EXHIBIT 99.9
Equity One 2002-3
Term
Class M-1
at 100% PPC, to Call
Period Date Principal Interest Cash Flow Balance Accrued Interest Coupon
Total 15,568,000.00 4,933,017.22 20,501,017.22 4,933,017.22
0 14-Jun-02 0 0 0 15,568,000.00 0 0
1 25-Jun-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
2 25-Jul-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
3 25-Aug-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
4 25-Sep-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
5 25-Oct-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
6 25-Nov-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
7 25-Dec-02 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
8 25-Jan-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
9 25-Feb-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
10 25-Mar-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
11 25-Apr-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
12 25-May-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
13 25-Jun-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
14 25-Jul-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
15 25-Aug-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
16 25-Sep-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
17 25-Oct-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
18 25-Nov-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
19 25-Dec-03 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
20 25-Jan-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
21 25-Feb-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
22 25-Mar-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
23 25-Apr-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
24 25-May-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
25 25-Jun-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
26 25-Jul-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
27 25-Aug-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
28 25-Sep-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
29 25-Oct-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
30 25-Nov-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
31 25-Dec-04 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
32 25-Jan-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
33 25-Feb-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
34 25-Mar-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
35 25-Apr-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
36 25-May-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
37 25-Jun-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
38 25-Jul-05 0 78,138.39 78,138.39 15,568,000.00 78,138.39 6.023
39 25-Aug-05 1,368,395.79 78,138.39 1,446,534.1 814,199,604.21 78,138.39 6.023
40 25-Sep-05 2,062,215.84 71,270.18 2,133,486.0 212,137,388.37 71,270.18 6.023
41 25-Oct-05 603,729.31 60,919.58 664,648.89 11,533,659.05 60,919.58 6.023
42 25-Nov-05 277,869.20 57,889.36 335,758.56 11,255,789.86 57,889.36 6.023
43 25-Dec-05 271,260.32 56,494.69 327,755.01 10,984,529.53 56,494.69 6.023
44 25-Jan-06 264,808.30 55,133.18 319,941.49 10,719,721.23 55,133.18 6.023
45 25-Feb-06 258,509.40 53,804.07 312,313.47 10,461,211.82 53,804.07 6.023
46 25-Mar-06 252,359.97 52,506.57 304,866.54 10,208,851.85 52,506.57 6.023
47 25-Apr-06 246,356.45 51,239.93 297,596.38 9,962,495.40 51,239.93 6.023
48 25-May-06 240,495.36 50,003.42 290,498.78 9,722,000.04 50,003.42 6.023
49 25-Jun-06 234,773.31 48,796.34 283,569.65 9,487,226.73 48,796.34 6.023
50 25-Jul-06 229,186.99 47,617.97 276,804.97 9,258,039.74 47,617.97 6.023
51 25-Aug-06 223,733.18 46,467.64 270,200.82 9,034,306.56 46,467.64 6.023
52 25-Sep-06 218,408.71 45,344.69 263,753.40 8,815,897.85 45,344.69 6.023
53 25-Oct-06 213,210.51 44,248.46 257,458.97 8,602,687.34 44,248.46 6.023
54 25-Nov-06 208,135.57 43,178.32 251,313.89 8,394,551.77 43,178.32 6.023
55 25-Dec-06 203,180.97 42,133.65 245,314.62 8,191,370.80 42,133.65 6.023
56 25-Jan-07 198,343.84 41,113.86 239,457.69 7,993,026.96 41,113.86 6.023
57 25-Feb-07 193,621.38 40,118.33 233,739.72 7,799,405.58 40,118.33 6.023
