.
.
.
EXHIBIT 99.1
Loan No Index Type Original Balance Current Balance Cut Off Date
------- ---------- ---------------- --------------- ------------
82517897 LIBOR 1 M 343,800.00 343,800.00 12/1/2003
82748500 LIBOR 1 M 483,000.00 483,000.00 12/1/2003
200376234 LIBOR 1 M 515,000.00 515,000.00 12/1/2003
82709106 LIBOR 1 M 620,000.00 620,000.00 12/1/2003
200312056 LIBOR 1 M 620,000.00 620,000.00 12/1/2003
82673708 LIBOR 1 M 650,000.00 650,000.00 12/1/2003
82394305 LIBOR 1 M 880,000.00 880,000.00 12/1/2003
82759440 LIBOR 1 M 1,000,000.00 1,000,000.00 12/1/2003
108399148 LIBOR 1 M 600,000.00 599,749.43 12/1/2003
108676008 LIBOR 1 M 1,000,000.00 100,000.00 12/1/2003
82478694 LIBOR 6 M 240,000.00 236,842.46 12/1/2003
82567835 LIBOR 6 M 129,000.00 128,401.02 12/1/2003
82610981 LIBOR 6 M 800,000.00 799,999.99 12/1/2003
82503418 LIBOR 6 M 531,500.00 531,499.99 12/1/2003
82678038 LIBOR 6 M 230,250.00 229,750.00 12/1/2003
82725417 LIBOR 6 M 600,000.00 600,000.00 12/1/2003
200265940 LIBOR 6 M 650,000.00 649,622.92 12/1/2003
200322733 LIBOR 6 M 204,000.00 202,440.50 12/1/2003
200276723 LIBOR 6 M 88,500.00 88,500.00 12/1/2003
82694019 LIBOR 6 M 200,000.00 199,863.78 12/1/2003
82591090 LIBOR 6 M 188,300.00 188,300.00 12/1/2003
82776170 LIBOR 6 M 142,500.00 142,499.99 12/1/2003
82656307 LIBOR 6 M 270,000.00 270,000.00 12/1/2003
200122737 LIBOR 6 M 400,000.00 400,000.00 12/1/2003
82651399 LIBOR 6 M 249,600.00 249,600.00 12/1/2003
82571464 LIBOR 6 M 420,000.00 420,000.00 12/1/2003
108699059 LIBOR 6 M 219,000.00 219,000.00 12/1/2003
108699554 LIBOR 6 M 317,000.00 317,000.00 12/1/2003
82638966 LIBOR 6 M 202,000.00 202,000.00 12/1/2003
200385714 LIBOR 6 M 110,200.00 110,200.00 12/1/2003
82662958 LIBOR 6 M 145,000.00 144,429.24 12/1/2003
82667320 LIBOR 6 M 200,400.00 200,400.00 12/1/2003
82667338 LIBOR 6 M 165,000.00 165,000.00 12/1/2003
82657693 LIBOR 6 M 88,400.00 88,400.00 12/1/2003
82673419 LIBOR 6 M 128,000.00 127,799.99 12/1/2003
82669326 LIBOR 6 M 568,000.00 563,000.00 12/1/2003
82187170 LIBOR 6 M 218,000.00 218,000.00 12/1/2003
82647959 LIBOR 6 M 315,000.00 314,320.31 12/1/2003
200389302 LIBOR 6 M 775,600.00 775,600.00 12/1/2003
200388676 LIBOR 6 M 262,500.00 262,500.00 12/1/2003
200386902 LIBOR 6 M 422,800.00 422,800.00 12/1/2003
82654286 LIBOR 6 M 250,000.00 249,999.98 12/1/2003
82675315 LIBOR 6 M 185,000.00 185,000.00 12/1/2003
82649898 LIBOR 6 M 143,900.00 143,297.31 12/1/2003
82186792 LIBOR 6 M 304,000.00 303,999.98 12/1/2003
200373363 LIBOR 6 M 148,400.00 148,400.00 12/1/2003
82677576 LIBOR 6 M 367,500.00 367,500.00 12/1/2003
200378602 LIBOR 6 M 337,500.00 337,500.00 12/1/2003
82682451 LIBOR 6 M 309,800.00 306,799.99 12/1/2003
82681768 LIBOR 6 M 195,000.00 195,000.00 12/1/2003
82680240 LIBOR 6 M 68,000.00 67,699.75 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
------- -------------- ---------- ------------ ------------ ------------ ----------------
82517897 3.000 2.625 860.00 1.875 12 10/22/2003
82748500 2.625 2.250 1,057.00 1.500 12 10/20/2003
200376234 3.000 2.625 1,288.00 1.875 12 10/24/2003
82709106 3.000 2.625 1,550.00 1.875 12 10/17/2003
200312056 2.875 2.500 1,485.00 1.750 12 10/27/2003
82673708 3.000 2.625 1,625.00 1.875 12 10/9/2003
82394305 2.625 2.250 1,925.00 1.500 12 10/16/2003
82759440 2.625 2.250 2,188.00 1.500 12 10/29/2003
108399148 2.750 2.375 1,375.00 1.625 11.75 7/29/2003
108676008 3.375 3.000 2,812.00 1.875 12 7/3/2003
82478694 3.000 2.625 594.61 1.875 12 9/4/2003
82567835 3.000 2.625 322.50 1.875 12 9/29/2003
82610981 3.125 2.750 2,083.33 1.875 12 10/10/2003
82503418 3.125 2.750 1,384.12 2.000 12 10/6/2003
82678038 3.125 2.750 599.61 2.000 12 9/29/2003
82725417 2.875 2.500 1,437.50 1.750 12 10/8/2003
200265940 3.250 2.875 1,760.42 2.000 12 10/3/2003
200322733 3.125 2.750 531.25 2.000 12 9/29/2003
200276723 3.250 2.875 239.69 2.000 12 10/6/2003
82694019 3.125 2.750 520.83 2.000 12 10/10/2003
82591090 3.250 2.875 509.98 2.000 12 10/8/2003
82776170 3.125 2.750 371.09 2.000 12 10/20/2003
82656307 3.125 2.750 703.13 2.000 12 10/2/2003
200122737 3.125 2.750 1,041.67 2.000 12 9/23/2003
82651399 3.125 2.750 650.00 2.000 12 10/10/2003
82571464 3.000 2.625 1,050.00 1.875 12 10/9/2003
108699059 3.125 2.750 570.31 2.125 12 7/25/2003
108699554 3.000 2.625 792.50 1.875 11.75 7/11/2003
82638966 3.250 2.875 547.00 2.000 12 10/22/2003
200385714 3.125 2.750 287.00 1.875 12 10/21/2003
82662958 3.125 2.750 378.00 2.000 12 10/3/2003
82667320 3.125 2.750 522.00 1.875 12 10/21/2003
82667338 3.125 2.750 430.00 2.000 12 10/17/2003
82657693 3.000 2.625 221.00 1.875 12 10/1/2003
82673419 3.125 2.750 333.00 2.000 12 10/6/2003
82669326 3.000 2.625 1,420.00 1.750 12 10/20/2003
82187170 3.250 2.875 590.00 2.000 12 10/13/2003
82647959 3.125 2.750 820.00 2.000 12 10/15/2003
200389302 3.250 2.875 2,101.00 2.000 12 10/23/2003
200388676 3.000 2.625 656.00 1.875 12 10/8/2003
200386902 3.125 2.750 1,101.00 1.875 12 10/21/2003
82654286 3.125 2.750 651.00 2.000 12 10/14/2003
82675315 3.125 2.750 482.00 1.875 12 10/24/2003
82649898 3.125 2.750 375.00 2.000 12 10/6/2003
82186792 2.875 2.500 728.00 1.875 12 6/30/2003
200373363 3.250 2.875 402.00 2.000 12 10/22/2003
82677576 3.000 2.625 919.00 1.875 12 10/17/2003
200378602 3.000 2.625 844.00 1.875 12 10/15/2003
82682451 3.125 2.750 807.00 2.000 12 10/16/2003
82681768 3.000 2.625 488.00 1.875 12 10/3/2003
82680240 3.000 2.625 170.00 1.875 12 9/25/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
------- ------------------ ------------- ------------ ------------- -------------
82517897 12/1/2003 11/1/2033 89.30 89.30 PD
82748500 12/1/2003 11/1/2033 58.33 58.33 SF
200376234 12/1/2003 11/1/2033 73.47 73.47 SF
82709106 12/1/2003 11/1/2033 71.26 71.26 SF
200312056 12/1/2003 11/1/2033 80.00 80.00 SF
82673708 12/1/2003 11/1/2033 52.00 52.00 LC
82394305 12/1/2003 11/1/2033 71.26 71.26 SF
82759440 12/1/2003 11/1/2033 42.35 42.35 SF
108399148 9/1/2003 8/1/2033 64.94 64.94 SF
108676008 9/1/2003 8/1/2033 50.00 50.00 SF
82478694 11/1/2003 10/1/2033 77.42 77.42 SF
82567835 12/1/2003 11/1/2033 71.67 71.67 SF
82610981 12/1/2003 11/1/2033 80.00 91.43 PD
82503418 12/1/2003 11/1/2033 59.52 59.52 SF
82678038 12/1/2003 11/1/2033 75.00 75.00 SF
82725417 12/1/2003 11/1/2033 47.06 47.06 SF
200265940 12/1/2003 11/1/2033 59.91 59.91 SF
200322733 11/1/2003 10/1/2033 51.13 51.13 PD
200276723 12/1/2003 11/1/2033 75.00 75.00 SF
82694019 12/1/2003 11/1/2033 68.97 68.97 LC
82591090 12/1/2003 11/1/2033 76.86 76.86 PD
82776170 12/1/2003 11/1/2033 75.00 75.00 PD
82656307 12/1/2003 11/1/2033 72.97 72.97 SF
200122737 11/1/2003 10/1/2033 53.33 53.33 LC
82651399 12/1/2003 11/1/2033 58.25 58.25 SF
82571464 12/1/2003 11/1/2033 62.69 62.69 SF
108699059 8/1/2003 7/1/2033 85.88 85.88 PD
108699554 9/1/2003 8/1/2033 77.32 77.32 SF
82638966 12/1/2003 11/1/2033 70.88 70.88 PD
200385714 12/1/2003 11/1/2033 79.86 79.86 SF
82662958 11/1/2003 10/1/2033 65.91 65.91 SF
