNT #NVDist = MAX( 0, #DistribAmt + #DistribAmt1 - V1 )
!
calculate : "CERT" _
NEGAM AMOUNT #NVNegAm = IF CURDATE LE 20060331 THEN #RevolvIncr ELSE 0
!
calculate : "BALANCESHEET" _
NEGAM AMOUNT #NVNegAm = IF CURDATE GT 20060331 THEN #RevolvIncr ELSE 0
!
calculate : #SpecAcctFund = MAX( 0, #SpecAcctBal - CREDIT_ENHANCEMENT
( "SPREAD_ACCT" ) + #XSSpread )
!
calculate : #MaxInterest = COLL_I
- ------------------------------------
when : IS_TRUE(BBAL("CERT") > 0)
from : SUBACCOUNT(#ExcludeC,CLASS "ROOT")
subject to : CEILING (#MaxInterest)
pay : AS_interest("CERT")
- ------------------------------------
when : IS_TRUE(BBAL("BALANCESHEET") > 0 )
from : SUBACCOUNT(#ExcludeB,CLASS "ROOT")
subject to : CEILING (#MaxInterest)
pay : AS_interest("BALANCESHEET")
- ------------------------------------
pay : CLASS ENTIRETY SEQUENTIAL ( "EXP" )
- ------------------------------------
when : IS_TRUE (#BARB ‹ 1)
!! from : SUBACCOUNT(#PrincPmt, #DISTRIBAMT, CLASS "ROOT")
from : SUBACCOUNT(#DISTRIBAMT, CLASS "ROOT")
subject to : CEILING ( #SpecAcctFund )
pay : CREDIT_ENHANCEMENT ( "SPREAD_ACCT" )
- ------------------------------------
!
calculate : #CE = CREDIT_ENHANCEMENT ( "SPREAD_ACCT" )
!
calculate : #BARB = IF CREDIT_ENHANCEMENT ( "SPREAD_ACCT" ) > 50000000.00 THEN 1 ELSE #BARB
!
calculate : #InterestCap = #Interest - intpmt("EXP")
!
- ------------------------------------
!! when : IS_TRUE (#BARB ‹ 1)
subject to : CEILING (#InterestCap)
pay : CLASS INTEREST PRO_RATA ( "NOTE" )
- ------------------------------------
{#NOTE_Int}
- ------------------------------------
when : IS_TRUE (#BARB > 0)
pay : CLASS PRINCIPAL SEQUENTIAL ( "NOTE" )
- ------------------------------------
when : IS_TRUE (BBAL("CERT") > 0)
from : CREDIT_ENHANCEMENT ("SPREAD_ACCT")
subject to : CEILING ( #SpecAcctFund )
pay : CLASS PRINCIPAL SEQUENTIAL ("CERT")
- ------------------------------------
when : IS_TRUE (#BARB > 0)
from : CREDIT_ENHANCEMENT ("SPREAD_ACCT")
subject to : CEILING ( #SpecAcctFund )
pay : CLASS PRINCIPAL SEQUENTIAL ("NOTE")
- ------------------------------------
{#NOTE_Prn}
- ------------------------------------
!!calculate : #ZZ = intpmt("note")
- -------------------------------------
pay : CLASS PRINCIPAL SEQUENTIAL ( "CERT" )
- ------------------------------------
{#CERT_Prn}
- ------------------------------------
!
- -------------------------------------
!! pay : CLASS INTEREST PRO_RATA ( "NOTE" )
!! pay : CLASS INTEREST PRO_RATA ( "CERT" )
- ------------------------------------
pay : CLASS INTSHORT PRO_RATA ( "NOTE" )
- ------------------------------------
{#NOTE_InS}
- ------------------------------------
!
calculate : #PNote = princpmt("NOTE")
calculate : #PCert = princpmt("CERT")
calculate : #IntNote = #InterestCap - intpmt ("NOTE")
- ------------------------------------
from : CLASS ( "ROOT" )
pay : CLASS COUPONCAP_SHORT PRO_RATA ( "A-1"; "A-2" )
- ------------------------------------
from : SUBACCOUNT ( #HedgeCCIn, CREDIT_ENHANCEMENT "HEDGE" )
pay : CLASS INTSHORT PRO_RATA ( "NOTE" )
pay : CLASS COUPONCAP_SHORT PRO_RATA ( "A-1"; "A-2" )
- -------------------------------------
{#NOTE_InS}
- ------------------------------------
!
