Loan Nmbr:

Loan Nmbr: Borrowers: Interest Rate 3.000 % Pymt Monthly Address: Property Value $620,000.00 Beginning Balance $320,000.00 Principal Interest Balance 1 2,209.86 1,409.86 800.00 318,590.14 2 2,209.86 1,413.38 796.48 317,176.76 3 2,209.86 1,416.92 792.94 315,759.84 4 2,209.86 1,420.46 789.40 314,339.38 5 2,209.86 1,424.01 785.85 312,915.37 6 2,209.86 1,427.57 782.29 311,487.80 7 2,209.86 1,431.14 778.72 310,056.66 8 2,209.86 1,434.72 775.14 308,621.94 9 2,209.86 1,438.31 771.55 307,183.63 10 2,209.86 1,441.90 767.96 305,741.73 11 2,209.86 1,445.51 764.35 304,296.22 12 2,209.86 1,449.12 760.74 302,847.10 13 2,209.86 1,452.74 757.12 301,394.36 14 2,209.86 1,456.37 753.49 299,937.99 15 2,209.86 1,460.02 749.84 298,477.97 16 2,209.86 1,463.67 746.19 297,014.30 17 2,209.86 1,467.32 742.54 295,546.98 18 2,209.86 1,470.99 738.87 294,075.99 19 2,209.86 1,474.67 735.19 292,601.32 20 2,209.86 1,478.36 731.50 291,122.96 21 2,209.86 1,482.05 727.81 289,640.91 22 2,209.86 1,485.76 724.10 288,155.15 23 2,209.86 1,489.47 720.39 286,665.68 24 2,209.86 1,493.20 716.66 285,172.48 25 2,209.86 1,496.93 712.93 283,675.55 26 2,209.86 1,500.67 709.19 282,174.88 27 2,209.86 1,504.42 705.44 280,670.46 28 2,209.86 1,508.18 701.68 279,162.28 29 2,209.86 1,511.95 697.91 277,650.33 30 2,209.86 1,515.73 694.13 276,134.60 31 2,209.86 1,519.52 690.34 274,615.08 32 2,209.86 1,523.32 686.54 273,091.76 33 2,209.86 1,527.13 682.73 271,564.63 34 2,209.86 1,530.95 678.91 270,033.68 35 2,209.86 1,534.78 675.08 268,498.90 36 2,209.86 1,538.61 671.25 266,960.29 37 2,209.86 1,542.46 667.40 265,417.83 38 2,209.86 1,546.32 663.54 263,871.51 39 2,209.86 1,550.18 659.68 262,321.33 40 2,209.86 1,554.06 655.80 260,767.27 41 2,209.86 1,557.94 651.92 259,209.33 42 2,209.86 1,561.84 648.02 257,647.49 43 2,209.86 1,565.74 644.12 256,081.75 44 2,209.86 1,569.66 640.20 254,512.09 45 2,209.86 1,573.58 636.28 252,938.51 46 2,209.86 1,577.51 632.35 251,361.00 47 2,209.86 1,581.46 628.40 249,779.54 48 2,209.86 1,585.41 624.45 248,194.13 49 2,209.86 1,589.37 620.49 246,604.76 50 2,209.86 1,593.35 616.51 245,011.41 51 2,209.86 1,597.33 612.53 243,414.08 52 2,209.86 1,601.32 608.54 241,812.76 53 2,209.86 1,605.33 604.53 240,207.43 54 2,209.86 1,609.34 600.52 238,598.09 55 2,209.86 1,613.36 596.50 236,984.73 56 2,209.86 1,617.40 592.46 235,367.33 57 2,209.86 1,621.44 588.42 233,745.89 58 2,209.86 1,625.50 584.36 232,120.39 59 2,209.86 1,629.56 580.30 230,490.83 60 2,209.86 1,633.63 576.23 228,857.20 Continued To Page : 2 4701042,06,1312 CONFIDENT IR19:1 EFTA_00141048 EFTA01279878 ---PAGE BREAK--- Continued From Page: 1 Loan Nmbr: 0420361321 Borrowers: Address: Interest Rate 3.000 % Property Value $620,000.00 