EXHIBIT 99.1
--------------------------------------------------------------------------------
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ December 9, 2003
Securitized Products Group [▇▇▇▇▇▇ ▇▇▇▇▇▇▇ LOGO]
--------------------------------------------------------------------------------
Computational Materials
$692,991,000
Approximately
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ ABS Capital I Inc.
Series 2004-NC1
Mortgage Pass-Through Certificates
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 1
--------------------------------------------------------------------------------
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ December 9, 2003
Securitized Products Group [▇▇▇▇▇▇ ▇▇▇▇▇▇▇ LOGO]
--------------------------------------------------------------------------------
Approximately $692,991,000
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ ABS Capital I Inc., Series 2004-NC1
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ ABS Capital I Inc.
Depositor
HomEq Servicing Corp.
Servicer
Transaction Highlights
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
Modified
Avg Life to Duration To
Offered Expected Ratings Call/ Call/
Classes Description Balance(4) (S&P/Fitch/ ▇▇▇▇▇'▇) Mty(1)(2) Mty(1)(2)(3)
=============== ================= ================== ========================== ================ ===============
A-1 Not Offered 733,506,000 ****Not Offered****
--------------- ----------------- ------------------ -----------------------------------------------------------
A-2 Floater [250,000,000] AAA/AAA/Aaa 2.77 / 3.03 2.69 / 2.91
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
A-3 Floater [147,711,000] AAA/AAA/Aaa 1.49 / 1.49 1.48 / 1.48
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
A-4 Floater [54,500,000] AAA/AAA/Aaa 6.23 / 7.18 5.93 / 6.73
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
M-1 Floater 91,657,000 AA/AA/Aa2 5.31 / 5.85 5.06 / 5.52
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
M-2 Floater 72,743,000 A/A/A2 5.29 / 5.77 4.90 / 5.27
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
M-3 Floater 21,822,000 A-/A-/A3 5.28 / 5.68 4.85 / 5.16
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
B-1 Floater 18,186,000 BBB+/BBB+/Baa1 5.28 / 5.60 4.80 / 5.05
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
B-2 Floater 18,186,000 BBB/BBB/Baa2 5.28 / 5.49 4.71 / 4.87
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
B-3 Floater 18,186,000 BBB-/BBB-/Baa3 5.23 / 5.27 4.51 / 4.54
--------------- ----------------- ------------------ -------------------------- ---------------- ---------------
--------------- ----------------------------------- -------------------- ------------------
Offered Payment Window To Call/ Initial
Classes Mty(1)(2) Subordination Level Benchmark
=============== =================================== ==================== ==================
A-1 ****Not Offered*****
--------------- ---------------------------------------------------------------------------
A-2 02/04 - 01/12 / 02/04 - 07/21 18.50% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
A-3 02/04 - 11/07 / 02/04 - 11/07 18.50% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
A-4 11/07 - 01/12 / 11/07 - 07/21 18.50% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
M-1 04/07 - 01/12 / 04/07 - 06/18 12.20% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
M-2 03/07 - 01/12 / 03/07 - 02/17 7.20% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
M-3 02/07 - 01/12 / 02/07 - 06/15 5.70% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
B-1 02/07 - 01/12 / 02/07 - 09/14 4.45% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
B-2 02/07 - 01/12 / 02/07 - 11/13 3.20% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
B-3 02/07 - 01/12 / 02/07 - 10/12 1.95% 1 Mo. LIBOR
--------------- ----------------------------------- -------------------- ------------------
Notes: (1) Certificates are priced to the 10% optional clean-up call.
----- (2) Based on the pricing prepayment speed. See details below.
(3) Assumes pricing at par.
(4) Bond sizes subject to a variance of plus or minus 5%.
Issuer: ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ ABS Capital I Inc. Trust 2004-NC1.
Depositor: ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ ABS Capital I Inc.
Originator: NC Capital Corporation.
Servicer: HomEq Servicing Corp.
Trustee: Deutsche Bank National Trust Company.
Managers: ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ (lead manager), ▇▇▇▇▇▇▇▇ Capital
Partners, L.P. and The ▇▇▇▇▇▇▇▇ Capital Group, L.P.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 2
Rating Agencies: Standard & Poor's, Fitch Ratings and ▇▇▇▇▇'▇
Investors Service.
Offered Certificates: Classes A-2, A-3, A-4, M-1, M-2, M-3, B-1, B-2 and
B-3 Certificates.
Class A Certificates: Classes A-1, A-2, A-3 and A-4 Certificates.
Group II Class A The Class A-2, Class A-3 and Class A-4 Certificates.
Certificates:
Group II Class A The Class A-3 and Class A-4 Certificates.
Sequential Certificates:
Class A Certificate Group: The Class A-1 Certificates and Group II Class A
Certificates, as applicable.
Expected Closing Date: January 29, 2004 through DTC and Euroclear or
Clearstream. The Certificates will be sold without
accrued interest.
Cut-off Date: January 1, 2004
Distribution Dates: The 25th of each month, or if such day is not a
business day, on the next business day, beginning
February 25, 2004.
Final Scheduled The Distribution Date occurring in November 2033.
Distribution Date:
Due Period: For any Distribution Date, the period commencing on
the second day of the month preceding the month in
which such Distribution Date occurs and ending on the
first day of the month in which such Distribution
Date occurs.
Prepayment Period: For any Distribution Date, the period commencing on
the 16th day of the month preceding the month in
which such Distribution Date occurs (or in the case
of the first Distribution Date, commencing on the
Cut-off date, and ending on the 15th day of the month
in which such Distribution Date occurs).
Interest Accrual Period: The interest accrual period for the Offered
Certificates with respect to any Distribution Date
will be the period beginning with the previous
Distribution Date (or, in the case of the first
Distribution Date, the Closing Date) and ending on
the day prior to the current Distribution Date (on an
actual/360 day count basis).
Mortgage Loans: The Trust will consist of two groups of adjustable
and fixed rate sub-prime residential, first-lien and
second-lien mortgage loans.
Group I Mortgage Loans: Approximately $900.0 million of Mortgage Loans with
original principal balances that conform to the
original principal balance limits for one- to
four-family residential mortgage loan guidelines for
purchase by Freddie Mac.
Group II Mortgage Loans: Approximately $554.9 million of Mortgage Loans that
predominantly have original principal balances that
do not conform to the original principal balance
limits for one- to four-family residential mortgage
loan guidelines for purchase by Freddie Mac.
Pricing Prepayment Speed: o Fixed Rate Mortgage Loans: CPR starting at
approximately 1.5333% CPR in month 1 and increasing
to 23% CPR in month 15 (23%/15 CPR increase for each
month), and remaining at 23% CPR thereafter
o ARM Mortgage Loans: CPR of 25%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 3
Credit Enhancement: The Offered Certificates are credit enhanced by:
1) Net monthly excess cashflow from the Mortgage
Loans,
2) 1.95% overcollateralization (funded upfront). On
and after the Step-down Date, so long as a
Trigger Event is not in effect, the required
overcollateralization will equal 3.90% of the
aggregate principal balance of the Mortgage Loans
as of the last day of the applicable Due Period,
subject to a 0.50% floor, based on the aggregate
principal balance of the Mortgage Loans as of the
cut-off date, and
3) Subordination of distributions on the more
subordinate classes of certificates (if
applicable) to the required distributions on the
more senior classes of certificates.
