EXHIBIT 99.10
Equity One 2002-3
Pricing
Class M-1
at 100% PPC, to Call
Period Date Principal Interest Cash Flow Balance Accrued Interest Coupon
Total 15,568,000.00 4,946,121.70 20,514,121.70 4,946,121.70
0 14-Jun-02 0 0 0 15,568,000.00 0 0
1 25-Jun-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
2 25-Jul-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
3 25-Aug-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
4 25-Sep-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
5 25-Oct-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
6 25-Nov-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
7 25-Dec-02 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
8 25-Jan-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
9 25-Feb-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
10 25-Mar-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
11 25-Apr-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
12 25-May-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
13 25-Jun-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
14 25-Jul-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
15 25-Aug-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
16 25-Sep-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
17 25-Oct-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
18 25-Nov-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
19 25-Dec-03 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
20 25-Jan-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
21 25-Feb-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
22 25-Mar-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
23 25-Apr-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
24 25-May-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
25 25-Jun-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
26 25-Jul-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
27 25-Aug-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
28 25-Sep-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
29 25-Oct-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
30 25-Nov-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
31 25-Dec-04 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
32 25-Jan-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
33 25-Feb-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
34 25-Mar-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
35 25-Apr-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
36 25-May-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
37 25-Jun-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
38 25-Jul-05 0 78,345.96 78,345.96 15,568,000.00 78,345.96 6.039
39 25-Aug-05 1,368,395.79 78,345.96 1,446,741.75 14,199,604.21 78,345.96 6.039
40 25-Sep-05 2,062,215.84 71,459.51 2,133,675.34 12,137,388.37 71,459.51 6.039
41 25-Oct-05 603,729.31 61,081.41 664,810.72 11,533,659.05 61,081.41 6.039
42 25-Nov-05 277,869.20 58,043.14 335,912.34 11,255,789.86 58,043.14 6.039
43 25-Dec-05 271,260.32 56,644.76 327,905.09 10,984,529.53 56,644.76 6.039
44 25-Jan-06 264,808.30 55,279.64 320,087.95 10,719,721.23 55,279.64 6.039
45 25-Feb-06 258,509.40 53,947.00 312,456.40 10,461,211.82 53,947.00 6.039
46 25-Mar-06 252,359.97 52,646.05 305,006.02 10,208,851.85 52,646.05 6.039
47 25-Apr-06 246,356.45 51,376.05 297,732.50 9,962,495.40 51,376.05 6.039
48 25-May-06 240,495.36 50,136.26 290,631.62 9,722,000.04 50,136.26 6.039
49 25-Jun-06 234,773.31 48,925.97 283,699.28 9,487,226.73 48,925.97 6.039
