EFTA01279878.pdf

Loan Nmbr:
Borrowers: Address:
Interest Rate 3.000 % Property Value $620,000.00 Beginning Balance $320,000.00
Pymt Monthly 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
9 4701042,06,1312
CONFIDENT IR1:1
EFTA_00141048
EFTA01279878

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

Continued from page: 2
Loan Nmbr: 0420361321
Borrowers: Address:
Interest Rate 3.000 % Property Value $620,000.00 Beginning Balance $320,000.00
Pymt Monthly 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

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