Senior Enhancement For any Distribution Date, the percentage obtained by
Percentage: dividing (x) the aggregate Certificate Principal
Balance of the subordinate certificates (together
with any overcollateralization and taking into
account the distributions of the Principal
Distribution Amount for such Distribution Date) by
(y) the aggregate principal balance of the Mortgage
Loans as of the last day of the related Due Period.
Step-down Date: The later to occur of:
(x) The earlier of:
(a) The Distribution Date occurring in February
2007; and
(b) The Distribution Date on which the aggregate
balance of the Class A Certificates is
reduced to zero; and
(y) The first Distribution Date on which the Senior
Enhancement Percentage (calculated for this
purpose only after taking into account payments
of principal on the Mortgage Loans on the last
day of the related Due Period but prior to
principal distributions to the certificates on
the applicable Distribution Date) is greater than
or equal to approximately 37.00%.
Trigger Event: Either a Delinquency Trigger Event or a Cumulative
Loss Trigger Event.
Delinquency Trigger Event: A Delinquency Trigger Event is in effect on any
Distribution Date if on that Distribution Date the 60
Day+ Rolling Average equals or exceeds 40% of the
prior period's Senior Enhancement Percentage. The 60
Day+ Rolling Average will equal the rolling 3 month
average percentage of Mortgage Loans that are 60 or
more days delinquent.
Cumulative Loss A Cumulative Loss Trigger Event is in effect on any
Trigger Event: Distribution Date if the aggregate amount of Realized
Losses incurred since the cut-off date through the
last day of the related Prepayment Period divided by
the aggregate Stated Principal Balance of the
mortgage loans as of the cut-off date exceeds the
applicable percentages described below with respect
to such distribution date:
Months 37- 48 [ ] for the first month, plus an
additional 1/12th of [ ] for each
month thereafter (e.g., [ ] in
Month 43)
Months 49- 60 [ ] for the first month, plus an
additional 1/12th of [ ] for each
month thereafter (e.g., [ ] in
Month 55)
Months 60- 72 [ ] for the first month, plus an
additional 1/12th of [ ] for each
month thereafter (e.g., [ ] in
Month 67)
Months 73- thereafter [ ]
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 4
Initial Subordination Class A: 18.50%
Percentage: Class M-1: 12.20%
Class M-2: 7.20%
Class M-3: 5.70%
Class B-1: 4.45%
Class B-2: 3.20%
Class B-3: 1.95%
Optional Clean-up Call: When the current aggregate principal balance of
the Mortgage Loans is less than or equal to 10% of
the aggregate principal balance of the Mortgage Loans
as of the cut-off date. The applicable fixed margin
will increase by 2x on the Class A Certificates and
by 1.5x on all other Certificates after the first
distribution date on which the Optional Clean-up Call
is exercisable.
Step-up Coupons: For all Offered Certificates the coupon will increase
after the optional clean-up call date, should the
call not be exercised.
Class A-1 The Class A-1 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the least of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable), (ii) the Loan Group I Cap and (iii)
the WAC Cap.
Class A-2, Class A-3 and The Class A-2, Class A-3 and Class A-4 Certificates
Class A-4 Pass-Through will accrue interest at a variable rate equal to the
Rate: least of (i) one-month LIBOR plus [] bps ([] bps
after the first distribution date on which the
Optional Clean-up Call is exercisable), (ii) the Loan
Group II Cap and (iii) the WAC Cap.
Class M-1 The Class M-1 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
Class M-2 The Class M-2 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
Class M-3 The Class M-3 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
Class B-1 The Class B-1 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
Class B-2 The Class B-2 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
Class B-3 The Class B-3 Certificates will accrue interest at a
Pass-Through Rate: variable rate equal to the lesser of (i) one-month
LIBOR plus [] bps ([] bps after the first
distribution date on which the Optional Clean-up Call
is exercisable) and (ii) the WAC Cap.
WAC Cap: As to any Distribution Date a per annum rate equal to
the product of (i) the weighted average gross rate of
the Mortgage Loans in effect on the beginning of the
related Due Period less servicing, trustee and other
fee rates, and (ii) a fraction, the numerator of
which is 30 and the denominator of which is the
actual number of days in the related Interest Accrual
Period.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 5
Loan Group I Cap: As to any Distribution Date, a per annum rate equal
to the product of (i) weighted average gross rate of
the Group I Mortgage Loans in effect on the beginning
of the related Due Period less servicing, trustee and
other fee rates, and (ii) a fraction, the numerator
of which is 30 and the denominator of which is the
actual number of days in the related Interest Accrual
Period.
Loan Group II Cap: As to any Distribution Date, a per annum rate equal
to the product of (i) weighted average gross rate of
the Group II Mortgage Loans in effect on the
beginning of the related Due Period less servicing,
trustee and other fee rates, and (ii) a fraction, the
numerator of which is 30 and the denominator of which
is the actual number of days in the related Interest
Accrual Period.
Class A-1 Basis Risk As to any Distribution Date, the supplemental
Carry Forward Amount: interest amount for the Class A-1 Certificates will
equal the sum of:
(i) The excess, if any, of interest that would
otherwise be due on such Certificates at the
Class A-1 Pass-Through Rate (without regard to
the Loan Group I Cap or WAC Cap) over interest
due such Certificates at a rate equal to the
lesser of the Loan Group I Cap or WAC Cap;
(ii) Any Class A-1 Basis Risk Carry Forward Amount
remaining unpaid from prior Distribution Dates;
and
(iii) Interest on the amount in clause (ii) at the
related Class A-1 Pass-Through Rate (without
regard to the Loan Group I Cap or WAC Cap).
Class A-2, Class A-3 and As to any Distribution Date, the supplemental
Class A-4 Basis Risk interest amount for the Class A-2, Class A-3 and
Carry Forward Amount: Class A-4 Certificates will equal the sum of:
(i) The excess, if any, of interest that would
otherwise be due on such Certificates at the
Class A-2, Class A-3 and Class A-4 Pass-Through
Rate (without regard to the Loan Group II Cap
or WAC Cap) over interest due such Certificates
at a rate equal to the lesser of the Loan Group
II Cap or WAC Cap;
(ii) Any Class A-2, Class A-3 and Class A-4 Basis
Risk Carry Forward Amount remaining unpaid from
prior Distribution Dates; and
(iii) Interest on the amount in clause (ii) at the
related Class A-2, Class A-3 and Class A-4
Pass-Through Rate (without regard to the Loan
Group II Cap or WAC Cap).
Class M-1, M-2, M-3, As to any Distribution Date, the supplemental
B-1, B-2 and B-3 Basis interest amount for each of the Class M-1, M-2, M-3,
Risk Carry Forward B-1, B-2 and B-3 Certificates will equal the sum of:
Amounts: (i) The excess, if any, of interest that would
otherwise be due on such Certificates at such
Certificates' applicable Pass-Through Rate
(without regard to the WAC Cap) over interest
due such Certificates at a rate equal to the
WAC Cap;
(ii) Any Basis Risk Carry Forward Amount for such
class remaining unpaid for such Certificate
from prior Distribution Dates; and
(iii) Interest on the amount in clause (ii) at the
Certificates' applicable Pass-Through Rate
(without regard to the WAC Cap).