50 25-Jul-06 229,186.99 47,744.47 276,931.46 9,258,039.74 47,744.47 6.039
51 25-Aug-06 223,733.18 46,591.08 270,324.26 9,034,306.56 46,591.08 6.039
52 25-Sep-06 218,408.71 45,465.15 263,873.86 8,815,897.85 45,465.15 6.039
53 25-Oct-06 213,210.51 44,366.01 257,576.51 8,602,687.34 44,366.01 6.039
54 25-Nov-06 208,135.57 43,293.02 251,428.60 8,394,551.77 43,293.02 6.039
55 25-Dec-06 203,180.97 42,245.58 245,426.55 8,191,370.80 42,245.58 6.039
56 25-Jan-07 198,343.84 41,223.07 239,566.91 7,993,026.96 41,223.07 6.039
57 25-Feb-07 193,621.38 40,224.91 233,846.29 7,799,405.58 40,224.91 6.039
58 25-Mar-07 189,010.88 39,250.51 228,261.38 7,610,394.71 39,250.51 6.039
59 25-Apr-07 184,509.66 38,299.31 222,808.97 7,425,885.05 38,299.31 6.039
60 25-May-07 180,115.14 37,370.77 217,485.90 7,245,769.91 37,370.77 6.039
61 25-Jun-07 175,824.77 36,464.34 212,289.11 7,069,945.14 36,464.34 6.039
62 25-Jul-07 171,636.09 35,579.50 207,215.58 6,898,309.05 35,579.50 6.039
63 25-Aug-07 167,546.67 34,715.74 202,262.41 6,730,762.38 34,715.74 6.039
64 25-Sep-07 163,554.16 33,872.56 197,426.72 6,567,208.23 33,872.56 6.039
65 25-Oct-07 159,656.26 33,049.48 192,705.73 6,407,551.97 33,049.48 6.039
66 25-Nov-07 155,850.72 32,246.01 188,096.72 6,251,701.25 32,246.01 6.039
67 25-Dec-07 152,135.34 31,461.69 183,597.03 6,099,565.91 31,461.69 6.039
68 25-Jan-08 148,508.00 30,696.07 179,204.07 5,951,057.91 30,696.07 6.039
69 25-Feb-08 144,966.60 29,948.70 174,915.30 5,806,091.31 29,948.70 6.039
70 25-Mar-08 141,509.09 29,219.15 170,728.25 5,664,582.22 29,219.15 6.039
71 25-Apr-08 138,133.50 28,507.01 166,640.51 5,526,448.72 28,507.01 6.039
72 25-May-08 134,837.87 27,811.85 162,649.72 5,391,610.85 27,811.85 6.039
73 25-Jun-08 131,620.31 27,133.28 158,753.59 5,259,990.55 27,133.28 6.039
74 25-Jul-08 128,478.97 26,470.90 154,949.87 5,131,511.58 26,470.90 6.039
75 25-Aug-08 125,412.04 25,824.33 151,236.37 5,006,099.54 25,824.33 6.039
76 25-Sep-08 122,417.75 25,193.20 147,610.95 4,883,681.79 25,193.20 6.039
77 25-Oct-08 119,494.40 24,577.13 144,071.53 4,764,187.39 24,577.13 6.039
78 25-Nov-08 116,640.28 23,975.77 140,616.06 4,647,547.11 23,975.77 6.039
79 25-Dec-08 113,853.77 23,388.78 137,242.55 4,533,693.33 23,388.78 6.039
80 25-Jan-09 111,133.26 22,815.81 133,949.07 4,422,560.07 22,815.81 6.039
81 25-Feb-09 108,477.19 22,256.53 130,733.72 4,314,082.88 22,256.53 6.039
82 25-Mar-09 105,884.03 21,710.62 127,594.65 4,208,198.86 21,710.62 6.039
83 25-Apr-09 103,352.29 21,177.76 124,530.05 4,104,846.57 21,177.76 6.039
84 25-May-09 100,880.51 20,657.64 121,538.15 4,003,966.06 20,657.64 6.039
85 25-Jun-09 98,467.28 20,149.96 118,617.24 3,905,498.78 20,149.96 6.039
86 25-Jul-09 96,111.22 19,654.42 115,765.64 3,809,387.56 19,654.42 6.039
87 25-Aug-09 93,810.96 19,170.74 112,981.70 3,715,576.60 19,170.74 6.039
88 25-Sep-09 91,565.18 18,698.64 110,263.82 3,624,011.42 18,698.64 6.039
89 25-Oct-09 89,372.60 18,237.84 107,610.44 3,534,638.82 18,237.84 6.039
90 25-Nov-09 87,231.96 17,788.07 105,020.03 3,447,406.86 17,788.07 6.039
91 25-Dec-09 85,142.03 17,349.08 102,491.10 3,362,264.83 17,349.08 6.039
92 25-Jan-10 83,101.61 16,920.60 100,022.20 3,279,163.22 16,920.60 6.039
93 25-Feb-10 81,109.52 16,502.39 97,611.91 3,198,053.70 16,502.39 6.039
94 25-Mar-10 79,164.63 16,094.21 95,258.84 3,118,889.07 16,094.21 6.039
95 25-Apr-10 3,118,889.07 15,695.81 3,134,584.88 0 15,695.81 6.039
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