EXHIBIT 99
launch 13:33:12
PPY: 0.000 CPR J.P. Morgan Securities Inc. 08/14/03
Deal: launch
Price/Yield Table: Tranche 1, Class A1 <17.375>
Pricing Speed: Run Settles Rules from Collateral Term Coupon
0.000 CPR at Issuance 08/21/03 Script 333 5.5745
Class A1 Original Par Type Coupon Price
Tranche 1 $86,050,000 SEQ 2.9610 (FIXED) 99.9987
Scenario 100CPY 100_2_40 100_240d extend24
Price in 4/32nds Steps
98-16 3.55 3.62 3.95 3.46
98-20 3.50 3.56 3.86 3.41
98-24 3.44 3.50 3.77 3.37
98-28 3.39 3.45 3.69 3.33
99-00 3.34 3.39 3.60 3.29
99-04 3.29 3.33 3.51 3.24
99-08 3.24 3.28 3.43 3.20
99-12 3.19 3.22 3.34 3.16
99-16 3.14 3.16 3.26 3.12
99-20 3.09 3.11 3.17 3.07
99-24 3.04 3.05 3.09 3.03
99-28 2.99 2.99 3.00 2.99
100-00 (P) 2.94 2.94 2.92 2.95
100-04 2.89 2.88 2.83 2.91
100-08 2.84 2.83 2.75 2.87
100-12 2.79 2.77 2.66 2.82
100-16 2.75 2.72 2.58 2.78
100-20 2.70 2.66 2.50 2.74
100-24 2.65 2.61 2.41 2.70
100-28 2.60 2.55 2.33 2.66
101-00 2.55 2.50 2.25 2.62
101-04 2.50 2.44 2.16 2.58
101-08 2.45 2.39 2.08 2.54
101-12 2.40 2.33 2.00 2.49
101-16 2.35 2.28 1.91 2.45
Average Life: 2.67 2.36 1.53 3.21
Mod Duration: 2.51 2.23 1.47 2.99
Exp. 1st Pay: 09/12/03 09/12/03 09/12/03 09/12/03
Exp. Maturity: 04/12/08 03/12/07 04/12/06 12/12/08
AL TSY Spread: 0.66 0.86 1.28 0.35
Treasury Curve
TSY Yield TSY Yield
1 YR 1.390
2 YR 1.851 7 YR 0.000
3 YR 2.495
5 YR 3.470 10 YR 4.606
A2 Class: # 2 Coupon: 4.430%, subject to NWAC Cap
Date Balance Interest Principal
Totals: 114,400,000.00 26,666,562.40 114,400,000.00
0:00 8/12/2003 114,400,000.00 0 0
1:00 9/12/2003 114,400,000.00 422,326.67 0
2:00 10/12/2003 114,400,000.00 422,326.67 0
3:00 11/12/2003 114,400,000.00 422,326.67 0
4:00 12/12/2003 114,400,000.00 422,326.67 0
5:00 1/12/2004 114,400,000.00 422,326.67 0
6:00 2/12/2004 114,400,000.00 422,326.67 0
7:00 3/12/2004 114,400,000.00 422,326.67 0
8:00 4/12/2004 114,400,000.00 422,326.67 0
9:00 5/12/2004 114,400,000.00 422,326.67 0
10:00 6/12/2004 114,400,000.00 422,326.67 0
11:00 7/12/2004 114,400,000.00 422,326.67 0
12:00 8/12/2004 114,400,000.00 422,326.67 0
13:00 9/12/2004 114,400,000.00 422,326.67 0
14:00 10/12/2004 114,400,000.00 422,326.67 0
15:00 11/12/2004 114,400,000.00 422,326.67 0
16:00 12/12/2004 114,400,000.00 422,326.67 0
17:00 1/12/2005 114,400,000.00 422,326.67 0
18:00 2/12/2005 114,400,000.00 422,326.67 0
19:00 3/12/2005 114,400,000.00 422,326.67 0
20:00 4/12/2005 114,400,000.00 422,326.67 0
21:00 5/12/2005 114,400,000.00 422,326.67 0
22:00 6/12/2005 114,400,000.00 422,326.67 0
23:00 7/12/2005 114,400,000.00 422,326.67 0
24:00:00 8/12/2005 114,400,000.00 422,326.67 0
25:00:00 9/12/2005 114,400,000.00 422,326.67 0
26:00:00 10/12/2005 114,400,000.00 422,326.67 0
27:00:00 11/12/2005 114,400,000.00 422,326.67 0