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 6
Interest Distributions On each Distribution Date and after payments of
on Offered Certificates: servicing and trustee fees and other expenses,
interest distributions from the Interest Remittance
Amount will be allocated as follows:
(i) The portion of the Interest Remittance Amount
attributable to the Group I Mortgage Loans
will be allocated according to the related
Accrued Certificate Interest and any unpaid
interest shortfall amounts for such class, as
applicable, first, to the Class A-1
Certificates and second, pro rata to the Class
A-2, Class A-3 and Class A-4 Certificates;
(ii) The portion of the Interest Remittance Amount
attributable to the Group II Mortgage Loans
will be allocated according to the related
Accrued Certificate Interest and any unpaid
interest shortfall amounts for such class, as
applicable, first, pro rata to the Class A-2,
Class A-3 and Class A-4 Certificates and
second, to the Class A-1 Certificates;
(iii) To the Class M-1 Certificates, its Accrued
Certificate Interest;
(iv) To the Class M-2 Certificates, its Accrued
Certificate Interest;
(v) To the Class M-3 Certificates, its Accrued
Certificate Interest;
(vi) To the Class B-1 Certificates, its Accrued
Certificate Interest;
(vii) To the Class B-2 Certificates, its Accrued
Certificate Interest, and
(viii) To the Class B-3 Certificates, its Accrued
Certificate Interest.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 7
Principal Distributions On each Distribution Date (a) prior to the Stepdown
on Offered Certificates: Date or (b) on which a Trigger Event is in effect,
principal distributions from the Principal
Distribution Amount will be allocated as follows:
(i) to the Class A Certificates, allocated between
the Class A Certificates as described below,
until the Certificate Principal Balances
thereof have been reduced to zero;
(ii) to the Class M-1 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero;
(iii) to the Class M-2 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero;
(iv) to the Class M-3 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero;
(v) to the Class B-1 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero;
(vi) to the Class B-2 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero; and
(vii) to the Class B-3 Certificates, until the
Certificate Principal Balance thereof has been
reduced to zero.
On each Distribution Date (a) on or after the
Stepdown Date and (b) on which a Trigger Event is not
in effect, the principal distributions from the
Principal Distribution Amount will be allocated as
follows:
(i) to the Class A Certificates, the lesser of the
Principal Distribution Amount and the Class A
Principal Distribution Amount, allocated
between the Class A Certificates as described
below, until the Certificate Principal
Balances thereof have been reduced to zero;
(ii) to the Class M-1 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class M-1 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero;
(iii) to the Class M-2 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class M-2 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero;
(iv) to the Class M-3 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class M-3 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero;
(v) to the Class B-1 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class B-1 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero;
(vi) to the Class B-2 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class B-2 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero; and
(vii) to the Class B-3 Certificates, the lesser of
the remaining Principal Distribution Amount
and the Class B-3 Principal Distribution
Amount, until the Certificate Principal
Balance thereof has been reduced to zero.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 8
Class A Principal Except as described below, the Class A-3 and Class
Allocation: A-4 Certificates will receive principal sequentially,
and the Class A-4 Certificates will not receive
principal distributions until the Certificate
Principal Balance of the Class A-3 Certificates has
been reduced to zero.
All principal distributions to the holders of the
Class A Certificates on any Distribution Date will be
allocated concurrently between the Class A-1
Certificates, on the one hand, and the Class A-2,
Class A-3 and Class A-4 Certificates (collectively,
the "Group II Class A Certificates"), on the other
hand, based on the Class A Principal Allocation
Percentage for the Class A-1 Certificates and the
Group II Class A Certificates, as applicable.
However, if the Class Certificate Balances of the
Class A Certificates in either Class A Certificate
Group are reduced to zero, then the remaining amount
of principal distributions distributable to the Class
A Certificates on that Distribution Date, and the
amount of those principal distributions distributable
on all subsequent Distribution Dates, will be
distributed to the holders of the Class A
certificates in the other Class A Certificate Group
remaining outstanding, in accordance with the
principal distribution allocations described herein,
until their Class Certificate Balances have been
reduced to zero. Any payments of principal to the
Class A-1 Certificates will be made first from
payments relating to the Group I Mortgage Loans, and
any payments of principal to the Group II Class A
Certificates will be made first from payments
relating to the Group II Mortgage Loans.
Any principal distributions allocated to the Group II
Class A Certificates are required to be distributed
pro rata between the Class A-2 Certificates and the
Group II Class A Sequential Certificates. Principal
distributions to the Group II Class A Sequential
Certificates will be allocated first to the Class A-3
Certificates, until their Class Certificate Balance
has been reduced to zero, and then to the Class A-4
Certificates, until their Class Certificate Balance
has been reduced to zero.
Notwithstanding the above, in the event that all
subordinate classes, including the Class X
certificates, have been reduced to zero, principal
distributions to the Group II Class A Certificates
will be distributed pro rata between the Class A-2,
Class A-3 and Class A-4 Certificates.
Class A-2, Class A-3 and Beginning on the first Distribution Date, and for a
Class A-4 Interest period of 35 months thereafter, an Interest Rate Cap
Rate Cap: will be entered into by the Trust for the benefit of
the Class A-2, Class A-3 and Class A-4 Certificates.
For its duration, the Class A-2, Class A-3 and Class
A-4 Interest Rate Cap pays the Trust the product of
(i) the excess, if any, of the then current 1-month
LIBOR rate (not to exceed the cap ceiling) over the
cap strike (on an Actual/360 day count basis) and
(ii) the Class A-2, Class A-3 and Class A-4 Interest
Rate Cap Notional Balance ("the Class A-2, Class A-3
and Class A-4 Interest Rate Cap Payment") as
described on the schedule herein.
Class A-2, Class A-3 and The Class A-2, Class A-3 and Class A-4 Interest Rate
Class A-4 Interest Rate Cap Payment shall be available to pay any Basis Risk
Cap Payment Allocation: Carry Forward Amount due to the Class A-2, Class A-3
and Class A-4 Certificates pro rata.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 9
Class M Interest Rate Cap: Beginning on the first Distribution Date, and for a
period of 43 months thereafter, an Interest Rate Cap
will be entered into by the Trust for the benefit of
the Class M Certificates.
For its duration, the Class M Interest Rate Cap pays
the Trust the product of (i) the excess, if any, of
the then current 1-month LIBOR rate (not to exceed
the cap ceiling) over the cap strike (on an
Actual/360 day count basis) and (ii) the Class M
Interest Rate Cap Notional Balance ("the Class M
Interest Rate Cap Payment") as described on the
schedule herein.
Class M Interest Rate The Class M Interest Rate Cap Payment shall be
Cap Payment Allocation: available to pay any Basis Risk Carry Forward Amount
due to the Class M-1, Class M-2 and Class M-3
Certificates on a pro rata basis.
Class B Interest Rate Cap: Beginning on the first Distribution Date, and for a
period of 43 months thereafter, an Interest Rate Cap
will be entered into by the Trust for the benefit of
the Class B Certificates.