82667320 12/1/2003 11/1/2033 72.35 72.35 PD
82667338 12/1/2003 11/1/2033 75.00 75.00 SF
82657693 12/1/2003 11/1/2033 70.72 70.72 SF
82673419 12/1/2003 11/1/2033 42.67 42.67 SF
82669326 12/1/2003 11/1/2033 46.56 46.56 SF
82187170 12/1/2003 11/1/2033 66.06 66.06 PA
82647959 12/1/2003 11/1/2033 70.00 70.00 PD
200389302 12/1/2003 11/1/2033 80.00 80.00 PD
200388676 12/1/2003 11/1/2033 75.00 75.00 SF
200386902 12/1/2003 11/1/2033 78.30 78.30 SF
82654286 12/1/2003 11/1/2033 71.43 71.43 PD
82675315 12/1/2003 11/1/2033 53.78 53.78 PD
82649898 12/1/2003 11/1/2033 73.80 73.79 SF
82186792 8/1/2003 7/1/2033 57.91 57.90 SF
200373363 12/1/2003 11/1/2033 70.00 70.00 SF
82677576 12/1/2003 11/1/2033 75.00 75.00 PD
200378602 12/1/2003 11/1/2033 75.00 75.00 PD
82682451 12/1/2003 11/1/2033 72.05 72.05 PD
82681768 12/1/2003 11/1/2033 75.88 75.88 SF
82680240 11/1/2003 10/1/2033 75.56 75.56 SF
Loan No Group
------- -----
82517897 1
82748500 1
200376234 1
82709106 1
200312056 1
82673708 1
82394305 1
82759440 1
108399148 1
108676008 1
82478694 1
82567835 1
82610981 1
82503418 1
82678038 1
82725417 1
200265940 1
200322733 1
200276723 1
82694019 1
82591090 1
82776170 1
82656307 1
200122737 1
82651399 1
82571464 1
108699059 1
108699554 1
82638966 1
200385714 1
82662958 1
82667320 1
82667338 1
82657693 1
82673419 1
82669326 1
82187170 1
82647959 1
200389302 1
200388676 1
200386902 1
82654286 1
82675315 1
82649898 1
82186792 1
200373363 1
82677576 1
200378602 1
82682451 1
82681768 1
82680240 1
Loan No Index Type Original Balance Current Balance Cut Off Date
------- ---------- ---------------- --------------- ------------
82679093 LIBOR 6 M 76,000.00 76,000.00 12/1/2003
200391241 LIBOR 6 M 236,000.00 235,323.23 12/1/2003
200360287 LIBOR 6 M 198,900.00 198,300.00 12/1/2003
200367456 LIBOR 6 M 159,900.00 159,800.00 12/1/2003
200369395 LIBOR 6 M 154,000.00 154,000.00 12/1/2003
200371441 LIBOR 6 M 167,200.00 167,200.00 12/1/2003
200364016 LIBOR 6 M 275,000.00 275,000.00 12/1/2003
82219288 LIBOR 6 M 147,000.00 143,978.93 12/1/2003
750059131 LIBOR 6 M 525,000.00 525,000.00 12/1/2003
82405739 LIBOR 6 M 772,000.00 772,000.00 12/1/2003
82391301 LIBOR 6 M 177,000.00 175,198.36 12/1/2003
82303140 LIBOR 6 M 553,500.00 553,500.00 12/1/2003
82264391 LIBOR 6 M 600,000.00 600,000.00 12/1/2003
82433004 LIBOR 6 M 345,100.00 343,822.31 12/1/2003
81916587 LIBOR 6 M 406,000.00 406,000.00 12/1/2003
81981862 LIBOR 6 M 180,500.00 178,994.75 12/1/2003
82247602 LIBOR 6 M 520,000.00 520,000.00 12/1/2003
82525965 LIBOR 6 M 194,000.00 194,000.00 12/1/2003
82519125 LIBOR 6 M 100,000.00 100,000.00 12/1/2003
82514381 LIBOR 6 M 50,000.00 50,000.00 12/1/2003
82415274 LIBOR 6 M 122,500.00 121,500.00 12/1/2003
82503251 LIBOR 6 M 568,000.00 568,000.00 12/1/2003
200466084 LIBOR 6 M 101,600.00 101,600.00 12/1/2003
82494410 LIBOR 6 M 575,000.00 575,000.00 12/1/2003
82476896 LIBOR 6 M 149,000.00 149,000.00 12/1/2003
82473661 LIBOR 6 M 58,000.00 58,000.00 12/1/2003
82466681 LIBOR 6 M 189,000.00 189,000.00 12/1/2003
82510298 LIBOR 6 M 256,000.00 256,000.00 12/1/2003
750061962 LIBOR 6 M 417,000.00 416,899.99 12/1/2003
200409795 LIBOR 6 M 199,000.00 198,999.99 12/1/2003
200405249 LIBOR 6 M 400,000.00 400,000.00 12/1/2003
200402683 LIBOR 6 M 220,000.00 220,000.00 12/1/2003
200411379 LIBOR 6 M 142,000.00 141,781.50 12/1/2003
200396190 LIBOR 6 M 917,000.00 917,000.00 12/1/2003
200392553 LIBOR 6 M 611,900.00 611,900.00 12/1/2003
200392538 LIBOR 6 M 450,000.00 450,000.00 12/1/2003
200402444 LIBOR 6 M 265,000.00 265,000.00 12/1/2003
200441293 LIBOR 6 M 100,000.00 100,000.00 12/1/2003
82793837 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
200319051 LIBOR 6 M 637,000.00 636,826.25 12/1/2003
200306611 LIBOR 6 M 1,000,000.00 1,000,000.00 12/1/2003
82696956 LIBOR 6 M 100,000.00 100,000.00 12/1/2003
200451110 LIBOR 6 M 190,400.00 190,100.00 12/1/2003
82046301 LIBOR 6 M 350,000.00 349,248.12 12/1/2003
82050741 LIBOR 6 M 164,300.00 164,300.00 12/1/2003
200446078 LIBOR 6 M 324,950.00 324,950.00 12/1/2003
200411114 LIBOR 6 M 389,250.00 389,250.00 12/1/2003
200391449 LIBOR 6 M 770,000.00 770,000.00 12/1/2003
200305480 LIBOR 6 M 308,500.00 308,500.00 12/1/2003
200422160 LIBOR 6 M 999,950.00 999,950.00 12/1/2003
200417301 LIBOR 6 M 213,000.00 213,000.00 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
------- -------------- ---------- ------------ ------------ ------------ ----------------
82679093 3.125 2.750 198.00 2.000 12 10/16/2003
200391241 3.125 2.750 615.00 2.000 12 10/17/2003
200360287 3.125 2.750 518.00 2.000 12 10/27/2003
200367456 3.125 2.750 416.00 2.000 12 10/15/2003
200369395 3.000 2.625 385.00 1.875 12 10/24/2003
200371441 3.125 2.750 435.00 2.000 12 10/16/2003
200364016 3.000 2.625 688.00 1.875 12 10/7/2003
82219288 3.000 2.625 368.00 1.875 12 7/2/2003
750059131 3.125 2.750 1,367.00 1.875 12 10/24/2003
82405739 3.000 2.625 1,930.00 1.750 12 10/16/2003
82391301 3.250 2.875 479.00 2.000 12 9/2/2003
82303140 3.000 2.625 1,384.00 1.875 12 10/17/2003
82264391 2.875 2.500 1,438.00 1.750 12 7/23/2003
82433004 3.000 2.625 863.00 1.750 12 9/9/2003
81916587 3.000 2.625 1,015.00 2.000 12 6/27/2003
81981862 2.875 2.500 432.00 1.875 12 7/3/2003
82247602 3.125 2.750 1,354.00 2.000 12 7/3/2003
82525965 3.125 2.750 505.00 2.000 12 10/3/2003
82519125 3.125 2.750 260.00 2.000 12 10/10/2003
82514381 3.125 2.750 130.00 2.000 12 10/9/2003
82415274 3.125 2.750 319.00 2.000 12 10/14/2003
82503251 3.125 2.750 1,479.00 2.000 12 10/10/2003
200466084 3.250 2.875 275.00 2.000 12 10/30/2003
82494410 2.875 2.500 1,378.00 1.750 12 10/2/2003
82476896 3.125 2.750 388.00 2.000 12 10/10/2003
82473661 3.000 2.625 145.00 1.875 12 10/6/2003
82466681 3.000 2.625 472.00 1.875 12 8/14/2003
82510298 3.125 2.750 667.00 2.000 12 10/2/2003
750061962 3.250 2.875 1,129.00 2.000 12 10/21/2003
200409795 2.875 2.500 477.00 1.750 12 10/2/2003
200405249 3.125 2.750 1,042.00 2.000 12 10/27/2003
200402683 3.250 2.875 596.00 2.000 12 10/24/2003
200411379 3.125 2.750 370.00 1.875 12 10/29/2003
200396190 3.125 2.750 2,388.00 1.875 12 10/27/2003
200392553 3.125 2.750 1,593.00 2.000 12 10/23/2003
200392538 3.125 2.750 1,172.00 1.875 12 10/22/2003
200402444 3.125 2.750 690.00 2.000 12 10/14/2003
200441293 3.250 2.875 271.00 2.000 12 10/21/2003
82793837 3.250 2.875 542.00 2.000 12 10/21/2003
200319051 3.125 2.750 1,659.00 2.000 12 9/29/2003
200306611 3.250 2.875 2,708.00 2.000 12 10/21/2003
82696956 3.125 2.750 260.00 2.000 12 10/17/2003
200451110 3.250 2.875 516.00 2.000 12 10/24/2003
82046301 3.000 2.625 875.00 1.875 12 7/3/2003
82050741 3.125 2.750 428.00 2.000 12 7/3/2003
200446078 3.125 2.750 846.00 1.875 12 10/28/2003
200411114 3.250 2.875 1,054.00 2.000 12 10/21/2003
200391449 3.250 2.875 2,085.00 2.000 12 10/27/2003
200305480 3.125 2.750 803.00 2.000 12 9/26/2003
200422160 3.125 2.750 2,604.00 1.875 12 10/28/2003
200417301 3.000 2.625 532.00 1.875 12 10/15/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