calculate : #ZZ = intpmt("note")
- ------------------------------------
calculate : #WriteDown = IF (CURMONTH > 36 AND BBAL("BALANCESHEET") > 1)_
THEN MIN(DELINQ_NET_LOSS, MAX(0, BBAL("NOTE#1",
"CERT#1","BALANCESHEET") + #CURRENTOC - COLL_BAL))_
ELSE MIN(DELINQ_NET_LOSS, MAX(0, BBAL("NOTE#1","CERT#1",
"BALANCESHEET") - COLL_BAL))
calculate : #AppliedWD = IF (CURMONTH > 36 AND BBAL("BALANCESHEET") > 1)_
THEN #WriteDown * MAX(0, MIN(1,BBAL("BALANCESHEET")
/COLL_PREV_BAL)) ELSE 0
calculate : #ResidWD = IF (CURMONTH > 36 AND BBAL("NOTE") > 1)_
THEN #WriteDown * MAX(0, MIN(1,(COLL_PREV_BAL - BBAL
("BALANCESHEET")) /COLL_PREV_BAL)) ELSE 0
calculate : #TrackResidWD = #TrackResidWD + #ResidWD
calculate : #TestWD = #AppliedWD
calculate : #WD = #WriteDown
calculate : #RWD = #ResidWD
- ------------------------------------
from : SUBACCOUNT ( #AppliedWD)
pay : WRITEDOWN PRO_RATA ( "BALANCESHEET")
- -------------------------------------
! when : IS_TRUE (CURDATE LE 20060331)
pay : NEGAM SEQUENTIAL ("CERT#1" )
- ------------------------------------
when : IS_TRUE (CURDATE GT 20060331)
pay : NEGAM SEQUENTIAL ("BALANCESHEET#1" )
- ----------------------------------------
from : SUBACCOUNT(#DISTRIBAMT1, CLASS "ROOT")
pay : CLASS BALANCE SEQUENTIAL ( "CERT" )
- -------------------------------------
when : IS_TRUE (#BARB > 0)
from : CREDIT_ENHANCEMENT ("SPREAD_ACCT")
pay : CLASS PRINCIPAL SEQUENTIAL ("NOTE")
- ------------------------------------
{#NOTE_Prn}
- ------------------------------------
{#CERT_Prn}
- ------------------------------------
when : IS_TRUE (#BARB > 0 )
from : CREDIT_ENHANCEMENT ("SPREAD_ACCT")
pay : CLASS BALANCE SEQUENTIAL ( "CERT" )
pay : CLASS BALANCE SEQUENTIAL ( "NOTE" )
- ------------------------------------
!
{#NOTE_Prn}
- ------------------------------------
{#CERT_Prn}
- ------------------------------------
calculate : #Write = MIN( DELINQ_NET_LOSS, MAX( 0.0, BBAL("A-1#1","A-2#1") - COLL_BAL) )
- ------------------------------------
when : IS_TRUE (#BARB > 0)
from : CREDIT_ENHANCEMENT ("FG")
subject to : CEILING ( #Write )
pay : CLASS BALANCE PRO_RATA ( "NOTE" )
- ------------------------------------
!
{#NOTE_Prn}
- ------------------------------------
{#CERT_Prn}
- ------------------------------------
!
calculate : #DueR2 = IF (CURMONTH > 36 and BBAL("NOTE") ‹ 1 and BBAL
("CERT") ‹ 1) THEN_
MAX( 0, COLL_BAL + CREDIT_ENHANCEMENT ( "SPREAD_ACCT" )_
- (BBAL("NOTE") + BBAL("BALANCESHEET") + BBAL("CERT") -
#DISTRIBAMT - #DISTRIBAMT1 + #PCERT + #PNOTE)_
- #TrackResidWD) ELSE 0
!
calculate : #Write1 = IF (CURMONTH > 36 and BBAL("NOTE") ‹ 1 and BBAL
("CERT") ‹ 1) THEN #DueR2 ELSE 0
!
-----------------------------------------
calculate : #B = #DISTRIBAMT
calculate : #MAXDISTRIB = MIN( #Write1,#DISTRIBAMT - #PNote - #PCert)
calculate : #D = #MaxPayment-#TrackResidWD
- ------------------------------------
when : IS_TRUE (CURMONTH > 36 and BBAL("A-1#1","A-2#1")
‹ 1 AND BBAL("CERT") ‹ 1 )
from : SUBACCOUNT(#DISTRIBAMT, CLASS "ROOT")
subject to : CEILING ( #MAXDISTRIB)
pay : AS_INTEREST("R2")
- ------------------------------------
!
calculate : #Rem_DueR2 = #DueR2 - intpmt("R2")
calculate : #TrackPay = MAX(0,#TrackPay + #B - #DISTRIBAMT)
calculate : #C = #B - #DISTRIBAMT
!! calculate : #MDBS = #DISTRIBAMT - #PNote - #PCert
calculate : #MDBS = MAX(0,BBAL("BALANCESHEET#1") - COLL_BAL)
!