For its duration, the Class B Interest Rate Cap pays
the Trust the product of (i) the excess, if any, of
the then current 1-month LIBOR rate (not to exceed
the cap ceiling) over the cap strike (on an
Actual/360 day count basis) and (ii) the Class B
Interest Rate Cap Notional Balance ("the Class B
Interest Rate Cap Payment") as described on the
schedule herein.
Class B Interest Rate The Class B Interest Rate Cap Payment shall be
Cap Payment Allocation: available to pay any Basis Risk Carry Forward Amount
due to the Class B-1, Class B-2 and Class B-3
Certificates on a pro rata basis.
Allocation of Net For any Distribution Date, any Net Monthly Excess
Monthly Excess Cashflow: Cashflow shall be paid as follows:
(i) to the Class M-1 Certificates, the unpaid
interest shortfall amount;
(ii) to the Class M-1 Certificates, the allocated
unreimbursed realized loss amount;
(iii) to the Class M-2 Certificates, the unpaid
interest shortfall amount;
(iv) to the Class M-2 Certificates, the allocated
unreimbursed realized loss amount;
(v) to the Class M-3 Certificates, the unpaid
interest shortfall amount;
(vi) to the Class M-3 Certificates, the allocated
unreimbursed realized loss amount;
(vii) to the Class B-1 Certificates, the unpaid
interest shortfall amount;
(viii) to the Class B-1 Certificates, the allocated
unreimbursed realized loss amount; (ix) to the
Class B-2 Certificates, the unpaid interest
shortfall amount;
(x) to the Class B-2 Certificates, the allocated
unreimbursed realized loss amount;
(xi) to the Class B-3 Certificates, the unpaid
interest shortfall amount;
(xii) to the Class B-3 Certificates, the allocated
unreimbursed realized loss amount;
(xiii) concurrently, any Class A-1 Basis Risk Carry
Forward Amount to the Class A-1 Certificates,
and any Class A-2, Class A-3 and Class A-4
Basis Risk Carry Forward Amount to the Class
A-2, Class A-3 and Class A-4 Certificates; and
(xiv) sequentially, to Classes M-1, M-2, M-3, B-1,
B-2 and B-3 Certificates, in such order, any
Basis Risk Carry Forward Amount for such
classes.
Interest Remittance For any Distribution Date, the portion of available
Amount: funds for such Distribution Date attributable to
interest received or advanced on the Mortgage Loans.
Accrued Certificate For any Distribution Date and each class of Offered
Interest: Certificates, equals the amount of interest accrued
during the related interest accrual period at the
related Pass-through Rate, reduced by any prepayment
interest shortfalls and shortfalls resulting from the
application of the Soldiers' and Sailors' Civil
Relief Act of 1940 or similar state law allocated to
such class.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 10
Principal Distribution On any Distribution Date, the sum of (i) the Basic
Amount: Principal Distribution Amount and (ii) the Extra
Principal Distribution Amount.
Basic Principal On any Distribution Date, the excess of (i) the
Distribution Amount: aggregate principal remittance amount over (ii) the
Excess Subordinated Amount, if any.
Net Monthly Excess For any Distribution Date is the amount of funds
Cashflow: available for distribution on such Distribution Date
remaining after making all distributions of interest
and principal on the certificates.
Extra Principal For any Distribution Date, the lesser of (i) the
Distribution Amount: excess of (x) interest collected or advanced with
respect to the Mortgage Loans with due dates in the
related Due Period (less servicing and trustee fees
and expenses), over (y) the sum of interest payable
on the Certificates on such Distribution Date and
(ii) the overcollateralization deficiency amount for
such Distribution Date.
Excess Subordinated For any Distribution Date, means the excess, if any
Amount: of (i) the overcollateralization and (ii) the
required overcollateralization for such Distribution
Date.
Class A Principal For any Distribution Date, the percentage equivalent
Allocation Percentage: of a fraction, determined as follows: (i) in the
case of the Class A-1 Certificates the numerator of
which is (x) the portion of the principal remittance
amount for such Distribution Date that is
attributable to principal received or advanced on the
Group I Mortgage Loans and the denominator of which
is (y) the principal remittance amount for such
Distribution Date and (ii) in the case of the Class
A-2, Class A-3 and Class A-4 Certificates, the
numerator of which is (x) the portion of the
principal remittance amount for such Distribution
Date that is attributable to principal received or
advanced on the Group II Mortgage Loans and the
denominator of which is (y) the principal remittance
amount for such Distribution Date.
Class A Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the aggregate Certificate Principal
Balance of the Class A Certificates immediately prior
to such Distribution Date over (y) the lesser of (A)
the product of (i) approximately 63.00% and (ii) the
aggregate principal balance of the Mortgage Loans as
of the last day of the related Due Period and (B) the
excess, if any, of the aggregate principal balance of
the Mortgage Loans as of the last day of the related
Due Period over $7,274,338.
Class M-1 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date) and (ii) the Certificate Principal
Balance of the Class M-1 Certificates immediately
prior to such Distribution Date over (y) the lesser
of (A) the product of (i) approximately 75.60% and
(ii) the aggregate principal balance of the Mortgage
Loans as of the last day of the related Due Period
and (B) the excess, if any, of the aggregate
principal balance of the Mortgage Loans as of the
last day of the related Due Period over $7,274,338.
Class M-2 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date), (ii) the Certificate Principal
Balance of the Class M-1 Certificates (after taking
into account the payment of the Class M-1 Principal
Distribution Amount on such Distribution Date) and
(iii) the Certificate Principal Balance of the Class
M-2 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the
product of (i) approximately 85.60% and (ii) the
aggregate principal balance of the Mortgage Loans as
of the last day of the related Due Period and (B) the
excess, if any, of the aggregate principal balance of
the Mortgage Loans as of the last day of the related
Due Period over $7,274,338.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 11
Class M-3 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date), (ii) the Certificate Principal
Balance of the Class M-1 Certificates (after taking
into account the payment of the Class M-1 Principal
Distribution Amount on such Distribution Date), (iii)
the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the payment
of the Class M-2 Principal Distribution Amount on
such Distribution Date) and (iv) the Certificate
Principal Balance of the Class M-3 Certificates
immediately prior to such Distribution Date over (y)
the lesser of (A) the product of (i) approximately
88.60% and (ii) the aggregate principal balance of
the Mortgage Loans as of the last day of the related
Due Period and (B) the excess, if any, of the
aggregate principal balance of the Mortgage Loans as
of the last day of the related Due Period over
$7,274,338.
Class B-1 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date), (ii) the Certificate Principal
Balance of the Class M-1 Certificates (after taking
into account the payment of the Class M-1 Principal
Distribution Amount on such Distribution Date), (iii)
the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the payment
of the Class M-2 Principal Distribution Amount on
such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates
(after taking into account the payment of the Class
M-3 Principal Distribution Amount on such
Distribution Date) and (v) the Certificate Principal
Balance of the Class B-1 Certificates immediately
prior to such Distribution Date over (y) the lesser
of (A) the product of (i) approximately 91.10% and
(ii) the aggregate principal balance of the Mortgage
Loans as of the last day of the related Due Period
and (B) the excess, if any, of the aggregate
principal balance of the Mortgage Loans as of the
last day of the related Due Period over $7,274,338.