Beginning Balance $320,000.00 Pymt Monthly Principal Interest Balance 61 2,209.86 1,637.72 572.14 227,219.48 62 2,209.86 1,641.81 568.05 225,577.67 63 2,209.86 1,645.92 563.94 223,931.75 64 2,209.86 1,650.03 559.83 222,281.72 65 2,209.86 1,654.16 555.70 220,627.56 66 2,209.86 1,658.29 551.57 218,969.27 67 2,209.86 1,662.44 547.42 217,306.83 68 2,209.86 1,666.59 543.27 215,640.24 69 2,209.86 1,670.76 539.10 213,969.48 70 2,209.86 1,674.94 534.92 212,294.54 71 2,209.86 1,679.12 530.74 210,615.42 72 2,209.86 1,683.32 526.54 208,932.10 73 2,209.86 1,687.53 522.33 207,244.57 74 2,209.86 1,691.75 518.11 205,552.82 75 2,209.86 1,695.98 513.88 203,856.84 76 2,209.86 1,700.22 509.64 202,156.62 77 2,209.86 1,704.47 505.39 200,452.15 78 2,209.86 1,708.73 501.13 198,743.42 79 2,209.86 1,713.00 496.86 197,030.42 80 2,209.86 1,717.28 492.58 195,313.14 81 2,209.86 1,721.58 488.28 193,591.56 82 2,209.86 1,725.88 483.98 191,865.68 83 2,209.86 1,730.20 479.66 190,135.48 84 2,209.86 1,734.52 475.34 188,400.96 85 2,209.86 1,738.86 471.00 186,662.10 86 2,209.86 1,743.20 466.66 184,918.90 87 2,209.86 1,747.56 462.30 183,171.34 88 2,209.86 1,751.93 457.93 181,419.41 89 2,209.86 1,756.31 453.55 179,663.10 90 2,209.86 1,760.70 449.16 177,902.40 91 2,209.86 1,765.10 444.76 176,137.30 92 2,209.86 1,769.52 440.34 174,367.78 93 2,209.86 1,773.94 435.92 172,593.84 94 2,209.86 1,778.38 431.48 170,815.46 95 2,209.86 1,782.82 427.04 169,032.64 96 2,209.86 1,787.28 422.58 167,245.36 97 2,209.86 1,791.75 418.11 165,453.61 98 2,209.86 1,796.23 413.63 163,657.38 99 2,209.86 1,800.72 409.14 161,856.66 100 2,209.86 1,805.22 404.64 160,051.44 101 2,209.86 1,809.73 400.13 158,241.71 102 2,209.86 1,814.26 395.60 156,427.45 103 2,209.86 1,818.79 391.07 154,608.66 104 2,209.86 1,823.34 386.52 152,785.32 105 2,209.86 1,827.90 381.96 150,957.42 106 2,209.86 1,832.47 377.39 149,124.95 107 2,209.86 1,837.05 372.81 147,287.90 108 2,209.86 1,841.64 368.22 145,446.26 109 2,209.86 1,846.24 363.62 143,600.02 110 2,209.86 1,850.86 359.00 141,749.16 111 2,209.86 1,855.49 354.37 139,893.67 112 2,209.86 1,860.13 349.73 138,033.54 113 2,209.86 1,864.78 345.08 136,168.76 114 2,209.86 1,869.44 340.42 134,299.32 115 2,209.86 1,874.11 335.75 132,425.21 116 2,209.86 1,878.80 331.06 130,546.41 117 2,209.86 1,883.49 326.37 128,662.92 118 2,209.86 1,888.20 321.66 126,774.72 119 2,209.86 1,892.92 316.94 124,881.80 120 2,209.86 1,897.66 312.20 122,984.14 Continued on page: 3 CONFIDENTIAL SDNY_GM_00030431 EFTA_00141049 EFTA01279879 ---PAGE BREAK--- Continued from page: 2 Loan Nmbr: 0420361321 Borrowers: Address: Interest Rate 3.000 % Pymt Monthly Property Value $620,000.00 Beginning Balance $320,000.00 Principal Interest