28:00:00 12/12/2005 114,400,000.00 422,326.67 0
29:00:00 1/12/2006 114,400,000.00 422,326.67 0
30:00:00 2/12/2006 114,400,000.00 422,326.67 0
31:00:00 3/12/2006 114,400,000.00 422,326.67 0
32:00:00 4/12/2006 114,400,000.00 422,326.67 0
33:00:00 5/12/2006 114,400,000.00 422,326.67 0
34:00:00 6/12/2006 114,400,000.00 422,326.67 0
35:00:00 7/12/2006 114,400,000.00 422,326.67 0
36:00:00 8/12/2006 114,400,000.00 422,326.67 0
37:00:00 9/12/2006 114,400,000.00 422,326.67 0
38:00:00 10/12/2006 114,400,000.00 422,326.67 0
39:00:00 11/12/2006 114,400,000.00 422,326.67 0
40:00:00 12/12/2006 114,400,000.00 422,326.67 0
41:00:00 1/12/2007 114,400,000.00 422,326.67 0
42:00:00 2/12/2007 114,400,000.00 422,326.67 0
43:00:00 3/12/2007 114,400,000.00 422,326.67 0
44:00:00 4/12/2007 114,400,000.00 422,326.67 0
45:00:00 5/12/2007 114,400,000.00 422,326.67 0
46:00:00 6/12/2007 114,400,000.00 422,326.67 0
47:00:00 7/12/2007 114,400,000.00 422,326.67 0
48:00:00 8/12/2007 114,400,000.00 422,326.67 0
49:00:00 9/12/2007 114,400,000.00 422,326.67 0
50:00:00 10/12/2007 114,400,000.00 422,326.67 0
51:00:00 11/12/2007 114,400,000.00 422,326.67 0
52:00:00 12/12/2007 114,400,000.00 422,326.67 0
53:00:00 1/12/2008 114,400,000.00 422,326.67 0
54:00:00 2/12/2008 114,400,000.00 422,326.67 0
55:00:00 3/12/2008 114,400,000.00 422,326.67 0
56:00:00 4/12/2008 114,400,000.00 422,326.67 0
57:00:00 5/12/2008 101,916,007.14 422,326.67 12,483,992.86
58:00:00 6/12/2008 100,728,895.97 376,239.93 1,187,111.17
59:00:00 7/12/2008 41,257,378.50 371,857.51 59,471,517.47
60:00:00 8/12/2008 40,153,037.97 152,308.49 1,104,340.53
61:00:00 9/12/2008 39,038,246.03 148,231.63 1,114,791.94
62:00:00 10/12/2008 37,826,227.41 144,116.19 1,212,018.61
63:00:00 11/12/2008 36,700,161.58 139,641.82 1,126,065.84
64:00:00 12/12/2008 35,477,174.23 135,484.76 1,222,987.35
65:00:00 1/12/2009 34,339,726.19 130,969.90 1,137,448.04
66:00:00 2/12/2009 33,196,769.17 126,770.82 1,142,957.02
67:00:00 3/12/2009 31,775,490.58 122,551.41 1,421,278.59
68:00:00 4/12/2009 30,620,097.22 117,304.52 1,155,393.36
69:00:00 5/12/2009 17,458,536.05 113,039.19 13,161,561.17
70:00:00 6/12/2009 16,397,907.06 64,451.10 1,060,628.99
71:00:00 7/12/2009 15,243,702.51 60,535.61 1,154,204.56
72:00:00 8/12/2009 14,172,284.60 56,274.67 1,071,417.91
73:00:00 9/12/2009 13,095,649.13 52,319.35 1,076,635.47
74:00:00 10/12/2009 11,925,870.18 48,344.77 1,169,778.95
75:00:00 11/12/2009 10,838,291.18 44,026.34 1,087,579.00
76:00:00 12/12/2009 9,657,864.19 40,011.36 1,180,426.98
77:00:00 1/12/2010 8,559,235.93 35,653.62 1,098,628.26
78:00:00 2/12/2010 7,455,256.87 31,597.85 1,103,979.06
79:00:00 3/12/2010 6,084,816.07 27,522.32 1,370,440.81
80:00:00 4/12/2010 4,968,774.57 22,463.11 1,116,041.49