Class B-2 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date), (ii) the Certificate Principal
Balance of the Class M-1 Certificates (after taking
into account the payment of the Class M-1 Principal
Distribution Amount on such Distribution Date), (iii)
the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the payment
of the Class M-2 Principal Distribution Amount on
such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates
(after taking into account the payment of the Class
M-3 Principal Distribution Amount on such
Distribution Date), (v) the Certificate Principal
Balance of the Class B-1 Certificates (after taking
into account the payment of the Class B-1 Principal
Distribution Amount on such Distribution Date) and
(vi) the Certificate Principal Balance of the Class
B-2 Certificates immediately prior to such
Distribution Date over (y) the lesser of (A) the
product of (i) approximately 93.60% and (ii) the
aggregate principal balance of the Mortgage Loans as
of the last day of the related Due Period and (B) the
excess, if any, of the aggregate principal balance of
the Mortgage Loans as of the last day of the related
Due Period over $7,274,338.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 12
Class B-3 Principal For any Distribution Date, an amount equal to the
Distribution Amount: excess of (x) the sum of (i) the aggregate
Certificate Principal Balance of the Class A
Certificates (after taking into account the payment
of the Class A Principal Distribution Amount on such
Distribution Date), (ii) the Certificate Principal
Balance of the Class M-1 Certificates (after taking
into account the payment of the Class M-1 Principal
Distribution Amount on such Distribution Date), (iii)
the Certificate Principal Balance of the Class M-2
Certificates (after taking into account the payment
of the Class M-2 Principal Distribution Amount on
such Distribution Date), (iv) the Certificate
Principal Balance of the Class M-3 Certificates
(after taking into account the payment of the Class
M-3 Principal Distribution Amount on such
Distribution Date), (v) the Certificate Principal
Balance of the Class B-1 Certificates (after taking
into account the payment of the Class B-1 Principal
Distribution Amount on such Distribution Date), (vi)
the Certificate Principal Balance of the Class B-2
Certificates (after taking into account the payment
of the Class B-2 Principal Distribution Amount on
such Distribution Date) and (vii) the Certificate
Principal Balance of the Class B-3 Certificates
immediately prior to such Distribution Date over (y)
the lesser of (A) the product of (i) approximately
96.10% and (ii) the aggregate principal balance of
the Mortgage Loans as of the last day of the related
Due Period and (B) the excess, if any, of the
aggregate principal balance of the Mortgage Loans as
of the last day of the related Due Period over
$7,274,338.
Trust Tax Status: REMIC.
ERISA Eligibility: Subject to the considerations in the Prospectus, all
Offered Certificates are ERISA eligible.
SMMEA Eligibility: It is not anticipated that any of the Offered
Certificates will be SMMEA eligible.
Prospectus: The Class A-2, Class A-3, Class A-4, Class M-1, Class
M-2, Class M-3, Class B-1, Class B-2 and Class B-3
Certificates are being offered pursuant to a
prospectus supplemented by a prospectus supplement
(together, the "Prospectus"). Complete information
with respect to the Offered Certificates and the
collateral securing them is contained in the
Prospectus. The information herein is qualified in
its entirety by the information appearing in the
Prospectus. To the extent that the information herein
is inconsistent with the Prospectus, the Prospectus
shall govern in all respects. Sales of the Offered
Certificates may not be consummated unless the
purchaser has received the Prospectus.
PLEASE SEE "RISK FACTORS" IN THE PROSPECTUS FOR A
DESCRIPTION OF INFORMATION THAT SHOULD BE CONSIDERED
IN CONNECTION WITH AN INVESTMENT IN THE OFFERED
CERTIFICATES.
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 13
Weighted Average Life Sensitivity
To CALL
-----------------------------------------------------------------------------------------------------------------------------------
PPC (%) 50 60 75 100 125 150 175
-----------------------------------------------------------------------------------------------------------------------------------
A-2 WAL (yrs) 5.36 4.56 3.70 2.77 2.13 1.64 1.27
First Payment Date 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 1 - 182 1 - 156 1 - 127 1 - 96 1 - 75 1 - 61 1 - 51
-----------------------------------------------------------------------------------------------------------------------------------
A-3 WAL 2.92 2.47 2.00 1.49 1.18 0.97 0.82
First Payment Date 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 7/25/2011 5/25/2010 2/25/2009 11/25/2007 8/25/2006 3/25/2006 10/25/2005
Window 1 - 90 1 - 76 1 - 61 1 - 46 1 - 31 1 - 26 1 - 21
-----------------------------------------------------------------------------------------------------------------------------------
A-4 WAL 11.96 10.21 8.29 6.23 4.72 3.46 2.46
First Payment Date 7/25/2011 5/25/2010 2/25/2009 11/25/2007 8/25/2006 3/25/2006 10/25/2005
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 90 - 182 76 - 156 61 - 127 46 - 96 31 - 75 26 - 61 21 - 51
-----------------------------------------------------------------------------------------------------------------------------------
M-1 WAL 10.14 8.63 6.98 5.31 4.55 4.41 4.24
First Payment Date 1/25/2009 3/25/2008 5/25/2007 4/25/2007 7/25/2007 11/25/2007 4/25/2008
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 39 - 96 42 - 75 46 - 61 51 - 51
-----------------------------------------------------------------------------------------------------------------------------------
M-2 WAL 10.14 8.63 6.98 5.29 4.41 4.01 3.96
First Payment Date 1/25/2009 3/25/2008 5/25/2007 3/25/2007 4/25/2007 6/25/2007 8/25/2007
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 38 - 96 39 - 75 41 - 61 43 - 51