- --------- ------------------ ------------- ------------ ------------- -------------
82679093 12/1/2003 11/1/2033 76.77 76.77 SF
200391241 12/1/2003 11/1/2033 59.75 59.75 PD
200360287 12/1/2003 11/1/2033 62.16 62.16 PD
200367456 12/1/2003 11/1/2033 79.99 79.99 PD
200369395 12/1/2003 11/1/2033 59.23 59.23 SF
200371441 12/1/2003 11/1/2033 80.00 80.00 PD
200364016 12/1/2003 11/1/2033 71.43 71.43 SF
82219288 9/1/2003 8/1/2033 73.50 73.50 SF
750059131 12/1/2003 11/1/2033 66.46 66.46 SF
82405739 12/1/2003 11/1/2033 67.72 67.72 SF
82391301 11/1/2003 10/1/2033 53.64 53.64 SF
82303140 12/1/2003 11/1/2033 79.07 79.07 PD
82264391 9/1/2003 8/1/2033 79.47 79.47 SF
82433004 11/1/2003 10/1/2033 62.75 62.75 SF
81916587 8/1/2003 7/1/2033 70.00 70.00 SF
81981862 9/1/2003 8/1/2033 75.21 75.21 SF
82247602 9/1/2003 8/1/2033 59.09 59.09 SF
82525965 12/1/2003 11/1/2033 74.05 74.05 SF
82519125 12/1/2003 11/1/2033 80.00 80.00 SF
82514381 12/1/2003 11/1/2033 75.76 75.76 SF
82415274 12/1/2003 11/1/2033 76.09 76.09 SF
82503251 12/1/2003 11/1/2033 76.24 76.24 SF
200466084 12/1/2003 11/1/2033 80.00 80.00 PD
82494410 12/1/2003 11/1/2033 71.88 71.88 CP
82476896 12/1/2003 11/1/2033 64.78 64.78 PA
82473661 12/1/2003 11/1/2033 58.59 58.59 SF
82466681 10/1/2003 9/1/2033 77.78 77.78 SF
82510298 12/1/2003 11/1/2033 74.20 74.20 SF
750061962 12/1/2003 11/1/2033 74.46 74.46 SF
200409795 12/1/2003 11/1/2033 39.80 39.80 SF
200405249 12/1/2003 11/1/2033 80.00 80.00 PD
200402683 12/1/2003 11/1/2033 55.56 55.56 PD
200411379 12/1/2003 11/1/2033 66.05 66.05 SF
200396190 12/1/2003 11/1/2033 73.63 73.63 PD
200392553 12/1/2003 11/1/2033 79.99 79.99 PD
200392538 12/1/2003 11/1/2033 64.29 64.29 SF
200402444 12/1/2003 11/1/2033 55.56 55.56 SF
200441293 12/1/2003 11/1/2033 45.74 45.74 SF
82793837 12/1/2003 11/1/2033 80.00 80.00 SF
200319051 11/1/2003 10/1/2033 50.96 50.96 SF
200306611 12/1/2003 11/1/2033 60.61 60.61 SF
82696956 12/1/2003 11/1/2033 74.91 74.91 SF
200451110 12/1/2003 11/1/2033 79.67 79.67 PD
82046301 9/1/2003 8/1/2033 59.83 59.83 SF
82050741 9/1/2003 8/1/2033 44.65 44.65 SF
200446078 12/1/2003 11/1/2033 74.99 74.99 SF
200411114 12/1/2003 11/1/2033 75.00 75.00 SF
200391449 12/1/2003 11/1/2033 70.00 70.00 SF
200305480 11/1/2003 10/1/2033 53.19 53.19 SF
200422160 12/1/2003 11/1/2033 58.31 58.31 PD
200417301 12/1/2003 11/1/2033 71.00 71.00 PD
Loan No Group
- --------- -----
82679093 1
200391241 1
200360287 1
200367456 1
200369395 1
200371441 1
200364016 1
82219288 1
750059131 1
82405739 1
82391301 1
82303140 1
82264391 1
82433004 1
81916587 1
81981862 1
82247602 1
82525965 1
82519125 1
82514381 1
82415274 1
82503251 1
200466084 1
82494410 1
82476896 1
82473661 1
82466681 1
82510298 1
750061962 1
200409795 1
200405249 1
200402683 1
200411379 1
200396190 1
200392553 1
200392538 1
200402444 1
200441293 1
82793837 1
200319051 1
200306611 1
82696956 1
200451110 2
82046301 2
82050741 2
200446078 2
200411114 2
200391449 2
200305480 2
200422160 2
200417301 2
Loan No Index Type Original Balance Current Balance Cut Off Date
- --------- ---------- ---------------- --------------- ------------
200412104 LIBOR 6 M 395,000.00 395,000.00 12/1/2003
200411932 LIBOR 6 M 650,000.00 650,000.00 12/1/2003
82791138 LIBOR 6 M 331,000.00 329,055.70 12/1/2003
82801754 LIBOR 6 M 305,000.00 305,000.00 12/1/2003
82801390 LIBOR 6 M 400,000.00 399,999.98 12/1/2003
82800152 LIBOR 6 M 262,000.00 262,000.00 12/1/2003
82797960 LIBOR 6 M 911,500.00 911,500.00 12/1/2003
82797879 LIBOR 6 M 133,500.00 133,500.00 12/1/2003
82810755 LIBOR 6 M 240,000.00 239,500.00 12/1/2003
82786401 LIBOR 6 M 350,000.00 350,000.00 12/1/2003
82825068 LIBOR 6 M 180,000.00 180,000.00 12/1/2003
200354645 LIBOR 6 M 217,000.00 217,000.00 12/1/2003
108590530 LIBOR 6 M 561,400.00 561,400.00 12/1/2003
108552639 LIBOR 6 M 210,000.00 208,897.39 12/1/2003
82840257 LIBOR 6 M 231,200.00 231,200.00 12/1/2003
82834102 LIBOR 6 M 394,000.00 394,000.00 12/1/2003
82778895 LIBOR 6 M 408,000.00 408,000.00 12/1/2003
82823105 LIBOR 6 M 480,000.00 480,000.00 12/1/2003
82816620 LIBOR 6 M 550,000.00 550,000.00 12/1/2003
82811670 LIBOR 6 M 177,100.00 177,100.00 12/1/2003
82811332 LIBOR 6 M 297,000.00 297,000.00 12/1/2003
82832460 LIBOR 6 M 495,000.00 495,000.00 12/1/2003
82714650 LIBOR 6 M 567,000.00 567,000.00 12/1/2003
82728973 LIBOR 6 M 289,000.00 288,999.55 12/1/2003
82725003 LIBOR 6 M 583,000.00 582,421.60 12/1/2003
82724469 LIBOR 6 M 350,000.00 349,873.96 12/1/2003
82721754 LIBOR 6 M 415,500.00 415,500.00 12/1/2003
82721697 LIBOR 6 M 308,500.00 306,436.44 12/1/2003
82717166 LIBOR 6 M 395,000.00 395,000.00 12/1/2003
82716556 LIBOR 6 M 136,800.00 136,800.00 12/1/2003
82756651 LIBOR 6 M 232,500.00 232,500.00 12/1/2003
82714205 LIBOR 6 M 294,000.00 294,000.00 12/1/2003
82713272 LIBOR 6 M 191,900.00 191,588.76 12/1/2003
82712829 LIBOR 6 M 800,000.00 800,000.00 12/1/2003
82711508 LIBOR 6 M 291,200.00 291,199.98 12/1/2003
82711359 LIBOR 6 M 250,000.00 249,500.00 12/1/2003
82709247 LIBOR 6 M 225,000.00 225,000.00 12/1/2003
82777657 LIBOR 6 M 450,000.00 450,000.00 12/1/2003
82776873 LIBOR 6 M 568,000.00 567,999.99 12/1/2003
82776386 LIBOR 6 M 316,400.00 316,400.00 12/1/2003
82775313 LIBOR 6 M 177,600.00 177,600.00 12/1/2003
82704305 LIBOR 6 M 106,100.00 106,099.99 12/1/2003
82754805 LIBOR 6 M 140,500.00 140,500.00 12/1/2003
82770546 LIBOR 6 M 600,000.00 600,000.00 12/1/2003
82768458 LIBOR 6 M 214,000.00 212,976.58 12/1/2003
82764143 LIBOR 6 M 203,500.00 202,500.00 12/1/2003
82759010 LIBOR 6 M 120,000.00 119,000.00 12/1/2003
82779059 LIBOR 6 M 637,500.00 637,500.00 12/1/2003
200307262 LIBOR 6 M 112,000.00 112,000.00 12/1/2003
200319002 LIBOR 6 M 1,000,000.00 999,999.99 12/1/2003
200318533 LIBOR 6 M 82,500.00 82,341.37 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
- --------- -------------- ---------- ------------ ------------ ------------ ----------------
200412104 3.250 2.875 1,070.00 2.000 12 10/21/2003
200411932 3.250 2.875 1,760.00 2.000 12 10/16/2003
82791138 3.125 2.750 862.00 2.000 12 10/22/2003
82801754 3.125 2.750 794.00 2.000 12 10/20/2003
82801390 3.250 2.875 1,083.00 2.000 12 10/24/2003
82800152 3.000 2.625 655.00 1.875 12 10/21/2003
82797960 3.250 2.875 2,469.00 2.000 12 10/27/2003
82797879 3.000 2.625 334.00 1.875 12 10/17/2003
82810755 3.250 2.875 650.00 2.000 12 10/27/2003
82786401 3.250 2.875 948.00 2.000 12 10/20/2003
82825068 3.125 2.750 469.00 1.875 12 10/28/2003
200354645 3.125 2.750 565.00 2.000 12 10/23/2003
108590530 3.125 2.750 1,462.00 1.875 12 9/17/2003
108552639 3.125 2.750 547.00 2.000 12 7/3/2003
82840257 3.250 2.875 626.00 2.000 12 10/27/2003
82834102 3.000 2.625 985.00 1.875 12 10/28/2003
82778895 3.125 2.750 1,062.00 1.875 12 10/23/2003
82823105 3.125 2.750 1,250.00 1.875 12 10/28/2003
82816620 3.125 2.750 1,432.00 2.000 12 10/24/2003
82811670 3.250 2.875 480.00 2.000 12 10/24/2003
82811332 3.125 2.750 773.00 1.875 12 10/23/2003