58 25-Mar-07 189,010.88 39,146.52 228,157.39 7,610,394.71 39,146.52 6.023
59 25-Apr-07 184,509.66 38,197.84 222,707.50 7,425,885.05 38,197.84 6.023
60 25-May-07 180,115.14 37,271.75 217,386.89 7,245,769.91 37,271.75 6.023
61 25-Jun-07 175,824.77 36,367.73 212,192.50 7,069,945.14 36,367.73 6.023
62 25-Jul-07 171,636.09 35,485.23 207,121.32 6,898,309.05 35,485.23 6.023
63 25-Aug-07 167,546.67 34,623.76 202,170.43 6,730,762.38 34,623.76 6.023
64 25-Sep-07 163,554.16 33,782.82 197,336.98 6,567,208.23 33,782.82 6.023
65 25-Oct-07 159,656.26 32,961.91 192,618.17 6,407,551.97 32,961.91 6.023
66 25-Nov-07 155,850.72 32,160.57 188,011.29 6,251,701.25 32,160.57 6.023
67 25-Dec-07 152,135.34 31,378.33 183,513.68 6,099,565.91 31,378.33 6.023
68 25-Jan-08 148,508.00 30,614.74 179,122.74 5,951,057.91 30,614.74 6.023
69 25-Feb-08 144,966.60 29,869.35 174,835.95 5,806,091.31 29,869.35 6.023
70 25-Mar-08 141,509.09 29,141.74 170,650.83 5,664,582.22 29,141.74 6.023
71 25-Apr-08 138,133.50 28,431.48 166,564.98 5,526,448.72 28,431.48 6.023
72 25-May-08 134,837.87 27,738.17 162,576.03 5,391,610.85 27,738.17 6.023
73 25-Jun-08 131,620.31 27,061.39 158,681.70 5,259,990.55 27,061.39 6.023
74 25-Jul-08 128,478.97 26,400.77 154,879.74 5,131,511.58 26,400.77 6.023
75 25-Aug-08 125,412.04 25,755.91 151,167.95 5,006,099.54 25,755.91 6.023
76 25-Sep-08 122,417.75 25,126.45 147,544.20 4,883,681.79 25,126.45 6.023
77 25-Oct-08 119,494.40 24,512.01 144,006.41 4,764,187.39 24,512.01 6.023
78 25-Nov-08 116,640.28 23,912.25 140,552.53 4,647,547.11 23,912.25 6.023
79 25-Dec-08 113,853.77 23,326.81 137,180.58 4,533,693.33 23,326.81 6.023
80 25-Jan-09 111,133.26 22,755.36 133,888.62 4,422,560.07 22,755.36 6.023
81 25-Feb-09 108,477.19 22,197.57 130,674.75 4,314,082.88 22,197.57 6.023
82 25-Mar-09 105,884.03 21,653.10 127,537.13 4,208,198.86 21,653.10 6.023
83 25-Apr-09 103,352.29 21,121.65 124,473.94 4,104,846.57 21,121.65 6.023
84 25-May-09 100,880.51 20,602.91 121,483.42 4,003,966.06 20,602.91 6.023
85 25-Jun-09 98,467.28 20,096.57 118,563.86 3,905,498.78 20,096.57 6.023
86 25-Jul-09 96,111.22 19,602.35 115,713.57 3,809,387.56 19,602.35 6.023
87 25-Aug-09 93,810.96 19,119.95 112,930.91 3,715,576.60 19,119.95 6.023
88 25-Sep-09 91,565.18 18,649.10 110,214.28 3,624,011.42 18,649.10 6.023
89 25-Oct-09 89,372.60 18,189.52 107,562.12 3,534,638.82 18,189.52 6.023
90 25-Nov-09 87,231.96 17,740.94 104,972.90 3,447,406.86 17,740.94 6.023
91 25-Dec-09 85,142.03 17,303.11 102,445.14 3,362,264.83 17,303.11 6.023
92 25-Jan-10 83,101.61 16,875.77 99,977.37 3,279,163.22 16,875.77 6.023
93 25-Feb-10 81,109.52 16,458.67 97,568.19 3,198,053.70 16,458.67 6.023
94 25-Mar-10 79,164.63 16,051.56 95,216.19 3,118,889.07 16,051.56 6.023
95 25-Apr-10 3,118,889.07 15,654.22 3,134,543.30 0 15,654.22 6.023
Wachovia Securities is the trade name under which Wachovia Corporation conducts
its investment banking, capital markets and institutional securities business
through First Union Securities, Inc. ("FUSI"), member NYSE, NASD, SIPC and
through other bank and non-bank and broker-dealer subsidiaries of Wachovia
Corporation. This report 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 this report. Interested parties are advised to contact the
entity with which they deal, or the entity that provided this report to them, if
they desire further information. The information in this report has been
obtained or derived from sources believed by First Union Securities, Inc. to be
reliable, but First Union Securities, Inc. does not represent that this
information is accurate or complete. Any opinions or estimates contained in this
report represent the judgement of First Union Securities, Inc. at this time, and
are subject to change without notice. First Union Securities, Inc., or its
affiliates may from time to time provide advice with respect to, acquire, hold,
or sell a position on the securities mentioned herein.
Serkan Erikci
Wachovia Securities
Corporate & Investment Banking
serkan.erikci@wachovia.com
(704) 715-1263