-----------------------------------------------------------------------------------------------------------------------------------
M-3 WAL 10.14 8.63 6.98 5.28 4.36 3.88 3.68
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 4/25/2007 5/25/2007 6/25/2007
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 37 - 96 39 - 75 40 - 61 41 - 51
-----------------------------------------------------------------------------------------------------------------------------------
B-1 WAL 10.14 8.63 6.98 5.28 4.33 3.83 3.59
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 3/25/2007 4/25/2007 5/25/2007
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 37 - 96 38 - 75 39 - 61 40 - 51
-----------------------------------------------------------------------------------------------------------------------------------
B-2 WAL 10.14 8.63 6.98 5.28 4.33 3.80 3.53
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 3/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 37 - 96 38 - 75 38 - 61 39 - 51
-----------------------------------------------------------------------------------------------------------------------------------
B-3 WAL 10.07 8.57 6.94 5.23 4.27 3.75 3.45
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 3/25/2019 1/25/2017 8/25/2014 1/25/2012 4/25/2010 2/25/2009 4/25/2008
Window 60 - 182 50 - 156 40 - 127 37 - 96 37 - 75 37 - 61 38 - 51
-----------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 14
Weighted Average Life Sensitivity
To MATURITY
-----------------------------------------------------------------------------------------------------------------------------------
PPC (%) 50 60 75 100 125 150 175
-----------------------------------------------------------------------------------------------------------------------------------
A-2 WAL (yrs) 5.73 4.92 4.02 3.03 2.34 1.82 1.35
First Payment Date 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 5/25/2031 7/25/2029 5/25/2026 7/25/2021 12/25/2017 6/25/2015 7/25/2013
Window 1 - 328 1 - 306 1 - 268 1 - 210 1 - 167 1 - 137 1 - 114
-----------------------------------------------------------------------------------------------------------------------------------
A-3 WAL 2.92 2.47 2.00 1.49 1.18 0.97 0.82
First Payment Date 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 7/25/2011 5/25/2010 2/25/2009 11/25/2007 8/25/2006 3/25/2006 10/25/2005
Window 1 - 90 1 - 76 1 - 61 1 - 46 1 - 31 1 - 26 1 - 21
-----------------------------------------------------------------------------------------------------------------------------------
A-4 WAL 13.32 11.54 9.49 7.18 5.51 4.12 2.76
First Payment Date 7/25/2011 5/25/2010 2/25/2009 11/25/2007 8/25/2006 3/25/2006 10/25/2005
Expected Final Maturity 5/25/2031 7/25/2029 5/25/2026 7/25/2021 12/25/2017 6/25/2015 7/25/2013
Window 90 - 328 76 - 306 61 - 268 46 - 210 31 - 167 26 - 137 21 - 114
-----------------------------------------------------------------------------------------------------------------------------------
M-1 WAL 10.99 9.44 7.69 5.85 4.98 4.76 5.46
First Payment Date 1/25/2009 3/25/2008 5/25/2007 4/25/2007 7/25/2007 11/25/2007 4/25/2008
Expected Final Maturity 9/25/2028 4/25/2026 10/25/2022 6/25/2018 6/25/2015 5/25/2013 10/25/2011
Window 60 - 296 50 - 267 40 - 225 39 - 173 42 - 137 46 - 112 51 - 93
-----------------------------------------------------------------------------------------------------------------------------------
M-2 WAL 10.91 9.35 7.61 5.77 4.79 4.32 4.21
First Payment Date 1/25/2009 3/25/2008 5/25/2007 3/25/2007 4/25/2007 6/25/2007 8/25/2007
Expected Final Maturity 2/25/2027 7/25/2024 3/25/2021 2/25/2017 6/25/2014 6/25/2012 1/25/2011
Window 60 - 277 50 - 246 40 - 206 38 - 157 39 - 125 41 - 101 43 - 84
-----------------------------------------------------------------------------------------------------------------------------------
M-3 WAL 10.80 9.24 7.51 5.68 4.68 4.14 3.89
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 4/25/2007 5/25/2007 6/25/2007
Expected Final Maturity 10/25/2024 3/25/2022 2/25/2019 6/25/2015 1/25/2013 5/25/2011 2/25/2010
Window 60 - 249 50 - 218 40 - 181 37 - 137 39 - 108 40 - 88 41 - 73
-----------------------------------------------------------------------------------------------------------------------------------
B-1 WAL 10.69 9.14 7.42 5.60 4.60 4.05 3.76
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 3/25/2007 4/25/2007 5/25/2007
Expected Final Maturity 8/25/2023 2/25/2021 2/25/2018 9/25/2014 6/25/2012 11/25/2010 9/25/2009
Window 60 - 235 50 - 205 40 - 169 37 - 128 38 - 101 39 - 82 40 - 68
-----------------------------------------------------------------------------------------------------------------------------------
B-2 WAL 10.52 8.98 7.28 5.49 4.51 3.94 3.64
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 3/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 5/25/2022 12/25/2019 2/25/2017 11/25/2013 10/25/2011 5/25/2010 4/25/2009
Window 60 - 220 50 - 191 40 - 157 37 - 118 38 - 93 38 - 76 39 - 63
-----------------------------------------------------------------------------------------------------------------------------------
B-3 WAL 10.14 8.64 7.00 5.27 4.31 3.78 3.47
First Payment Date 1/25/2009 3/25/2008 5/25/2007 2/25/2007 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 8/25/2020 4/25/2018 9/25/2015 10/25/2012 12/25/2010 8/25/2009 9/25/2008
Window 60 - 199 50 - 171 40 - 140 37 - 105 37 - 83 37 - 67 38 - 56
-----------------------------------------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 15
CPR Sensitivity
To CALL
--------------------------------------------------------------------------------
CPR (%) 20 25 30
--------------------------------------------------------------------------------
A-2 WAL (yrs) 3.26 2.55 2.02
First Payment Date 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 1 - 116 1 - 92 1 - 75
--------------------------------------------------------------------------------
A-3 WAL 1.71 1.32 1.08