82832460 3.000 2.625 1,238.00 1.750 12 10/17/2003
82714650 3.000 2.625 1,418.00 1.875 12 10/22/2003
82728973 3.000 2.625 722.00 1.875 12 10/21/2003
82725003 3.000 2.625 1,458.00 1.875 12 10/13/2003
82724469 3.125 2.750 911.00 2.000 12 10/14/2003
82721754 3.125 2.750 1,082.00 2.000 12 10/16/2003
82721697 3.000 2.625 771.00 1.750 12 10/22/2003
82717166 3.125 2.750 1,029.00 2.000 12 10/13/2003
82716556 2.750 2.375 314.00 1.625 12 10/10/2003
82756651 3.125 2.750 605.00 2.000 12 10/23/2003
82714205 3.000 2.625 735.00 1.875 12 10/6/2003
82713272 3.125 2.750 500.00 2.000 12 10/15/2003
82712829 3.000 2.625 2,000.00 1.875 12 10/16/2003
82711508 3.125 2.750 758.00 2.000 12 10/17/2003
82711359 3.000 2.625 625.00 1.875 12 10/10/2003
82709247 3.125 2.750 586.00 1.875 12 10/20/2003
82777657 3.000 2.625 1,125.00 1.875 12 10/22/2003
82776873 3.250 2.875 1,538.00 2.000 12 10/21/2003
82776386 3.125 2.750 824.00 1.875 12 10/17/2003
82775313 3.000 2.625 444.00 1.875 12 10/16/2003
82704305 3.125 2.750 276.00 2.000 12 10/10/2003
82754805 3.125 2.750 366.00 1.875 12 10/24/2003
82770546 3.250 2.875 1,625.00 2.000 12 10/21/2003
82768458 3.125 2.750 557.00 2.000 12 10/21/2003
82764143 3.125 2.750 530.00 2.000 12 10/20/2003
82759010 3.000 2.625 300.00 1.875 12 10/10/2003
82779059 3.125 2.750 1,660.00 1.875 12 10/21/2003
200307262 2.875 2.500 268.00 1.750 12 10/7/2003
200319002 3.250 2.875 2,708.00 2.000 12 10/24/2003
200318533 3.000 2.625 206.00 1.875 12 10/8/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
- --------- ------------------ ------------- ------------ ------------- -------------
200412104 12/1/2003 11/1/2033 64.75 64.75 SF
200411932 12/1/2003 11/1/2033 59.09 59.09 PD
82791138 12/1/2003 11/1/2033 66.20 66.20 SF
82801754 12/1/2003 11/1/2033 74.39 74.39 SF
82801390 12/1/2003 11/1/2033 60.61 60.61 SF
82800152 12/1/2003 11/1/2033 74.22 74.22 SF
82797960 12/1/2003 11/1/2033 55.24 55.24 SF
82797879 12/1/2003 11/1/2033 71.01 71.01 PD
82810755 12/1/2003 11/1/2033 80.00 80.00 PD
82786401 12/1/2003 11/1/2033 45.75 45.75 SF
82825068 12/1/2003 11/1/2033 75.00 75.00 SF
200354645 12/1/2003 11/1/2033 56.22 56.22 SF
108590530 11/1/2003 10/1/2033 79.99 79.99 PD
108552639 9/1/2003 8/1/2033 52.50 52.50 PD
82840257 12/1/2003 11/1/2033 80.00 80.00 SF
82834102 12/1/2003 11/1/2033 74.34 74.34 SF
82778895 12/1/2003 11/1/2033 65.81 65.81 SF
82823105 12/1/2003 11/1/2033 69.57 69.57 SF
82816620 12/1/2003 11/1/2033 69.62 69.62 PD
82811670 12/1/2003 11/1/2033 70.00 70.00 SF
82811332 12/1/2003 11/1/2033 54.00 54.00 PD
82832460 12/1/2003 11/1/2033 66.00 66.00 SF
82714650 12/1/2003 11/1/2033 60.00 60.00 SF
82728973 12/1/2003 11/1/2033 75.07 75.06 SF
82725003 12/1/2003 11/1/2033 74.84 74.84 SF
82724469 12/1/2003 11/1/2033 73.84 73.84 SF
82721754 12/1/2003 11/1/2033 44.20 44.20 SF
82721697 12/1/2003 11/1/2033 56.61 56.61 PD
82717166 12/1/2003 11/1/2033 64.23 64.23 SF
82716556 12/1/2003 11/1/2033 80.00 80.00 PD
82756651 12/1/2003 11/1/2033 72.66 72.66 SF
82714205 12/1/2003 11/1/2033 70.00 70.00 PD
82713272 12/1/2003 11/1/2033 79.99 79.99 PD
82712829 12/1/2003 11/1/2033 69.57 69.57 SF
82711508 12/1/2003 11/1/2033 68.52 68.52 SF
82711359 12/1/2003 11/1/2033 65.79 65.79 SF
82709247 12/1/2003 11/1/2033 41.67 41.67 SF
82777657 12/1/2003 11/1/2033 64.29 64.29 SF
82776873 12/1/2003 11/1/2033 74.25 74.25 SF
82776386 12/1/2003 11/1/2033 70.00 70.00 SF
82775313 12/1/2003 11/1/2033 80.00 80.00 SF
82704305 12/1/2003 11/1/2033 66.73 66.73 SF
82754805 12/1/2003 11/1/2033 78.93 78.93 SF
82770546 12/1/2003 11/1/2033 56.08 56.07 SF
82768458 12/1/2003 11/1/2033 69.26 69.26 PD
82764143 12/1/2003 11/1/2033 56.53 56.53 PD
82759010 12/1/2003 11/1/2033 63.16 63.16 PD
82779059 12/1/2003 11/1/2033 75.00 75.00 PD
200307262 12/1/2003 11/1/2033 56.00 56.00 SF
200319002 12/1/2003 11/1/2033 58.82 58.82 SF
200318533 12/1/2003 11/1/2033 75.00 75.00 SF
Loan No Group
- --------- -----
200412104 2
200411932 2
82791138 2
82801754 2
82801390 2
82800152 2
82797960 2
82797879 2
82810755 2
82786401 2
82825068 2
200354645 2
108590530 2
108552639 2
82840257 2
82834102 2
82778895 2
82823105 2
82816620 2
82811670 2
82811332 2
82832460 2
82714650 2
82728973 2
82725003 2
82724469 2
82721754 2
82721697 2
82717166 2
82716556 2
82756651 2
82714205 2
82713272 2
82712829 2
82711508 2
82711359 2
82709247 2
82777657 2
82776873 2
82776386 2
82775313 2
82704305 2
82754805 2
82770546 2
82768458 2
82764143 2
82759010 2
82779059 2
200307262 2
200319002 2
200318533 2
Loan No Index Type Original Balance Current Balance Cut Off Date
- --------- ---------- ---------------- --------------- ------------
200316685 LIBOR 6 M 85,500.00 83,500.00 12/1/2003
200314953 LIBOR 6 M 357,000.00 357,000.00 12/1/2003
200313658 LIBOR 6 M 197,500.00 197,500.00 12/1/2003
200319390 LIBOR 6 M 222,400.00 222,400.00 12/1/2003
200311066 LIBOR 6 M 388,350.00 388,350.00 12/1/2003
200307072 LIBOR 6 M 494,000.00 493,961.81 12/1/2003
200305803 LIBOR 6 M 296,000.00 295,999.99 12/1/2003
82526047 LIBOR 6 M 134,500.00 134,500.00 12/1/2003
200368645 LIBOR 6 M 207,000.00 206,460.92 12/1/2003
82691775 LIBOR 6 M 1,350,000.00 1,350,000.00 12/1/2003
200302230 LIBOR 6 M 616,000.00 616,000.00 12/1/2003
82696600 LIBOR 6 M 130,000.00 129,999.99 12/1/2003
200353662 LIBOR 6 M 60,750.00 60,149.99 12/1/2003
200350148 LIBOR 6 M 325,000.00 325,000.00 12/1/2003
200341683 LIBOR 6 M 650,000.00 649,925.00 12/1/2003
200341618 LIBOR 6 M 338,350.00 338,350.00 12/1/2003
200319192 LIBOR 6 M 562,000.00 560,463.54 12/1/2003
200293967 LIBOR 6 M 300,000.00 300,000.00 12/1/2003
82689910 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
200340024 LIBOR 6 M 160,000.00 160,000.00 12/1/2003
200337871 LIBOR 6 M 233,000.00 233,000.00 12/1/2003
200337160 LIBOR 6 M 93,600.00 93,600.00 12/1/2003
200336352 LIBOR 6 M 222,700.00 222,700.00 12/1/2003
200328755 LIBOR 6 M 220,500.00 220,500.00 12/1/2003
200328060 LIBOR 6 M 315,000.00 315,000.00 12/1/2003
200326783 LIBOR 6 M 426,800.00 426,800.00 12/1/2003
200321826 LIBOR 6 M 207,500.00 207,499.99 12/1/2003
200268803 LIBOR 6 M 224,000.00 224,000.00 12/1/2003
200266971 LIBOR 6 M 200,000.00 199,841.66 12/1/2003
200253664 LIBOR 6 M 253,000.00 253,000.00 12/1/2003
200239424 LIBOR 6 M 800,000.00 799,779.84 12/1/2003
82702101 LIBOR 6 M 298,000.00 297,999.99 12/1/2003
82702903 LIBOR 6 M 510,000.00 510,000.00 12/1/2003
200269850 LIBOR 6 M 181,500.00 181,500.00 12/1/2003
200186153 LIBOR 6 M 167,000.00 163,570.92 12/1/2003
200153757 LIBOR 6 M 188,500.00 188,500.00 12/1/2003
200115863 LIBOR 6 M 817,500.00 817,500.00 12/1/2003
200101038 LIBOR 6 M 388,900.00 388,900.00 12/1/2003
200075083 LIBOR 6 M 590,000.00 590,000.00 12/1/2003
200066348 LIBOR 6 M 182,000.00 182,000.00 12/1/2003
108724774 LIBOR 6 M 345,000.00 344,862.50 12/1/2003
200354306 LIBOR 6 M 297,000.00 297,000.00 12/1/2003
82697954 LIBOR 6 M 148,800.00 148,800.00 12/1/2003
200293314 LIBOR 6 M 486,800.00 486,017.00 12/1/2003