81:00:00 5/12/2010 3,760,653.96 18,343.06 1,208,120.61
82:00:00 6/12/2010 0 13,883.08 3,760,653.96
83:00:00 7/12/2010 0 0 0
84:00:00 8/12/2010 0 0 0
85:00:00 9/12/2010 0 0 0
86:00:00 10/12/2010 0 0 0
87:00:00 11/12/2010 0 0 0
88:00:00 12/12/2010 0 0 0
89:00:00 1/12/2011 0 0 0
90:00:00 2/12/2011 0 0 0
91:00:00 3/12/2011 0 0 0
92:00:00 4/12/2011 0 0 0
93:00:00 5/12/2011 0 0 0
94:00:00 6/12/2011 0 0 0
95:00:00 7/12/2011 0 0 0
96:00:00 8/12/2011 0 0 0
97:00:00 9/12/2011 0 0 0
98:00:00 10/12/2011 0 0 0
99:00:00 11/12/2011 0 0 0
100:00:00 12/12/2011 0 0 0
101:00:00 1/12/2012 0 0 0
102:00:00 2/12/2012 0 0 0
103:00:00 3/12/2012 0 0 0
104:00:00 4/12/2012 0 0 0
105:00:00 5/12/2012 0 0 0
106:00:00 6/12/2012 0 0 0
107:00:00 7/12/2012 0 0 0
108:00:00 8/12/2012 0 0 0
109:00:00 9/12/2012 0 0 0
110:00:00 10/12/2012 0 0 0
111:00:00 11/12/2012 0 0 0
112:00:00 12/12/2012 0 0 0
113:00:00 1/12/2013 0 0 0
114:00:00 2/12/2013 0 0 0
115:00:00 3/12/2013 0 0 0
116:00:00 4/12/2013 0 0 0
117:00:00 5/12/2013 0 0 0
118:00:00 6/12/2013 0 0 0
119:00:00 7/12/2013 0 0 0
120:00:00 8/12/2013 0 0 0
121:00:00 9/12/2013 0 0 0
122:00:00 10/12/2013 0 0 0
123:00:00 11/12/2013 0 0 0
124:00:00 12/12/2013 0 0 0
125:00:00 1/12/2014 0 0 0
126:00:00 2/12/2014 0 0 0
127:00:00 3/12/2014 0 0 0
128:00:00 4/12/2014 0 0 0
129:00:00 5/12/2014 0 0 0
130:00:00 6/12/2014 0 0 0
131:00:00 7/12/2014 0 0 0
132:00:00 8/12/2014 0 0 0
133:00:00 9/12/2014 0 0 0
134:00:00 10/12/2014 0 0 0
135:00:00 11/12/2014 0 0 0
136:00:00 12/12/2014 0 0 0
137:00:00 1/12/2015 0 0 0
138:00:00 2/12/2015 0 0 0
139:00:00 3/12/2015 0 0 0
140:00:00 4/12/2015 0 0 0
141:00:00 5/12/2015 0 0 0
142:00:00 6/12/2015 0 0 0
143:00:00 7/12/2015 0 0 0
144:00:00 8/12/2015 0 0 0
145:00:00 9/12/2015 0 0 0
146:00:00 10/12/2015 0 0 0
147:00:00 11/12/2015 0 0 0
148:00:00 12/12/2015 0 0 0
149:00:00 1/12/2016 0 0 0
150:00:00 2/12/2016 0 0 0
151:00:00 3/12/2016 0 0 0
152:00:00 4/12/2016 0 0 0
153:00:00 5/12/2016 0 0 0
154:00:00 6/12/2016 0 0 0
155:00:00 7/12/2016 0 0 0
156:00:00 8/12/2016 0 0 0
157:00:00 9/12/2016 0 0 0
158:00:00 10/12/2016 0 0 0
159:00:00 11/12/2016 0 0 0
160:00:00 12/12/2016 0 0 0
161:00:00 1/12/2017 0 0 0
162:00:00 2/12/2017 0 0 0
163:00:00 3/12/2017 0 0 0
164:00:00 4/12/2017 0 0 0
165:00:00 5/12/2017 0 0 0
166:00:00 6/12/2017 0 0 0
167:00:00 7/12/2017 0 0 0
168:00:00 8/12/2017 0 0 0
169:00:00 9/12/2017 0 0 0
170:00:00 10/12/2017 0 0 0
171:00:00 11/12/2017 0 0 0
172:00:00 12/12/2017 0 0 0
173:00:00 1/12/2018 0 0 0
174:00:00 2/12/2018 0 0 0
175:00:00 3/12/2018 0 0 0
176:00:00 4/12/2018 0 0 0
177:00:00 5/12/2018 0 0 0
178:00:00 6/12/2018 0 0 0
179:00:00 7/12/2018 0 0 0
180:00:00 8/12/2018 0 0 0
181:00:00 9/12/2018 0 0 0
182:00:00 10/12/2018 0 0 0