First Payment Date 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 7/25/2008 8/25/2007 7/25/2006
Window 1 - 54 1 - 43 1 - 30
--------------------------------------------------------------------------------
A-4 WAL 7.44 5.89 4.58
First Payment Date 7/25/2008 8/25/2007 7/25/2006
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 54 - 116 43 - 92 30 - 75
--------------------------------------------------------------------------------
M-1 WAL 6.31 5.14 4.57
First Payment Date 2/25/2007 5/25/2007 7/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 40 - 92 42 - 75
--------------------------------------------------------------------------------
M-2 WAL 6.31 5.09 4.41
First Payment Date 2/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 38 - 92 39 - 75
--------------------------------------------------------------------------------
M-3 WAL 6.31 5.08 4.35
First Payment Date 2/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 38 - 92 39 - 75
--------------------------------------------------------------------------------
B-1 WAL 6.31 5.07 4.33
First Payment Date 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 37 - 92 38 - 75
--------------------------------------------------------------------------------
B-2 WAL 6.31 5.06 4.31
First Payment Date 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 37 - 92 38 - 75
--------------------------------------------------------------------------------
B-3 WAL 6.26 5.02 4.26
First Payment Date 2/25/2007 2/25/2007 2/25/2007
Expected Final Maturity 9/25/2013 9/25/2011 4/25/2010
Window 37 - 116 37 - 92 37 - 75
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 16
CPR Sensitivity
To MATURITY
--------------------------------------------------------------------------------
CPR (%) 20 25 30
--------------------------------------------------------------------------------
A-2 WAL (yrs) 3.53 2.77 2.21
First Payment Date 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 10/25/2024 12/25/2020 1/25/2018
Window 1 - 249 1 - 203 1 - 168
--------------------------------------------------------------------------------
A-3 WAL 1.71 1.32 1.08
First Payment Date 2/25/2004 2/25/2004 2/25/2004
Expected Final Maturity 7/25/2008 8/25/2007 7/25/2006
Window 1 - 54 1 - 43 1 - 30
--------------------------------------------------------------------------------
A-4 WAL 8.45 6.72 5.28
First Payment Date 7/25/2008 8/25/2007 7/25/2006
Expected Final Maturity 10/25/2024 12/25/2020 1/25/2018
Window 54 - 249 43 - 203 30 - 168
--------------------------------------------------------------------------------
M-1 WAL 6.96 5.67 5.01
First Payment Date 2/25/2007 5/25/2007 7/25/2007
Expected Final Maturity 5/25/2021 1/25/2018 7/25/2015
Window 37 - 208 40 - 168 42 - 138
--------------------------------------------------------------------------------
M-2 WAL 6.89 5.56 4.80
First Payment Date 2/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 11/25/2019 9/25/2016 6/25/2014
Window 37 - 190 38 - 152 39 - 125
--------------------------------------------------------------------------------
M-3 WAL 6.79 5.47 4.67
First Payment Date 2/25/2007 3/25/2007 4/25/2007
Expected Final Maturity 11/25/2017 1/25/2015 2/25/2013
Window 37 - 166 38 - 132 39 - 109
--------------------------------------------------------------------------------
B-1 WAL 6.71 5.39 4.59
First Payment Date 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 12/25/2016 5/25/2014 6/25/2012
Window 37 - 155 37 - 124 38 - 101
--------------------------------------------------------------------------------
B-2 WAL 6.58 5.28 4.50
First Payment Date 2/25/2007 2/25/2007 3/25/2007
Expected Final Maturity 12/25/2015 7/25/2013 10/25/2011
Window 37 - 143 37 - 114 38 - 93
--------------------------------------------------------------------------------
B-3 WAL 6.31 5.06 4.30
First Payment Date 2/25/2007 2/25/2007 2/25/2007
Expected Final Maturity 9/25/2014 6/25/2012 12/25/2010
Window 37 - 128 37 - 101 37 - 83
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 17
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
0 - - - - - - - - -
1 10.25 10.25 10.25 10.07 10.07 10.07 10.07 10.07 10.07
2 9.77 9.77 9.77 9.59 9.59 9.59 9.59 9.59 9.59
3 9.35 9.35 9.35 9.17 9.17 9.17 9.17 9.17 9.17
4 9.59 9.59 9.59 9.39 9.39 9.39 9.39 9.39 9.39
5 9.37 9.37 9.37 9.17 9.17 9.17 9.17 9.17 9.17
6 9.60 9.60 9.60 9.39 9.39 9.39 9.39 9.39 9.39
7 9.38 9.38 9.38 9.17 9.17 9.17 9.17 9.17 9.17
8 9.38 9.38 9.38 9.17 9.17 9.17 9.17 9.17 9.17
9 9.61 9.61 9.61 9.38 9.38 9.38 9.38 9.38 9.38
10 9.39 9.39 9.39 9.17 9.17 9.17 9.17 9.17 9.17
11 9.62 9.62 9.62 9.38 9.38 9.38 9.38 9.38 9.38
12 9.41 9.41 9.41 9.17 9.17 9.17 9.17 9.17 9.17
13 9.41 9.41 9.41 9.17 9.17 9.17 9.17 9.17 9.17
14 10.14 10.14 10.14 9.86 9.86 9.86 9.86 9.86 9.86
15 9.43 9.43 9.43 9.17 9.17 9.17 9.17 9.17 9.17
16 9.66 9.66 9.66 9.38 9.38 9.38 9.38 9.38 9.38
17 9.44 9.44 9.44 9.17 9.17 9.17 9.17 9.17 9.17
18 9.67 9.67 9.67 9.38 9.38 9.38 9.38 9.38 9.38
19 9.46 9.46 9.46 9.17 9.17 9.17 9.17 9.17 9.17
20 9.47 9.47 9.47 9.17 9.17 9.17 9.17 9.17 9.17
21 9.70 9.70 9.70 9.38 9.38 9.38 9.38 9.38 9.38
22 10.39 10.39 10.39 10.07 10.07 10.07 10.07 10.07 10.07
23 10.66 10.66 10.66 10.32 10.32 10.32 10.32 10.32 10.32
24 10.41 10.41 10.41 10.07 10.07 10.07 10.07 10.07 10.07
25 10.42 10.42 10.42 10.07 10.07 10.07 10.07 10.07 10.07
26 11.26 11.26 11.26 10.86 10.86 10.86 10.86 10.86 10.86
27 10.45 10.45 10.45 10.07 10.07 10.07 10.07 10.07 10.07
28 11.15 11.15 11.15 10.75 10.75 10.75 10.75 10.75 10.75
29 10.87 10.87 10.87 10.47 10.47 10.47 10.47 10.47 10.47
30 11.18 11.18 11.18 10.75 10.75 10.75 10.75 10.75 10.75
31 10.91 10.91 10.91 10.47 10.47 10.47 10.47 10.47 10.47
32 10.92 10.92 10.92 10.47 10.47 10.47 10.47 10.47 10.47
33 11.24 11.24 11.24 10.75 10.75 10.75 10.75 10.75 10.75
34 10.84 10.84 10.84 10.49 10.49 10.49 10.49 10.49 10.49
35 11.20 11.20 11.20 10.80 10.80 10.80 10.80 10.80 10.80
36 10.90 10.90 10.90 10.49 10.49 10.49 10.49 10.49 10.49
37 24.38 24.38 24.38 10.49 10.49 10.49 10.49 10.49 10.49
38 12.79 12.79 12.79 11.48 11.48 11.48 11.47 11.47 11.47