82698614 LIBOR 6 M 318,000.00 318,000.00 12/1/2003
200292407 LIBOR 6 M 635,000.00 635,000.00 12/1/2003
200285765 LIBOR 6 M 322,700.00 322,700.00 12/1/2003
200269843 LIBOR 6 M 307,100.00 307,100.00 12/1/2003
200276434 LIBOR 6 M 135,000.00 134,999.99 12/1/2003
82698770 LIBOR 6 M 129,000.00 129,000.00 12/1/2003
200275030 LIBOR 6 M 152,000.00 152,000.00 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
- --------- -------------- ---------- ------------ ------------ ------------ ----------------
200316685 3.125 2.750 223.00 2.000 12 10/3/2003
200314953 3.250 2.875 967.00 2.000 12 10/17/2003
200313658 3.125 2.750 514.00 2.000 12 10/14/2003
200319390 3.125 2.750 579.00 2.000 12 10/21/2003
200311066 3.000 2.625 971.00 1.875 12 10/14/2003
200307072 3.125 2.750 1,286.00 2.000 12 9/26/2003
200305803 3.125 2.750 771.00 2.000 12 10/17/2003
82526047 3.000 2.625 336.00 1.875 12 10/3/2003
200368645 3.125 2.750 539.00 2.000 12 10/16/2003
82691775 3.000 2.625 3,375.00 1.750 12 10/27/2003
200302230 3.125 2.750 1,604.00 2.000 12 9/26/2003
82696600 3.125 2.750 339.00 2.000 12 10/15/2003
200353662 3.125 2.750 158.00 2.000 12 10/17/2003
200350148 3.125 2.750 846.00 1.875 12 10/23/2003
200341683 3.000 2.625 1,625.00 1.875 12 10/20/2003
200341618 3.125 2.750 881.00 1.875 12 10/9/2003
200319192 3.125 2.750 1,464.00 2.000 12 10/10/2003
200293967 3.125 2.750 781.00 2.000 12 10/3/2003
82689910 3.125 2.750 521.00 2.000 12 10/23/2003
200340024 3.125 2.750 417.00 2.000 12 10/13/2003
200337871 3.125 2.750 607.00 2.000 12 10/15/2003
200337160 3.250 2.875 254.00 2.000 12 10/22/2003
200336352 3.125 2.750 580.00 1.875 12 10/22/2003
200328755 3.125 2.750 574.00 2.000 12 10/13/2003
200328060 3.000 2.625 788.00 1.875 12 10/7/2003
200326783 3.000 2.625 1,067.00 1.875 12 10/8/2003
200321826 3.125 2.750 540.00 2.000 12 9/26/2003
200268803 3.000 2.625 560.00 1.875 12 10/21/2003
200266971 3.125 2.750 521.00 1.875 12 10/13/2003
200253664 3.000 2.625 632.00 1.875 12 10/13/2003
200239424 3.000 2.625 2,000.00 1.750 12 10/21/2003
82702101 3.125 2.750 776.00 2.000 12 10/22/2003
82702903 3.000 2.625 1,275.00 1.875 12 10/9/2003
200269850 3.250 2.875 492.00 2.000 12 10/27/2003
200186153 3.125 2.750 435.00 1.875 12 10/16/2003
200153757 3.000 2.625 471.00 1.750 12 9/24/2003
200115863 3.000 2.625 2,044.00 1.875 12 10/16/2003
200101038 2.875 2.500 932.00 1.750 12 8/26/2003
200075083 3.125 2.750 1,536.00 2.000 12 10/3/2003
200066348 3.125 2.750 474.00 1.875 12 10/27/2003
108724774 3.000 2.625 862.00 1.875 12 10/10/2003
200354306 3.125 2.750 773.00 2.000 12 10/8/2003
82697954 3.125 2.750 388.00 2.000 12 10/17/2003
200293314 3.000 2.625 1,217.00 1.875 12 10/1/2003
82698614 3.000 2.625 795.00 1.875 12 10/13/2003
200292407 3.125 2.750 1,654.00 2.000 12 10/28/2003
200285765 3.000 2.625 807.00 1.875 12 10/14/2003
200269843 3.125 2.750 800.00 2.000 12 9/25/2003
200276434 3.125 2.750 352.00 1.875 12 10/24/2003
82698770 3.125 2.750 336.00 2.000 12 10/23/2003
200275030 3.250 2.875 412.00 2.000 12 10/24/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
- --------- ------------------ ------------- ------------ ------------- -------------
200316685 12/1/2003 11/1/2033 71.25 71.25 SF
200314953 12/1/2003 11/1/2033 70.00 70.00 SF
200313658 12/1/2003 11/1/2033 40.72 40.72 SF
200319390 12/1/2003 11/1/2033 80.00 80.00 PD
200311066 12/1/2003 11/1/2033 57.53 57.53 SF
200307072 11/1/2003 10/1/2033 65.87 65.87 SF
200305803 12/1/2003 11/1/2033 80.00 80.00 PD
82526047 12/1/2003 11/1/2033 73.90 73.90 SF
200368645 12/1/2003 11/1/2033 76.67 76.67 SF
82691775 12/1/2003 11/1/2033 75.00 75.00 SF
200302230 11/1/2003 10/1/2033 38.50 38.50 SF
82696600 12/1/2003 11/1/2033 78.79 78.79 SF
200353662 12/1/2003 11/1/2033 51.48 51.48 SF
200350148 12/1/2003 11/1/2033 72.22 72.22 PD
200341683 12/1/2003 11/1/2033 68.78 68.78 SF
200341618 12/1/2003 11/1/2033 62.66 62.66 SF
200319192 12/1/2003 11/1/2033 78.60 78.60 SF
200293967 12/1/2003 11/1/2033 80.00 80.00 SF
82689910 12/1/2003 11/1/2033 80.00 80.00 PA
200340024 12/1/2003 11/1/2033 80.00 80.00 HC
200337871 12/1/2003 11/1/2033 73.50 73.50 SF
200337160 12/1/2003 11/1/2033 80.00 80.00 PD
200336352 12/1/2003 11/1/2033 74.98 74.98 PD
200328755 12/1/2003 11/1/2033 76.56 76.56 SF
200328060 12/1/2003 11/1/2033 70.00 70.00 SF
200326783 12/1/2003 11/1/2033 50.81 50.81 SF
200321826 11/1/2003 10/1/2033 76.29 76.29 PD
200268803 12/1/2003 11/1/2033 75.17 75.17 SF
200266971 12/1/2003 11/1/2033 74.07 74.07 SF
200253664 12/1/2003 11/1/2033 76.67 76.67 SF
200239424 12/1/2003 11/1/2033 68.67 68.67 SF
82702101 12/1/2003 11/1/2033 75.25 75.25 LC
82702903 12/1/2003 11/1/2033 74.89 74.89 SF
200269850 12/1/2003 11/1/2033 72.60 72.60 SF
200186153 12/1/2003 11/1/2033 37.11 37.11 SF
200153757 11/1/2003 10/1/2033 65.00 65.00 PA
200115863 12/1/2003 11/1/2033 75.69 75.69 SF
200101038 10/1/2003 9/1/2033 57.19 57.19 SF
200075083 12/1/2003 11/1/2033 78.67 78.67 LC
200066348 12/1/2003 11/1/2033 71.37 71.37 SF
108724774 12/1/2003 11/1/2033 75.00 75.00 HC
200354306 12/1/2003 11/1/2033 67.50 67.50 SF
82697954 12/1/2003 11/1/2033 63.32 63.32 SF
200293314 12/1/2003 11/1/2033 67.91 67.91 PD
82698614 12/1/2003 11/1/2033 48.18 48.18 SF
200292407 12/1/2003 11/1/2033 48.85 48.85 SF
200285765 12/1/2003 11/1/2033 78.71 78.71 PD
200269843 11/1/2003 10/1/2033 79.99 79.99 PD
200276434 12/1/2003 11/1/2033 39.71 39.71 PD
82698770 12/1/2003 11/1/2033 79.63 79.63 SF
200275030 12/1/2003 11/1/2033 67.56 67.56 LC
Loan No Group
- --------- -----
200316685 2
200314953 2
200313658 2
200319390 2
200311066 2
200307072 2
200305803 2
82526047 2
200368645 2
82691775 2
200302230 2
82696600 2
200353662 2
200350148 2
200341683 2
200341618 2
200319192 2
200293967 2
82689910 2
200340024 2
200337871 2
200337160 2
200336352 2
200328755 2
200328060 2
200326783 2
200321826 2
200268803 2
200266971 2
200253664 2
200239424 2
82702101 2
82702903 2
200269850 2
200186153 2
200153757 2
200115863 2
200101038 2
200075083 2
200066348 2
108724774 2
200354306 2
82697954 2
200293314 2
82698614 2
200292407 2
200285765 2
200269843 2
200276434 2
82698770 2
200275030 2
Loan No Index Type Original Balance Current Balance Cut Off Date
------- ---------- ---------------- --------------- ------------
200273977 LIBOR 6 M 225,000.00 225,000.00 12/1/2003
200272078 LIBOR 6 M 116,700.00 116,317.76 12/1/2003
200295426 LIBOR 6 M 92,400.00 91,800.00 12/1/2003
82542556 LIBOR 6 M 307,000.00 306,000.00 12/1/2003
82565847 LIBOR 6 M 83,000.00 83,000.00 12/1/2003
82561333 LIBOR 6 M 105,000.00 104,826.93 12/1/2003
82581232 LIBOR 6 M 240,000.00 240,000.00 12/1/2003
82533050 LIBOR 6 M 335,000.00 335,000.00 12/1/2003
82528993 LIBOR 6 M 89,800.00 89,799.40 12/1/2003
82543927 LIBOR 6 M 199,500.00 199,500.00 12/1/2003
82597568 LIBOR 6 M 347,000.00 347,000.00 12/1/2003
82612250 LIBOR 6 M 187,500.00 187,500.00 12/1/2003
82609447 LIBOR 6 M 254,000.00 254,000.00 12/1/2003
82607839 LIBOR 6 M 94,000.00 93,235.00 12/1/2003