183:00:00 11/12/2018 0 0 0
184:00:00 12/12/2018 0 0 0
185:00:00 1/12/2019 0 0 0
186:00:00 2/12/2019 0 0 0
187:00:00 3/12/2019 0 0 0
188:00:00 4/12/2019 0 0 0
189:00:00 5/12/2019 0 0 0
190:00:00 6/12/2019 0 0 0
191:00:00 7/12/2019 0 0 0
192:00:00 8/12/2019 0 0 0
193:00:00 9/12/2019 0 0 0
194:00:00 10/12/2019 0 0 0
195:00:00 11/12/2019 0 0 0
196:00:00 12/12/2019 0 0 0
197:00:00 1/12/2020 0 0 0
198:00:00 2/12/2020 0 0 0
199:00:00 3/12/2020 0 0 0
200:00:00 4/12/2020 0 0 0
201:00:00 5/12/2020 0 0 0
202:00:00 6/12/2020 0 0 0
203:00:00 7/12/2020 0 0 0
204:00:00 8/12/2020 0 0 0
205:00:00 9/12/2020 0 0 0
206:00:00 10/12/2020 0 0 0
207:00:00 11/12/2020 0 0 0
208:00:00 12/12/2020 0 0 0
209:00:00 1/12/2021 0 0 0
210:00:00 2/12/2021 0 0 0
211:00:00 3/12/2021 0 0 0
212:00:00 4/12/2021 0 0 0
213:00:00 5/12/2021 0 0 0
214:00:00 6/12/2021 0 0 0
215:00:00 7/12/2021 0 0 0
216:00:00 8/12/2021 0 0 0
217:00:00 9/12/2021 0 0 0
218:00:00 10/12/2021 0 0 0
219:00:00 11/12/2021 0 0 0
220:00:00 12/12/2021 0 0 0
221:00:00 1/12/2022 0 0 0
222:00:00 2/12/2022 0 0 0
223:00:00 3/12/2022 0 0 0
224:00:00 4/12/2022 0 0 0
225:00:00 5/12/2022 0 0 0
226:00:00 6/12/2022 0 0 0
227:00:00 7/12/2022 0 0 0
228:00:00 8/12/2022 0 0 0
229:00:00 9/12/2022 0 0 0
230:00:00 10/12/2022 0 0 0
231:00:00 11/12/2022 0 0 0
232:00:00 12/12/2022 0 0 0
233:00:00 1/12/2023 0 0 0
234:00:00 2/12/2023 0 0 0
235:00:00 3/12/2023 0 0 0
236:00:00 4/12/2023 0 0 0
237:00:00 5/12/2023 0 0 0
238:00:00 6/12/2023 0 0 0
239:00:00 7/12/2023 0 0 0
240:00:00 8/12/2023 0 0 0
241:00:00 9/12/2023 0 0 0
242:00:00 10/12/2023 0 0 0
243:00:00 11/12/2023 0 0 0
244:00:00 12/12/2023 0 0 0
245:00:00 1/12/2024 0 0 0
246:00:00 2/12/2024 0 0 0
247:00:00 3/12/2024 0 0 0
248:00:00 4/12/2024 0 0 0
249:00:00 5/12/2024 0 0 0
250:00:00 6/12/2024 0 0 0
251:00:00 7/12/2024 0 0 0
252:00:00 8/12/2024 0 0 0
253:00:00 9/12/2024 0 0 0
254:00:00 10/12/2024 0 0 0
255:00:00 11/12/2024 0 0 0
256:00:00 12/12/2024 0 0 0
257:00:00 1/12/2025 0 0 0
258:00:00 2/12/2025 0 0 0
259:00:00 3/12/2025 0 0 0
260:00:00 4/12/2025 0 0 0
261:00:00 5/12/2025 0 0 0
262:00:00 6/12/2025 0 0 0
263:00:00 7/12/2025 0 0 0
264:00:00 8/12/2025 0 0 0
265:00:00 9/12/2025 0 0 0
266:00:00 10/12/2025 0 0 0
267:00:00 11/12/2025 0 0 0
268:00:00 12/12/2025 0 0 0
269:00:00 1/12/2026 0 0 0
270:00:00 2/12/2026 0 0 0
271:00:00 3/12/2026 0 0 0
272:00:00 4/12/2026 0 0 0
273:00:00 5/12/2026 0 0 0
274:00:00 6/12/2026 0 0 0
275:00:00 7/12/2026 0 0 0
276:00:00 8/12/2026 0 0 0
277:00:00 9/12/2026 0 0 0
278:00:00 10/12/2026 0 0 0
279:00:00 11/12/2026 0 0 0
280:00:00 12/12/2026 0 0 0
281:00:00 1/12/2027 0 0 0
282:00:00 2/12/2027 0 0 0
283:00:00 3/12/2027 0 0 0
284:00:00 4/12/2027 0 0 0
285:00:00 5/12/2027 0 0 0