Balance 121 2,209.86 1,902.40 307.46 121,081.74 122 2,209.86 1,907.16 302.70 119,174.58 123 2,209.86 1,911.92 297.94 117,262.66 124 2,209.86 1,916.70 293.16 115,345.96 125 2,209.86 1,921.50 288.36 113,424.46 126 2,209.86 1,926.30 283.56 111,498.16 127 2,209.86 1,931.11 278.75 109,567.05 128 2,209.86 1,935.94 273.92 107,631.11 129 2,209.86 1,940.78 269.08 105,690.33 130 2,209.86 1,945.63 264.23 103,744.70 131 2,209.86 1,950.50 259.36 101,794.20 132 2,209.86 1,955.37 254.49 99,838.83 133 2,209.86 1,960.26 249.60 97,878.57 134 2,209.86 1,965.16 244.70 95,913.41 135 2,209.86 1,970.08 239.78 93,943.33 136 2,209.86 1,975.00 234.86 91,968.33 137 2,209.86 1,979.94 229.92 89,988.39 138 2,209.86 1,984.89 224.97 88,003.50 139 2,209.86 1,989.85 220.01 86,013.65 140 2,209.86 1,994.83 215.03 84,018.82 141 2,209.86 1,999.81 210.05 82,019.01 142 2,209.86 2,004.81 205.05 80,014.20 143 2,209.86 2,009.82 200.04 78,004.38 144 2,209.86 2,014.85 195.01 75,989.53 145 2,209.86 2,019.89 189.97 73,969.64 146 2,209.86 2,024.94 184.92 71,944.70 147 2,209.86 2,030.00 179.86 69,914.70 148 2,209.86 2,035.07 174.79 67,879.63 149 2,209.86 2,040.16 169.70 65,839.47 150 2,209.86 2,045.26 164.60 63,794.21 151 2,209.86 2,050.37 159.49 61,743.84 152 2,209.86 2,055.50 154.36 59,688.34 153 2,209.86 2,060.64 149.22 57,627.70 154 2,209.86 2,065.79 144.07 55,561.91 155 2,209.86 2,070.96 138.90 53,490.95 156 2,209.86 2,076.13 133.73 51,414.82 157 2,209.86 2,081.32 128.54 49,333.50 158 2,209.86 2,086.53 123.33 47,246.97 159 2,209.86 2,091.74 118.12 45,155.23 160 2,209.86 2,096.97 112.89 43,058.26 161 2,209.86 2,102.21 107.65 40,956.05 162 2,209.86 2,107.47 102.39 38,848.58 163 2,209.86 2,112.74 97.12 36,735.84 164 2,209.86 2,118.02 91.84 34,617.82 165 2,209.86 2,123.32 86.54 32,494.50 166 2,209.86 2,128.62 81.24 30,365.88 167 2,209.86 2,133.95 75.91 28,231.93 168 2,209.86 2,139.28 70.58 26,092.65 169 2,209.86 2,144.63 65.23 23,948.02 170 2,209.86 2,149.99 59.87 21,798.03 171 2,209.86 2,155.36 54.50 19,642.67 172 2,209.86 2,160.75 49.11 17,481.92 173 2,209.86 2,166.16 43.70 15,315.76 174 2,209.86 2,171.57 38.29 13,144.19 175 2,209.86 2,177.00 32.86 10,967.19 176 2,209.86 2,182.44 27.42 8,784.75 177 2,209.86 2,187.90 21.96 6,596.85 178 2,209.86 2,193.37 16.49 4,403.48 179 2,209.86 2,198.85 11.01 2,204.63 180 2,209.86 2,204.35 5.51 .28 Continued on page: 4 CONFIDENTIAL SDNY_GM_00030432 EFTA_00141050 EFTA01279880 ---PAGE BREAK--- Continued from page: 3 Loan Nmbr: 0420361321 Borrowers: Address: Interest Rate 3.000 % Property Value $620,000.00 Beginning Balance $320,000.00 Pymt Monthly Principal Interest Balance TOTAL 397,774.80 319,999.72 77,775.08 .28 CONFIDENTIAL SDNY_GM_00030433 EF-EA_00141051 EFTA01279881