82605890 LIBOR 6 M 109,600.00 109,600.00 12/1/2003
82573064 LIBOR 6 M 82,000.00 82,000.00 12/1/2003
82603341 LIBOR 6 M 215,000.00 215,000.00 12/1/2003
82578576 LIBOR 6 M 227,000.00 224,862.63 12/1/2003
82597006 LIBOR 6 M 59,600.00 59,600.00 12/1/2003
82595877 LIBOR 6 M 197,000.00 196,999.98 12/1/2003
82595323 LIBOR 6 M 97,400.00 97,400.00 12/1/2003
82594318 LIBOR 6 M 160,000.00 160,000.00 12/1/2003
82591884 LIBOR 6 M 70,000.00 69,774.00 12/1/2003
82751884 LIBOR 6 M 397,500.00 397,499.98 12/1/2003
82749722 LIBOR 6 M 336,000.00 335,910.00 12/1/2003
82749185 LIBOR 6 M 160,000.00 160,000.00 12/1/2003
82749169 LIBOR 6 M 240,000.00 240,000.00 12/1/2003
82747262 LIBOR 6 M 188,000.00 188,000.00 12/1/2003
82746975 LIBOR 6 M 316,000.00 315,999.98 12/1/2003
82746348 LIBOR 6 M 180,000.00 179,935.29 12/1/2003
82740259 LIBOR 6 M 210,000.00 210,000.00 12/1/2003
82743543 LIBOR 6 M 450,000.00 450,000.00 12/1/2003
82614306 LIBOR 6 M 166,750.00 166,750.00 12/1/2003
82732819 LIBOR 6 M 385,000.00 385,000.00 12/1/2003
82733197 LIBOR 6 M 225,000.00 225,000.00 12/1/2003
82735101 LIBOR 6 M 642,000.00 642,000.00 12/1/2003
82739194 LIBOR 6 M 210,000.00 210,000.00 12/1/2003
82613050 LIBOR 6 M 142,000.00 142,000.00 12/1/2003
82631870 LIBOR 6 M 427,500.00 427,500.00 12/1/2003
82635681 LIBOR 6 M 300,000.00 299,581.25 12/1/2003
82630997 LIBOR 6 M 536,000.00 536,000.00 12/1/2003
82630179 LIBOR 6 M 143,500.00 142,860.92 12/1/2003
82628884 LIBOR 6 M 428,000.00 427,281.13 12/1/2003
82626995 LIBOR 6 M 155,600.00 155,600.00 12/1/2003
82625260 LIBOR 6 M 35,000.00 34,900.00 12/1/2003
82623984 LIBOR 6 M 500,000.00 500,000.00 12/1/2003
82621228 LIBOR 6 M 520,000.00 519,999.99 12/1/2003
82631755 LIBOR 6 M 175,000.00 175,000.00 12/1/2003
200271641 LIBOR 6 M 55,000.00 55,000.00 12/1/2003
200251007 LIBOR 6 M 260,000.00 259,461.74 12/1/2003
200245538 LIBOR 6 M 130,000.00 129,999.98 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
------- -------------- ---------- ------------ ------------ ------------ ----------------
200273977 3.000 2.625 562.00 1.875 12 10/9/2003
200272078 3.125 2.750 304.00 1.875 12 9/26/2003
200295426 3.000 2.625 231.00 1.875 12 10/6/2003
82542556 3.250 2.875 831.00 2.000 12 10/14/2003
82565847 3.125 2.750 216.00 2.000 12 9/25/2003
82561333 3.250 2.875 284.00 2.000 12 9/23/2003
82581232 3.000 2.625 600.00 1.875 12 10/23/2003
82533050 3.125 2.750 872.00 1.875 12 10/10/2003
82528993 3.000 2.625 224.00 1.875 12 9/30/2003
82543927 3.125 2.750 520.00 2.000 12 9/16/2003
82597568 3.125 2.750 904.00 2.000 12 10/6/2003
82612250 3.125 2.750 488.00 2.000 12 10/8/2003
82609447 3.000 2.625 635.00 1.875 12 10/8/2003
82607839 3.000 2.625 235.00 1.875 12 9/30/2003
82605890 3.000 2.625 274.00 1.875 12 10/22/2003
82573064 3.000 2.625 205.00 1.875 12 9/25/2003
82603341 2.875 2.500 515.00 1.750 12 10/9/2003
82578576 3.000 2.625 568.00 1.875 12 9/30/2003
82597006 3.000 2.625 149.00 1.875 12 10/2/2003
82595877 3.125 2.750 513.00 2.000 12 10/20/2003
82595323 3.250 2.875 264.00 2.000 12 10/17/2003
82594318 3.000 2.625 400.00 1.875 12 10/6/2003
82591884 3.000 2.625 175.00 1.875 12 10/3/2003
82751884 3.250 2.875 1,077.00 2.000 12 10/28/2003
82749722 3.250 2.875 910.00 2.000 12 10/20/2003
82749185 3.125 2.750 417.00 2.000 12 10/17/2003
82749169 3.125 2.750 625.00 2.000 12 10/14/2003
82747262 3.125 2.750 490.00 2.000 12 10/23/2003
82746975 3.250 2.875 856.00 2.000 12 10/28/2003
82746348 3.125 2.750 469.00 2.000 12 10/20/2003
82740259 3.125 2.750 547.00 1.875 12 10/23/2003
82743543 3.250 2.875 1,219.00 2.000 12 10/23/2003
82614306 3.125 2.750 434.00 1.875 12 10/21/2003
82732819 3.125 2.750 1,003.00 1.875 12 10/23/2003
82733197 3.000 2.625 562.00 1.875 12 10/16/2003
82735101 3.000 2.625 1,605.00 1.750 12 10/21/2003
82739194 3.125 2.750 547.00 1.875 12 10/10/2003
82613050 3.250 2.875 385.00 2.000 12 10/21/2003
82631870 3.000 2.625 1,069.00 1.875 12 10/15/2003
82635681 3.125 2.750 781.00 1.875 12 10/22/2003
82630997 3.000 2.625 1,340.00 1.875 12 10/7/2003
82630179 2.750 2.375 329.00 1.625 12 10/9/2003
82628884 3.125 2.750 1,115.00 2.000 12 10/2/2003
82626995 3.125 2.750 405.00 2.000 12 10/10/2003
82625260 3.125 2.750 91.00 2.000 12 10/16/2003
82623984 2.875 2.500 1,198.00 1.750 12 10/21/2003
82621228 2.875 2.500 1,246.00 1.750 12 10/7/2003
82631755 3.125 2.750 456.00 2.000 12 10/7/2003
200271641 3.375 3.000 154.69 2.250 12 9/25/2003
200251007 3.375 3.000 731.25 2.125 12 9/15/2003
200245538 3.250 2.875 352.08 2.125 12 9/19/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
------- ------------------ ------------- ------------ ------------- -------------
200273977 12/1/2003 11/1/2033 71.43 71.43 SF
200272078 11/1/2003 10/1/2033 77.80 77.80 SF
200295426 12/1/2003 11/1/2033 66.00 66.00 SF
82542556 12/1/2003 11/1/2033 64.50 64.50 PD
82565847 11/1/2003 10/1/2033 46.11 46.11 SF
82561333 11/1/2003 10/1/2033 50.00 50.00 SF
82581232 12/1/2003 11/1/2033 67.42 67.42 PA
82533050 12/1/2003 11/1/2033 52.10 52.10 PD
82528993 12/1/2003 11/1/2033 65.07 65.07 SF
82543927 11/1/2003 10/1/2033 57.00 57.00 SF
82597568 12/1/2003 11/1/2033 68.04 68.04 SF
82612250 12/1/2003 11/1/2033 70.76 70.75 SF
82609447 12/1/2003 11/1/2033 63.50 63.50 SF
82607839 12/1/2003 11/1/2033 78.99 78.99 SF
82605890 12/1/2003 11/1/2033 80.00 80.00 PA
82573064 11/1/2003 10/1/2033 78.02 78.02 SF
82603341 12/1/2003 11/1/2033 64.18 64.18 SF
82578576 11/1/2003 10/1/2033 79.37 79.37 SF
82597006 12/1/2003 11/1/2033 74.97 74.97 SF
82595877 12/1/2003 11/1/2033 60.62 60.62 SF
82595323 12/1/2003 11/1/2033 56.30 56.30 SF
82594318 12/1/2003 11/1/2033 76.19 76.19 SF
82591884 12/1/2003 11/1/2033 72.17 72.16 LC
82751884 12/1/2003 11/1/2033 75.00 75.00 PD
82749722 12/1/2003 11/1/2033 61.65 61.65 PD
82749185 12/1/2003 11/1/2033 55.17 55.17 PD
82749169 12/1/2003 11/1/2033 75.00 75.00 SF
82747262 12/1/2003 11/1/2033 77.05 77.05 PD
82746975 12/1/2003 11/1/2033 73.49 73.49 SF
82746348 12/1/2003 11/1/2033 75.00 75.00 SF
82740259 12/1/2003 11/1/2033 66.67 66.67 SF
82743543 12/1/2003 11/1/2033 45.00 45.00 SF
82614306 12/1/2003 11/1/2033 65.39 65.39 SF
82732819 12/1/2003 11/1/2033 77.00 77.00 SF
82733197 12/1/2003 11/1/2033 62.85 62.85 SF
82735101 12/1/2003 11/1/2033 64.85 64.85 PD
82739194 12/1/2003 11/1/2033 79.25 79.25 SF
82613050 12/1/2003 11/1/2033 66.98 66.98 PD
82631870 12/1/2003 11/1/2033 75.00 75.00 SF
82635681 12/1/2003 11/1/2033 59.29 59.29 SF
82630997 12/1/2003 11/1/2033 73.93 73.93 SF
82630179 12/1/2003 11/1/2033 89.97 89.97 SF
82628884 12/1/2003 11/1/2033 64.07 64.07 SF
82626995 12/1/2003 11/1/2033 79.39 79.39 SF
82625260 12/1/2003 11/1/2033 38.89 38.89 SF
82623984 12/1/2003 11/1/2033 45.46 45.45 SF
82621228 12/1/2003 11/1/2033 59.43 59.43 SF
82631755 12/1/2003 11/1/2033 70.00 70.00 PA
200271641 11/1/2003 10/1/2033 31.43 31.43 SF
200251007 11/1/2003 10/1/2033 68.42 68.42 SF
200245538 11/1/2003 10/1/2033 39.39 39.39 PA
Loan No Group