286:00:00 6/12/2027 0 0 0
287:00:00 7/12/2027 0 0 0
288:00:00 8/12/2027 0 0 0
289:00:00 9/12/2027 0 0 0
290:00:00 10/12/2027 0 0 0
291:00:00 11/12/2027 0 0 0
292:00:00 12/12/2027 0 0 0
293:00:00 1/12/2028 0 0 0
294:00:00 2/12/2028 0 0 0
295:00:00 3/12/2028 0 0 0
296:00:00 4/12/2028 0 0 0
297:00:00 5/12/2028 0 0 0
298:00:00 6/12/2028 0 0 0
299:00:00 7/12/2028 0 0 0
300:00:00 8/12/2028 0 0 0
301:00:00 9/12/2028 0 0 0
302:00:00 10/12/2028 0 0 0
303:00:00 11/12/2028 0 0 0
304:00:00 12/12/2028 0 0 0
305:00:00 1/12/2029 0 0 0
306:00:00 2/12/2029 0 0 0
307:00:00 3/12/2029 0 0 0
308:00:00 4/12/2029 0 0 0
309:00:00 5/12/2029 0 0 0
310:00:00 6/12/2029 0 0 0
311:00:00 7/12/2029 0 0 0
312:00:00 8/12/2029 0 0 0
313:00:00 9/12/2029 0 0 0
314:00:00 10/12/2029 0 0 0
315:00:00 11/12/2029 0 0 0
316:00:00 12/12/2029 0 0 0
317:00:00 1/12/1930 0 0 0
318:00:00 2/12/1930 0 0 0
319:00:00 3/12/1930 0 0 0
320:00:00 4/12/1930 0 0 0
321:00:00 5/12/1930 0 0 0
322:00:00 6/12/1930 0 0 0
323:00:00 7/12/1930 0 0 0
324:00:00 8/12/1930 0 0 0
325:00:00 9/12/1930 0 0 0
326:00:00 10/12/1930 0 0 0
327:00:00 11/12/1930 0 0 0
328:00:00 12/12/1930 0 0 0
329:00:00 1/12/1931 0 0 0
330:00:00 2/12/1931 0 0 0
331:00:00 3/12/1931 0 0 0
332:00:00 4/12/1931 0 0 0
333:00:00 5/12/1931 0 0 0
334:00:00 6/12/1931 0 0 0
335:00:00 7/12/1931 0 0 0
336:00:00 8/12/1931 0 0 0
337:00:00 9/12/1931 0 0 0
338:00:00 10/12/1931 0 0 0
339:00:00 11/12/1931 0 0 0
340:00:00 12/12/1931 0 0 0
341:00:00 1/12/1932 0 0 0
342:00:00 2/12/1932 0 0 0
343:00:00 3/12/1932 0 0 0
344:00:00 4/12/1932 0 0 0
345:00:00 5/12/1932 0 0 0
346:00:00 6/12/1932 0 0 0
347:00:00 7/12/1932 0 0 0
348:00:00 8/12/1932 0 0 0
349:00:00 9/12/1932 0 0 0
350:00:00 10/12/1932 0 0 0
351:00:00 11/12/1932 0 0 0
352:00:00 12/12/1932 0 0 0
353:00:00 1/12/1933 0 0 0
354:00:00 2/12/1933 0 0 0
355:00:00 3/12/1933 0 0 0
356:00:00 4/12/1933 0 0 0
357:00:00 5/12/1933 0 0 0
358:00:00 6/12/1933 0 0 0
359:00:00 7/12/1933 0 0 0
360:00:00 8/12/1933 0 0 0
361:00:00 9/12/1933 0 0 0
362:00:00 10/12/1933 0 0 0
363:00:00 11/12/1933 0 0 0
364:00:00 12/12/1933 0 0 0
365:00:00 1/12/1934 0 0 0
366:00:00 2/12/1934 0 0 0
367:00:00 3/12/1934 0 0 0
368:00:00 4/12/1934 0 0 0
369:00:00 5/12/1934 0 0 0
370:00:00 6/12/1934 0 0 0
371:00:00 7/12/1934 0 0 0
372:00:00 8/12/1934 0 0 0
373:00:00 9/12/1934 0 0 0
374:00:00 10/12/1934 0 0 0
375:00:00 11/12/1934 0 0 0
376:00:00 12/12/1934 0 0 0
377:00:00 1/12/1935 0 0 0
378:00:00 2/12/1935 0 0 0
379:00:00 3/12/1935 0 0 0
380:00:00 4/12/1935 0 0 0
381:00:00 5/12/1935 0 0 0
382:00:00 6/12/1935 0 0 0
383:00:00 7/12/1935 0 0 0
384:00:00 8/12/1935 0 0 0
385:00:00 9/12/1935 0 0 0
386:00:00 10/12/1935 0 0 0
387:00:00 11/12/1935 0 0 0
388:00:00 12/12/1935 0 0 0
389:00:00 1/12/1936 0 0 0