- -------------------------------------------------
when : IS_TRUE (BBAL("A-1#1","A-2#1") ‹ 1 AND BBAL("CERT") ‹ 1)
from : SUBACCOUNT(#DISTRIBAMT, CLASS "ROOT")
subject to : CEILING (#MDBS)
pay : CLASS PRINCIPAL SEQUENTIAL ( "BALANCESHEET" )
- --------------------------------------------
when : IS_TRUE (#PriorBal ‹ 1 AND INTPMT("R2") > 1 and curmonth > 1)
from : SUBACCOUNT ( #HedgeCCIn, CREDIT_ENHANCEMENT "HEDGE" )
pay : AS_INTEREST ("R2")
- ------------------------------------
!
when : IS_TRUE (#PriorBal ‹ 1 AND INTPMT("R2") > 1 and curmonth > 1)
from : CLASS ( "ROOT" )
pay : AS_INTEREST ("R2")
- --------------------------------------------
when : IS_TRUE (#Rem_DueR2 ‹ 1)
from : CLASS ( "ROOT" )
pay : CLASS Principal SEQUENTIAL ("BALANCESHEET")
- --------------------------------------------
from : SUBACCOUNT ( #HedgeCCIn, CREDIT_ENHANCEMENT "HEDGE" )
pay : AS_INTEREST ("R")
- ------------------------------------
calculate : #SS = INTPMT("R")
calculate : #OC = MAX( 0, COLL_BAL + CREDIT_ENHANCEMENT ( "SPREAD_ACCT") _
- BBAL("NOTE")- (BBAL("BALANCESHEET")- #TestWD))
calculate : #TT = BBAL("NOTE")
calculate : #MINOC = MAX(0, #SpecOCTarg - #OC)
- -------------------------------------
when : IS_TRUE (#BARB ‹ 1 and #OC ‹ #SpecOCTarg)
from : CLASS ( "ROOT" )
pay : CREDIT_ENHANCEMENT ( "SPREAD_ACCT" )
- ----------------------------------------
when : IS_TRUE (#BARB > 0 and #OC ‹ #SpecOCTarg)
subject to : CEILING ( #MINOC)
from : CLASS ( "ROOT" )
pay : CLASS BALANCE PRO_RATA ( "NOTE" )
- ----------------------------------------
{#NOTE_Prn}
- ---------------------------------------
from : CLASS ( "ROOT" )
pay : AS_INTEREST ("R")
- ------------------------------------
calculate : #BondBal = BBAL("A-1#1","A-2#1","CERT#1")
!! calculate : #OC = MAX( 0, COLL_BAL - #BondBal )
calculate : #OC = MAX( 0, COLL_BAL + CREDIT_ENHANCEMENT ( "SPREAD_ACCT" )_
- BBAL("NOTE")- (BBAL("BALANCESHEET")- #TestWD))
------------------------------------
calculate : #CollPrevBal = COLL_PREV_BAL
- ------------------------------------
calculate : #FGWrapBal = BBAL("NOTE")
- ------------------------------------
calculate : #LastFGBal = #FGBal
calculate : #FGBal = CREDIT_ENHANCEMENT("FG")
calculate : #FGDraw = MAX( 0, #FGBal - #LastFGBal )
calculate : #BARB = #BARB
calculate : #TrackResid = #TrackResid
calculate : #TrackPay = #TrackPay
calculate : #TrackResidWD = #TrackResidWD
calculate : #MaxPayment = MAX(0, #InitOCTarg - #TrackPay - #TrackResidWD)
calculate : #PriorBal = BBAL("A-1#1","A-2#1")
calculate : #DueR2 = #DueR2
------------------------------------
!
Collateral OVER
!
! Factor --Delay--
! Type Date P/Y BV Use BV for 0
WL 20030301 9999 9999 FALSE
!
! Pool# Type Gross Current Original --Fee-- Maturity Orig ARM
Gross #mos #mos P#mos P#mos Life Reset Life Max Look
! Coupon Factor Balance P/Y BV P/Y BV Term Index
Margin ToRst RstPer ToRst RstPer Cap Cap Floor Negam Back
!! BEGINNING OF COLLATERAL
M 1 "EMPLOYEE" WL 00 WAC 3.7500 (
20022674.19 / 20022674.19 ); 20022674.19 .50
..50 222:14 222:14 236 NO_CHECK ARM PRIME
- -0.5000 1 1 SYNC_INT 16.0000 999 0
0 0 BALLOON SCHED_BOTH 235 AMORT NONE FOR
235 DRAW_TERM 234 MAX_DRAW 29752390.04 GROUP 1
M 2 "NO TEASER" WL 00 WAC 4.4038 (
979679908.93 / 979679908.93 ); 979679908.93 .50
..50 218:15 218:15 233 NO_CHECK ARM PRIME
0.1567 1 1 SYNC_INT 16.0000 999 0
0 0 BALLOON SCHED_BOTH 232 AMORT NONE FOR
232 DRAW_TERM 231 MAX_DRAW 1650590462.42 GROUP 1
M 3 "TEASER" WL 00 WAC 4.4092 (
297614.70 / 297614.70 ); 297614.70 .50
..50 212:8 212:8 220 NO_CHECK ARM PRIME
0.7608 10 1 SYNC_INT 16.0000 999 0
0 0 BALLOON SCHED_BOTH 219 AMORT NONE FOR
219 DRAW_TERM 218 MAX_DRAW 451200.03 GROUP 2