------- -----
200273977 2
200272078 2
200295426 2
82542556 2
82565847 2
82561333 2
82581232 2
82533050 2
82528993 2
82543927 2
82597568 2
82612250 2
82609447 2
82607839 2
82605890 2
82573064 2
82603341 2
82578576 2
82597006 2
82595877 2
82595323 2
82594318 2
82591884 2
82751884 2
82749722 2
82749185 2
82749169 2
82747262 2
82746975 2
82746348 2
82740259 2
82743543 2
82614306 2
82732819 2
82733197 2
82735101 2
82739194 2
82613050 2
82631870 2
82635681 2
82630997 2
82630179 2
82628884 2
82626995 2
82625260 2
82623984 2
82621228 2
82631755 2
200271641 2
200251007 2
200245538 2
Loan No Index Type Original Balance Current Balance Cut Off Date
------- ---------- ---------------- --------------- ------------
200147486 LIBOR 6 M 560,000.00 560,000.00 12/1/2003
82687492 LIBOR 6 M 290,500.00 290,499.98 12/1/2003
82627647 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
82597485 LIBOR 6 M 149,000.00 150,066.71 12/1/2003
82718263 LIBOR 6 M 140,000.00 140,000.00 12/1/2003
82611963 LIBOR 6 M 111,350.00 111,321.58 12/1/2003
82732017 LIBOR 6 M 96,000.00 95,970.75 12/1/2003
82574682 LIBOR 6 M 205,000.00 205,000.00 12/1/2003
200327708 LIBOR 6 M 999,950.00 999,950.00 12/1/2003
200277382 LIBOR 6 M 401,400.00 401,399.99 12/1/2003
750066052 LIBOR 6 M 400,000.00 400,000.00 12/1/2003
9402390490133 LIBOR 1 M 400,000.00 400,000.00 12/1/2003
9402390490405 LIBOR 1 M 700,000.00 700,000.00 12/1/2003
9402390490520 LIBOR 1 M 920,000.00 920,000.00 12/1/2003
9402390490737 LIBOR 1 M 167,200.00 167,200.00 12/1/2003
9402390490441 LIBOR 1 M 200,000.00 200,000.00 12/1/2003
9402390490269 LIBOR 1 M 200,000.00 200,000.00 12/1/2003
9402390489583 LIBOR 1 M 350,000.00 350,000.00 12/1/2003
9402390487926 LIBOR 1 M 350,000.00 350,000.00 12/1/2003
9402390490205 LIBOR 1 M 1,000,000.00 1,000,000.00 12/1/2003
9402390489391 LIBOR 1 M 300,000.00 300,000.00 12/1/2003
9402390489371 LIBOR 1 M 300,000.00 300,000.00 12/1/2003
9402390487095 LIBOR 1 M 1,000,000.00 1,000,000.00 12/1/2003
9402390491285 LIBOR 6 M 220,000.00 220,000.00 12/1/2003
9402390486538 LIBOR 6 M 403,000.00 402,124.56 12/1/2003
9402390486558 LIBOR 6 M 536,000.00 534,678.35 12/1/2003
9402390488477 LIBOR 6 M 104,000.00 100,000.00 12/1/2003
9402390486999 LIBOR 6 M 122,000.00 120,750.00 12/1/2003
9402390490397 LIBOR 6 M 344,400.00 344,400.00 12/1/2003
9402390491282 LIBOR 6 M 88,000.00 88,000.00 12/1/2003
9402391489360 LIBOR 6 M 168,000.00 168,000.00 12/1/2003
9402390489033 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
9402390487626 LIBOR 6 M 311,000.00 311,000.00 12/1/2003
9402390488507 LIBOR 6 M 316,000.00 316,000.00 12/1/2003
9402390488546 LIBOR 6 M 416,000.00 416,000.00 12/1/2003
9402390489241 LIBOR 6 M 430,000.00 430,000.00 12/1/2003
9402390488470 LIBOR 6 M 500,000.00 500,000.00 12/1/2003
9402390489110 LIBOR 6 M 778,000.00 778,000.00 12/1/2003
9402390488482 LIBOR 6 M 1,000,000.00 1,000,000.00 12/1/2003
9402390488097 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
9402390485301 LIBOR 6 M 300,000.00 300,000.00 12/1/2003
9402390489495 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
9402390486589 LIBOR 6 M 202,000.00 202,000.00 12/1/2003
9402390487707 LIBOR 6 M 228,200.00 228,200.00 12/1/2003
9402390489352 LIBOR 6 M 236,800.00 236,800.00 12/1/2003
9402390488330 LIBOR 6 M 270,000.00 270,000.00 12/1/2003
9402390491075 LIBOR 6 M 312,000.00 312,000.00 12/1/2003
9402390485524 LIBOR 6 M 278,000.00 277,900.00 12/1/2003
9402390489367 LIBOR 6 M 110,000.00 110,000.00 12/1/2003
9402390486554 LIBOR 6 M 60,000.00 60,000.00 12/1/2003
9402390490994 LIBOR 6 M 198,600.00 198,600.00 12/1/2003
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
- ------------------------------------------------------------------------------------------------------------------------
200147486 3.250 2.875 1,516.67 2.125 12 8/22/2003
82687492 3.375 3.000 817.03 2.250 12 9/25/2003
82627647 3.250 2.875 541.67 2.125 12 9/25/2003
82597485 3.375 3.000 409.72 2.125 12 9/30/2003
82718263 2.875 2.500 335.42 1.750 12 10/15/2003
82611963 3.125 2.750 289.97 2.000 12 9/25/2003
82732017 3.000 2.625 240.00 1.875 12 10/8/2003
82574682 2.875 2.500 491.15 1.750 12 10/6/2003
200327708 3.125 2.750 2,604.04 2.000 12 10/1/2003
200277382 3.250 2.875 1,087.13 2.000 12 9/26/2003
750066052 3.375 3.000 1,125.00 2.250 12 10/16/2003
9402390490133 3.125 2.750 1,042.00 2.000 12 11/5/2003
9402390490405 3.125 2.750 1,823.00 2.000 12 11/14/2003
9402390490520 3.125 2.750 2,396.00 2.000 12 11/13/2003
9402390490737 3.125 2.750 435.00 2.000 12 11/5/2003
9402390490441 3.125 2.750 521.00 2.000 12 11/26/2003
9402390490269 3.125 2.750 521.00 2.000 12 10/31/2003
9402390489583 2.625 2.250 766.00 1.500 12 10/31/2003
9402390487926 2.625 2.250 766.00 1.500 12 10/24/2003
9402390490205 2.625 2.250 2,188.00 1.500 12 10/21/2003
9402390489391 2.625 2.250 656.00 1.500 12 10/16/2003
9402390489371 2.625 2.250 656.00 1.500 12 10/9/2003
9402390487095 2.125 1.750 1,771.00 1.000 12 9/5/2003
9402390491285 2.875 2.500 527.00 1.625 12 11/20/2003
9402390486538 3.000 2.625 1,005.00 1.875 12 9/23/2003
9402390486558 3.000 2.625 1,337.00 1.875 12 9/24/2003
9402390488477 3.250 2.875 271.00 2.125 12 9/25/2003
9402390486999 3.375 3.000 340.00 2.125 12 9/3/2003
9402390490397 3.250 2.875 933.00 2.000 12 11/12/2003
9402390491282 2.875 2.500 211.00 1.625 12 11/26/2003
9402391489360 2.750 2.375 385.00 1.625 12 10/9/2003
9402390489033 2.875 2.500 479.00 1.625 12 11/6/2003
9402390487626 3.000 2.625 778.00 1.875 12 10/15/2003
9402390488507 3.000 2.625 790.00 1.875 12 9/18/2003
9402390488546 3.125 2.750 1,083.00 1.875 12 9/23/2003
9402390489241 3.000 2.625 1,075.00 1.875 12 10/3/2003
9402390488470 3.000 2.625 1,250.00 1.875 12 9/22/2003
9402390489110 3.000 2.625 1,945.00 1.875 12 11/1/2003
9402390488482 2.875 2.500 2,396.00 1.750 12 9/19/2003
9402390488097 3.125 2.750 521.00 1.875 12 10/29/2003
9402390485301 3.250 2.875 812.00 2.125 12 9/17/2003
9402390489495 3.375 3.000 562.00 2.125 12 10/20/2003
9402390486589 3.250 2.875 547.00 2.125 12 10/3/2003
9402390487707 3.250 2.875 618.00 2.125 12 9/24/2003
9402390489352 3.250 2.875 641.00 2.125 12 10/10/2003
9402390488330 3.250 2.875 731.00 2.125 12 9/16/2003
9402390491075 3.125 2.750 812.00 1.875 12 11/26/2003
9402390485524 3.375 3.000 782.00 2.125 12 9/5/2003
9402390489367 3.250 2.875 298.00 2.125 12 10/10/2003
9402390486554 3.250 2.875 162.00 2.125 12 9/22/2003
9402390490994 3.250 2.875 538.00 2.125 12 11/21/2003
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
- -------------------------------------------------------------------------------------------------------------------
200147486 10/1/2003 9/1/2033 80.00 80.00 SF
82687492 11/1/2003 10/1/2033 70.00 70.00 SF
82627647 11/1/2003 10/1/2033 57.64 57.64 SF
82597485 11/1/2003 10/1/2033 47.45 47.45 SF
82718263 12/1/2003 11/1/2033 80.00 80.00 SF
82611963 11/1/2003 10/1/2033 89.80 89.80 SF
82732017 12/1/2003 11/1/2033 80.00 80.00 SF