390:00:00 2/12/1936 0 0 0
391:00:00 3/12/1936 0 0 0
392:00:00 4/12/1936 0 0 0
393:00:00 5/12/1936 0 0 0
394:00:00 6/12/1936 0 0 0
395:00:00 7/12/1936 0 0 0
396:00:00 8/12/1936 0 0 0
397:00:00 9/12/1936 0 0 0
398:00:00 10/12/1936 0 0 0
399:00:00 11/12/1936 0 0 0
400:00:00 12/12/1936 0 0 0
401:00:00 1/12/1937 0 0 0
402:00:00 2/12/1937 0 0 0
403:00:00 3/12/1937 0 0 0
404:00:00 4/12/1937 0 0 0
405:00:00 5/12/1937 0 0 0
406:00:00 6/12/1937 0 0 0
407:00:00 7/12/1937 0 0 0
408:00:00 8/12/1937 0 0 0
409:00:00 9/12/1937 0 0 0
410:00:00 10/12/1937 0 0 0
411:00:00 11/12/1937 0 0 0
412:00:00 12/12/1937 0 0 0
413:00:00 1/12/1938 0 0 0
414:00:00 2/12/1938 0 0 0
415:00:00 3/12/1938 0 0 0
416:00:00 4/12/1938 0 0 0
417:00:00 5/12/1938 0 0 0
418:00:00 6/12/1938 0 0 0
419:00:00 7/12/1938 0 0 0
420:00:00 8/12/1938 0 0 0
421:00:00 9/12/1938 0 0 0
422:00:00 10/12/1938 0 0 0
423:00:00 11/12/1938 0 0 0
424:00:00 12/12/1938 0 0 0
425:00:00 1/12/1939 0 0 0
426:00:00 2/12/1939 0 0 0
427:00:00 3/12/1939 0 0 0
428:00:00 4/12/1939 0 0 0
429:00:00 5/12/1939 0 0 0
430:00:00 6/12/1939 0 0 0
431:00:00 7/12/1939 0 0 0
432:00:00 8/12/1939 0 0 0
433:00:00 9/12/1939 0 0 0
434:00:00 10/12/1939 0 0 0
435:00:00 11/12/1939 0 0 0
436:00:00 12/12/1939 0 0 0
437:00:00 1/12/1940 0 0 0
438:00:00 2/12/1940 0 0 0
439:00:00 3/12/1940 0 0 0
440:00:00 4/12/1940 0 0 0
441:00:00 5/12/1940 0 0 0
442:00:00 6/12/1940 0 0 0
443:00:00 7/12/1940 0 0 0
444:00:00 8/12/1940 0 0 0
445:00:00 9/12/1940 0 0 0
446:00:00 10/12/1940 0 0 0
447:00:00 11/12/1940 0 0 0
448:00:00 12/12/1940 0 0 0
449:00:00 1/12/1941 0 0 0
450:00:00 2/12/1941 0 0 0
451:00:00 3/12/1941 0 0 0
452:00:00 4/12/1941 0 0 0
453:00:00 5/12/1941 0 0 0
454:00:00 6/12/1941 0 0 0
455:00:00 7/12/1941 0 0 0
456:00:00 8/12/1941 0 0 0
457:00:00 9/12/1941 0 0 0
458:00:00 10/12/1941 0 0 0
459:00:00 11/12/1941 0 0 0
460:00:00 12/12/1941 0 0 0
461:00:00 1/12/1942 0 0 0
462:00:00 2/12/1942 0 0 0
463:00:00 3/12/1942 0 0 0
464:00:00 4/12/1942 0 0 0
465:00:00 5/12/1942 0 0 0
466:00:00 6/12/1942 0 0 0
467:00:00 7/12/1942 0 0 0
468:00:00 8/12/1942 0 0 0
469:00:00 9/12/1942 0 0 0
470:00:00 10/12/1942 0 0 0
471:00:00 11/12/1942 0 0 0
472:00:00 12/12/1942 0 0 0
473:00:00 1/12/1943 0 0 0
474:00:00 2/12/1943 0 0 0
475:00:00 3/12/1943 0 0 0
476:00:00 4/12/1943 0 0 0
477:00:00 5/12/1943 0 0 0
478:00:00 6/12/1943 0 0 0
479:00:00 7/12/1943 0 0 0
480:00:00 8/12/1943 0 0 0
481:00:00 9/12/1943 0 0 0
482:00:00 10/12/1943 0 0 0
483:00:00 11/12/1943 0 0 0
484:00:00 12/12/1943 0 0 0
485:00:00 1/12/1944 0 0 0
486:00:00 2/12/1944 0 0 0
487:00:00 3/12/1944 0 0 0
488:00:00 4/12/1944 0 0 0
489:00:00 5/12/1944 0 0 0
490:00:00 6/12/1944 0 0 0
491:00:00 7/12/1944 0 0 0
492:00:00 8/12/1944 0 0 0
493:00:00 9/12/1944 0 0 0