82574682 12/1/2003 11/1/2033 73.21 73.21 PD
200327708 11/1/2003 10/1/2033 36.50 36.49 PD
200277382 11/1/2003 10/1/2033 90.00 90.00 PD
750066052 12/1/2003 11/1/2033 80.00 80.00 LC
9402390490133 1/1/2004 12/1/2028 44.44 44.44 PU
9402390490405 1/1/2004 12/1/2028 46.67 46.67 SF
9402390490520 1/1/2004 12/1/2028 80.00 80.00 PU
9402390490737 1/1/2004 12/1/2028 84.02 69.95 SF
9402390490441 1/1/2004 12/1/2028 63.69 63.69 SF
9402390490269 12/1/2003 11/1/2028 20.10 20.10 SF
9402390489583 1/1/2004 12/1/2028 63.64 63.64 PU
9402390487926 12/1/2003 11/1/2028 78.04 78.04 SF
9402390490205 12/1/2003 11/1/2028 68.97 68.97 SF
9402390489391 12/1/2003 11/1/2028 50.08 50.08 SF
9402390489371 12/1/2003 11/1/2028 75.00 75.00 CU
9402390487095 11/1/2003 10/1/2028 100.00 70.00 PU
9402390491285 1/1/2004 12/1/2028 80.00 80.00 PU
9402390486538 11/1/2003 10/1/2028 89.16 69.91 SF
9402390486558 11/1/2003 10/1/2028 80.00 80.00 SF
9402390488477 11/1/2003 10/1/2028 52.00 52.00 SF
9402390486999 11/1/2003 10/1/2028 35.36 35.36 CP
9402390490397 1/1/2004 12/1/2028 70.00 70.00 SF
9402390491282 1/1/2004 12/1/2028 76.52 80.00 SF
9402391489360 12/1/2003 11/1/2028 80.00 80.00 SF
9402390489033 1/1/2004 12/1/2028 79.68 79.68 PU
9402390487626 12/1/2003 11/1/2028 29.62 29.62 PU
9402390488507 11/1/2003 10/1/2028 80.00 80.00 CP
9402390488546 11/1/2003 10/1/2028 80.00 80.00 CP
9402390489241 12/1/2003 11/1/2028 47.78 47.78 CP
9402390488470 11/1/2003 10/1/2028 68.97 68.97 CP
9402390489110 12/1/2003 11/1/2028 100.00 69.92 SF
9402390488482 11/1/2003 10/1/2028 80.00 80.00 SF
9402390488097 12/1/2003 11/1/2028 45.45 45.45 CU
9402390485301 11/1/2003 10/1/2028 20.00 20.00 PU
9402390489495 12/1/2003 11/1/2028 38.91 38.91 SF
9402390486589 12/1/2003 11/1/2028 42.08 42.08 SF
9402390487707 11/1/2003 10/1/2028 67.12 67.12 PU
9402390489352 12/1/2003 11/1/2028 42.98 42.98 SF
9402390488330 11/1/2003 10/1/2028 69.41 69.41 SF
9402390491075 1/1/2004 12/1/2028 70.91 70.91 CP
9402390485524 11/1/2003 10/1/2028 66.19 66.19 TH
9402390489367 12/1/2003 11/1/2028 63.22 63.22 SF
9402390486554 11/1/2003 10/1/2028 38.71 38.71 SF
9402390490994 1/1/2004 12/1/2028 66.42 66.42 SF
Loan No Group
- -------------------------------
200147486 2
82687492 2
82627647 2
82597485 2
82718263 2
82611963 2
82732017 2
82574682 2
200327708 2
200277382 2
750066052 2
9402390490133 1
9402390490405 1
9402390490520 1
9402390490737 1
9402390490441 1
9402390490269 1
9402390489583 1
9402390487926 1
9402390490205 1
9402390489391 1
9402390489371 1
9402390487095 1
9402390491285 1
9402390486538 1
9402390486558 1
9402390488477 1
9402390486999 1
9402390490397 1
9402390491282 1
9402391489360 2
9402390489033 2
9402390487626 2
9402390488507 2
9402390488546 2
9402390489241 2
9402390488470 2
9402390489110 2
9402390488482 2
9402390488097 2
9402390485301 2
9402390489495 2
9402390486589 2
9402390487707 2
9402390489352 2
9402390488330 2
9402390491075 2
9402390485524 2
9402390489367 2
9402390486554 2
9402390490994 2
Loan No Index Type Original Balance Current Balance Cut Off Date
- --------------------------------------------------------------------------------------------------
9402390487857 LIBOR 6 M 165,000.00 165,000.00 12/1/2003
9402390488072 LIBOR 6 M 740,000.00 740,000.00 12/1/2003
9402390491668 LIBOR 6 M 136,000.00 136,000.00 12/1/2003
9402390490664 LIBOR 6 M 160,000.00 160,000.00 12/1/2003
9402390486222 LIBOR 6 M 161,000.00 161,000.00 12/1/2003
9402390486223 LIBOR 6 M 189,000.00 189,000.00 12/1/2003
9402390487803 LIBOR 6 M 192,000.00 192,000.00 12/1/2003
9402390489566 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
9402390489152 LIBOR 6 M 1,000,000.00 1,000,000.00 12/1/2003
9402390486620 LIBOR 6 M 572,000.00 572,000.00 12/1/2003
9402390489304 LIBOR 6 M 600,000.00 600,000.00 12/1/2003
9402390487455 LIBOR 6 M 650,000.00 650,000.00 12/1/2003
9402390488062 LIBOR 6 M 724,500.00 724,500.00 12/1/2003
9402390490576 LIBOR 6 M 400,000.00 400,000.00 12/1/2003
9402390485842 LIBOR 6 M 150,000.00 150,000.00 12/1/2003
9402390488563 LIBOR 6 M 153,000.00 153,000.00 12/1/2003
9402390490587 LIBOR 6 M 300,000.00 300,000.00 12/1/2003
9402390488851 LIBOR 6 M 200,000.00 200,000.00 12/1/2003
- ------------- --------------
324 106,342,922.32
============= ==============
Loan No Current Coupon Net Coupon Original P&I Gross Margin Maximum Rate Origination Date
- ------------------------------------------------------------------------------------------------------------------------
9402390487857 3.250 2.875 447.00 2.125 12 10/8/2003
9402390488072 3.250 2.875 2,004.00 2.000 12 10/20/2003
9402390491668 3.125 2.750 354.00 1.875 12 11/21/2003
9402390490664 3.125 2.750 417.00 1.875 12 10/31/2003
9402390486222 3.125 2.750 419.00 1.875 12 10/27/2003
9402390486223 3.125 2.750 492.00 1.875 12 10/27/2003
9402390487803 3.000 2.625 480.00 1.875 12 10/7/2003
9402390489566 3.125 2.750 521.00 1.875 12 10/24/2003
9402390489152 3.250 2.875 2,708.00 2.125 12 9/25/2003
9402390486620 3.250 2.875 1,549.00 2.125 12 10/14/2003
9402390489304 3.250 2.875 1,625.00 2.125 12 10/10/2003
9402390487455 3.250 2.875 1,760.00 2.125 12 9/22/2003
9402390488062 3.250 2.875 1,962.00 2.125 12 10/16/2003
9402390490576 2.875 2.500 958.00 1.625 12 11/21/2003
9402390485842 2.750 2.375 344.00 1.625 12 9/24/2003
9402390488563 2.750 2.375 351.00 1.625 12 9/24/2003
9402390490587 2.875 2.500 719.00 1.625 12 11/21/2003
9402390488851 2.625 2.250 438.00 1.625 12 10/27/2003
- -------------
324
=============
Loan No First Payment Date Maturity Date Original LTV Original ELTV Property Type
- ------------------------------------------------------------------------------------------------------------------
9402390487857 12/1/2003 11/1/2028 59.67 59.67 PU
9402390488072 12/1/2003 11/1/2028 80.00 80.00 SF
9402390491668 1/1/2004 12/1/2028 80.00 80.00 SF
9402390490664 12/1/2003 11/1/2028 80.00 80.00 SF
9402390486222 12/1/2003 11/1/2028 70.00 70.00 SF
9402390486223 12/1/2003 11/1/2028 70.00 70.00 SF
9402390487803 12/1/2003 11/1/2028 80.00 60.00 SF
9402390489566 12/1/2003 11/1/2028 41.67 41.67 CP
9402390489152 11/1/2003 10/1/2028 55.96 55.96 SF
9402390486620 12/1/2003 11/1/2028 61.64 61.64 SF
9402390489304 12/1/2003 11/1/2028 54.55 54.55 SF
9402390487455 11/1/2003 10/1/2028 48.63 48.63 SF
9402390488062 12/1/2003 11/1/2028 69.97 69.97 CU
9402390490576 1/1/2004 12/1/2028 80.00 80.00 SF
9402390485842 11/1/2003 10/1/2028 61.98 61.98 SF
9402390488563 11/1/2003 10/1/2028 38.25 38.25 2F
9402390490587 1/1/2004 12/1/2028 80.00 80.00 SF
9402390488851 12/1/2003 11/1/2028 78.43 78.43 SF
- -------------
324
=============
Loan No Group
- ---------------------------
9402390487857 2
9402390488072 2
9402390491668 2
9402390490664 2
9402390486222 2
9402390486223 2
9402390487803 2
9402390489566 2
9402390489152 2
9402390486620 2
9402390489304 2
9402390487455 2
9402390488062 2
9402390490576 2
9402390485842 2
9402390488563 2
9402390490587 2
9402390488851 2
- -------------
324
=============