494:00:00 10/12/1944 0 0 0
495:00:00 11/12/1944 0 0 0
496:00:00 12/12/1944 0 0 0
497:00:00 1/12/1945 0 0 0
498:00:00 2/12/1945 0 0 0
499:00:00 3/12/1945 0 0 0
With Assumed coupon of 4.291
0 CPY
Net
Notional Coupon
per date Balance Balance Rate Principal Interest
0 8/1/2003 114,400,000.00 0
1 9/12/2003 114,400,000.00 0 4.291 - 409,075.33
2 10/12/2003 114,400,000.00 0 4.291 - 409,075.33
3 11/12/2003 114,400,000.00 0 4.291 - 409,075.33
4 12/12/2003 114,400,000.00 0 4.291 - 409,075.33
5 1/12/2004 114,400,000.00 0 4.291 - 409,075.33
6 2/12/2004 114,400,000.00 0 4.291 - 409,075.33
7 3/12/2004 114,400,000.00 0 4.291 - 409,075.33
8 4/12/2004 114,400,000.00 0 4.291 - 409,075.33
9 5/12/2004 114,400,000.00 0 4.291 - 409,075.33
10 6/12/2004 114,400,000.00 0 4.291 - 409,075.33
11 7/12/2004 114,400,000.00 0 4.291 - 409,075.33
12 8/12/2004 114,400,000.00 0 4.291 - 409,075.33
13 9/12/2004 114,400,000.00 0 4.291 - 409,075.33
14 10/12/2004 114,400,000.00 0 4.291 - 409,075.33
15 11/12/2004 114,400,000.00 0 4.291 - 409,075.33
16 12/12/2004 114,400,000.00 0 4.291 - 409,075.33
17 1/12/2005 114,400,000.00 0 4.291 - 409,075.33
18 2/12/2005 114,400,000.00 0 4.291 - 409,075.33
19 3/12/2005 114,400,000.00 0 4.291 - 409,075.33
20 4/12/2005 114,400,000.00 0 4.291 - 409,075.33
21 5/12/2005 114,400,000.00 0 4.291 - 409,075.33
22 6/12/2005 114,400,000.00 0 4.291 - 409,075.33
23 7/12/2005 114,400,000.00 0 4.291 - 409,075.33
24 8/12/2005 114,400,000.00 0 4.291 - 409,075.33
25 9/12/2005 114,400,000.00 0 4.291 - 409,075.33
26 10/12/2005 114,400,000.00 0 4.291 - 409,075.33
27 11/12/2005 114,400,000.00 0 4.291 - 409,075.33
28 12/12/2005 114,400,000.00 0 4.291 - 409,075.33
29 1/12/2006 114,400,000.00 0 4.291 - 409,075.33
30 2/12/2006 114,400,000.00 0 4.291 - 409,075.33
31 3/12/2006 114,400,000.00 0 4.291 - 409,075.33
32 4/12/2006 114,400,000.00 0 4.291 - 409,075.33
33 5/12/2006 114,400,000.00 0 4.291 - 409,075.33
34 6/12/2006 114,400,000.00 0 4.291 - 409,075.33
35 7/12/2006 114,400,000.00 0 4.291 - 409,075.33
36 8/12/2006 114,400,000.00 0 4.291 - 409,075.33
37 9/12/2006 114,400,000.00 0 4.291 - 409,075.33
38 10/12/2006 114,400,000.00 0 4.291 - 409,075.33
39 11/12/2006 114,400,000.00 0 4.291 - 409,075.33
40 12/12/2006 114,400,000.00 0 4.291 - 409,075.33
41 1/12/2007 114,400,000.00 0 4.291 - 409,075.33
42 2/12/2007 114,400,000.00 0 4.291 - 409,075.33
43 3/12/2007 114,400,000.00 0 4.291 - 409,075.33
44 4/12/2007 114,400,000.00 0 4.291 - 409,075.33
45 5/12/2007 114,400,000.00 0 4.291 - 409,075.33
46 6/12/2007 114,400,000.00 0 4.291 - 409,075.33
47 7/12/2007 114,400,000.00 0 4.291 - 409,075.33
48 8/12/2007 114,400,000.00 0 4.291 - 409,075.33
49 9/12/2007 114,400,000.00 0 4.291 - 409,075.33
50 10/12/2007 114,400,000.00 0 4.291 - 409,075.33
51 11/12/2007 114,400,000.00 0 4.291 - 409,075.33
52 12/12/2007 114,400,000.00 0 4.291 - 409,075.33
53 1/12/2008 114,400,000.00 0 4.291 - 409,075.33
54 2/12/2008 114,400,000.00 0 4.291 - 409,075.33
55 3/12/2008 114,400,000.00 0 4.291 - 409,075.33
56 4/12/2008 114,400,000.00 0 4.291 - 409,075.33
57 5/12/2008 101,916,007.15 0 4.291 12,483,992.85 409,075.33
58 6/12/2008 100,728,895.98 0 4.291 1,187,111.17 364,434.66
59 7/12/2008 41,257,378.50 0 4.291 59,471,517.47 360,189.74
60 8/12/2008 40,153,037.97 0 4.291 1,104,340.53 147,529.51
61 9/12/2008 39,038,246.03 0 4.291 1,114,791.94 143,580.57
62 10/12/2008 37,826,227.42 0 4.291 1,212,018.61 139,594.26
63 11/12/2008 36,700,161.58 0 4.291 1,126,065.84 135,260.28
64 12/12/2008 35,477,174.23 0 4.291 1,222,987.35 131,233.66
65 1/12/2009 34,339,726.19 0 4.291 1,137,448.04 126,860.46
66 2/12/2009 33,196,769.17 0 4.291 1,142,957.02 122,793.14
67 3/12/2009 31,775,490.58 0 4.291 1,421,278.59 118,706.11
68 4/12/2009 30,620,097.23 0 4.291 1,155,393.36 113,623.86
69 5/12/2009 17,458,536.06 0 4.291 13,161,561.17 109,492.36
70 6/12/2009 16,397,907.07 0 4.291 1,060,628.99 62,428.82
71 7/12/2009 15,243,702.51 0 4.291 1,154,204.56 58,636.18
72 8/12/2009 14,172,284.61 0 4.291 1,071,417.91 54,508.94
73 9/12/2009 13,095,649.13 0 4.291 1,076,635.47 50,677.73
74 10/12/2009 11,925,870.19 0 4.291 1,169,778.95 46,827.86
75 11/12/2009 10,838,291.18 0 4.291 1,087,579.00 42,644.92
76 12/12/2009 9,657,864.20 0 4.291 1,180,426.98 38,755.92
77 1/12/2010 8,559,235.94 0 4.291 1,098,628.26 34,534.91
78 2/12/2010 7,455,256.88 0 4.291 1,103,979.06 30,606.40
79 3/12/2010 6,084,816.07 0 4.291 1,370,440.81 26,658.76
80 4/12/2010 4,968,774.58 0 4.291 1,116,041.49 21,758.29
81 5/12/2010 3,760,653.96 0 4.291 1,208,120.61 17,767.51
82 6/12/2010 - 0 4.291 3,760,653.96 13,447.47
------------- -------------
Tot als: 114,400,000.00 25,829,846.33
Principal Principal Interest Interest
Short Shortfall Principal Short Shortfall
per Cashflow Fall Delta Writedown Fall Delta
0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
409,075.33 0 0 0 0 0
12,893,068.19 0 0 0 0 0
1,551,545.82 0 0 0 0 0
59,831,707.22 0 0 0 0 0
1,251,870.04 0 0 0 0 0
1,258,372.51 0 0 0 0 0
1,351,612.87 0 0 0 0 0
1,261,326.12 0 0 0 0 0
1,354,221.01 0 0 0 0 0
1,264,308.51 0 0 0 0 0
1,265,750.16 0 0 0 0 0
1,539,984.70 0 0 0 0 0
1,269,017.21 0 0 0 0 0
13,271,053.53 0 0 0 0 0
1,123,057.80 0 0 0 0 0
1,212,840.74 0 0 0 0 0
1,125,926.85 0 0 0 0 0
1,127,313.20 0 0 0 0 0
1,216,606.81 0 0 0 0 0
1,130,223.93 0 0 0 0 0
1,219,182.91 0 0 0 0 0
1,133,163.17 0 0 0 0 0
1,134,585.46 0 0 0 0 0
1,397,099.56 0 0 0 0 0
1,137,799.78 0 0 0 0 0
1,225,888.12 0 0 0 0 0
3,774,101.44 0 0 0 0 0
-------------
Tot 140,229,846.33