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 18
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
39 11.50 11.50 11.50 10.49 10.49 10.49 10.48 10.48 10.48
40 12.81 12.81 12.81 10.85 10.85 10.85 10.85 10.85 10.85
41 12.34 12.34 12.34 10.51 10.51 10.51 10.50 10.50 10.50
42 12.75 12.75 12.75 10.84 10.84 10.84 10.84 10.84 10.84
43 12.33 12.33 12.33 10.50 10.50 10.50 10.50 10.50 10.50
44 12.33 12.33 12.33 10.50 10.50 10.50 10.50 10.50 10.50
45 12.74 12.74 12.74 10.54 10.54 10.54 10.54 10.54 10.54
46 12.99 12.99 12.99 10.87 10.87 10.87 10.87 10.87 10.87
47 13.43 - 13.43 11.23 11.23 11.23 11.23 11.23 11.23
48 12.99 - 12.99 10.87 10.87 10.87 10.87 10.87 10.87
49 12.99 - 12.99 10.87 10.87 10.87 10.87 10.87 10.87
50 13.89 - 13.89 11.62 11.62 11.62 11.62 11.62 11.62
51 12.99 - 12.99 10.87 10.87 10.87 10.87 10.87 10.87
52 13.49 - 13.49 11.30 11.30 11.30 11.30 11.30 11.30
53 13.06 - 13.06 10.93 10.93 10.93 10.93 10.93 10.93
54 13.49 - 13.49 11.29 11.29 11.29 11.29 11.29 11.29
55 13.05 - 13.05 10.93 10.93 10.93 10.93 10.93 10.93
56 13.05 - 13.05 10.93 10.93 10.93 10.93 10.93 10.93
57 13.49 - 13.49 11.29 11.29 11.29 11.29 11.29 11.29
58 13.10 - 13.10 10.97 10.97 10.97 10.97 10.97 10.97
59 13.53 - 13.53 11.34 11.34 11.34 11.34 11.34 11.34
60 13.10 - 13.10 10.97 10.97 10.97 10.97 10.97 10.97
61 13.10 - 13.10 10.97 10.97 10.97 10.97 10.97 10.97
62 14.50 - 14.50 12.14 12.14 12.14 12.14 12.14 12.14
63 13.09 - 13.09 10.97 10.97 10.97 10.97 10.97 10.97
64 13.53 - 13.53 11.33 11.33 11.33 11.33 11.33 11.33
65 13.09 - 13.09 10.96 10.96 10.96 10.96 10.96 10.96
66 13.53 - 13.53 11.33 11.33 11.33 11.33 11.33 11.33
67 13.09 - 13.09 10.96 10.96 10.96 10.96 10.96 10.96
68 13.09 - 13.09 10.96 10.96 10.96 10.96 10.96 10.96
69 13.53 - 13.53 11.32 11.32 11.32 11.32 11.32 11.32
70 13.09 - 13.09 10.96 10.96 10.96 10.96 10.96 10.96
71 13.52 - 13.52 11.32 11.32 11.32 11.32 11.32 11.32
72 13.09 - 13.09 10.96 10.96 10.96 10.96 10.96 10.96
73 13.09 - 13.09 10.95 10.95 10.95 10.95 10.95 10.95
74 14.49 - 14.49 12.13 12.13 12.13 12.13 12.13 12.13
75 13.09 - 13.09 10.95 10.95 10.95 10.95 10.95 10.95
76 13.52 - 13.52 11.32 11.32 11.32 11.32 11.32 11.32
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 19
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
77 13.09 - 13.09 10.95 10.95 10.95 10.95 10.95 10.95
78 13.52 - 13.52 11.31 11.31 11.31 11.31 11.31 11.31
79 13.08 - 13.08 10.95 10.95 10.95 10.95 10.95 10.95
80 13.08 - 13.08 10.95 10.95 10.95 10.95 10.95 10.95
81 13.52 - 13.52 11.31 11.31 11.31 11.31 11.31 11.31
82 13.08 - 13.08 10.95 10.95 10.95 10.95 10.95 10.95
83 13.52 - 13.52 11.31 11.31 11.31 11.31 11.31 11.31
84 13.08 - 13.08 10.94 10.94 10.94 10.94 10.94 10.94
85 13.08 - 13.08 10.94 10.94 10.94 10.94 10.94 10.94
86 14.48 - 14.48 12.12 12.12 12.12 12.12 12.12 12.12
87 11.83 - 11.83 10.94 10.94 10.94 10.94 10.94 10.94
88 11.75 - 11.75 11.31 11.31 11.31 11.31 11.31 11.31
89 11.38 - 11.38 10.94 10.94 10.94 10.94 10.94 10.94
90 11.78 - 11.78 11.30 11.30 11.30 11.30 11.30 11.30
91 11.42 - 11.42 10.94 10.94 10.94 10.94 10.94 10.94
92 11.43 - 11.43 10.94 10.94 10.94 10.94 10.94 10.94
93 11.83 - 11.83 11.30 11.30 11.30 11.30 11.30 11.30
94 11.47 - 11.47 10.94 10.94 10.94 10.94 10.94 10.94
95 11.87 - 11.87 11.30 11.30 11.30 11.30 11.30 11.30
96 11.51 - 11.51 10.94 10.94 10.94 10.94 10.94 10.94
97 11.53 - 11.53 10.93 10.93 10.93 10.93 10.93 10.93
98 12.35 - 12.35 11.69 11.69 11.69 11.69 11.69 11.69
99 11.57 - 11.57 10.93 10.93 10.93 10.93 10.93 10.93
100 11.98 - 11.98 11.30 11.30 11.30 11.30 11.30 11.30
101 11.61 - 11.61 10.93 10.93 10.93 10.93 10.93 10.93
102 12.03 - 12.03 11.30 11.30 11.30 11.30 11.30 11.30
103 11.66 - 11.66 10.93 10.93 10.93 10.93 10.93 10.93
104 11.69 - 11.69 10.93 10.93 10.93 10.93 10.93 10.93
105 12.10 - 12.10 11.29 11.29 11.29 11.29 11.29 11.29
106 11.74 - 11.74 10.93 10.93 10.93 10.93 10.93 10.93
107 12.15 - 12.15 11.29 11.29 11.29 11.29 11.29 11.29
108 11.79 - 11.79 10.93 10.93 10.93 10.93 10.93 -
109 11.82 - 11.82 10.93 10.93 10.93 10.93 10.93 -
110 13.11 - 13.11 12.10 12.10 12.10 12.10 12.10 -
111 11.87 - 11.87 10.93 10.93 10.93 10.93 10.93 -
112 12.30 - 12.30 11.29 11.29 11.29 11.29 11.29 -
113 11.93 - 11.93 10.93 10.93 10.93 10.93 10.93 -
114 12.36 - 12.36 11.29 11.29 11.29 11.29 11.29 -
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 20
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
115 12.00 - 12.00 10.93 10.93 10.93 10.93 10.93 -
116 12.03 - 12.03 10.93 10.93 10.93 10.93 10.93 -
117 12.47 - 12.47 11.29 11.29 11.29 11.29 11.29 -
118 12.10 - 12.10 10.93 10.93 10.93 10.93 10.93 -
119 12.54 - 12.54 11.29 11.29 11.29 11.29 11.29 -
120 12.17 - 12.17 10.93 10.93 10.93 10.93 10.93 -
121 12.21 - 12.21 10.93 10.93 10.93 10.93 - -
122 13.56 - 13.56 12.10 12.10 12.10 12.10 - -
123 12.29 - 12.29 10.93 10.93 10.93 10.93 - -
124 12.74 - 12.74 11.29 11.29 11.29 11.29 - -
125 12.37 - 12.37 10.93 10.93 10.93 10.93 - -
126 12.83 - 12.83 11.29 11.29 11.29 11.29 - -
127 12.46 - 12.46 10.93 10.93 10.93 10.93 - -
128 12.50 - 12.50 10.92 10.92 10.92 10.92 - -
129 12.97 - 12.97 11.29 11.29 11.29 11.29 - -
130 12.60 - 12.60 10.92 10.92 10.92 10.92 - -
131 13.07 - 13.07 11.29 11.29 11.29 - - -
132 12.70 - 12.70 10.93 10.93 10.93 - - -
133 12.75 - 12.75 10.93 10.93 10.93 - - -
134 14.17 - 14.17 12.10 12.10 12.10 - - -
135 12.85 - 12.85 10.93 10.93 10.93 - - -
136 13.34 - 13.34 11.29 11.29 11.29 - - -
137 12.97 - 12.97 10.93 10.93 10.93 - - -
138 13.46 - 13.46 11.29 11.29 11.29 - - -
139 13.09 - 13.09 10.93 10.93 10.93 - - -
140 13.15 - 13.15 10.93 10.93 10.93 - - -
141 13.65 - 13.65 11.29 11.29 - - - -
142 13.28 - 13.28 10.93 10.93 - - - -
143 13.79 - 13.79 11.29 11.29 - - - -
144 13.41 - 13.41 10.93 10.93 - - - -
145 13.48 - 13.48 10.93 10.93 - - - -
146 14.49 - 14.49 11.68 11.68 - - - -
147 13.63 - 13.63 10.93 10.93 - - - -
148 14.16 - 14.16 11.29 11.29 - - - -
149 13.78 - 13.78 10.93 10.93 - - - -
150 14.33 - 14.33 11.30 11.30 - - - -
151 13.95 - 13.95 10.93 10.93 - - - -
152 14.03 - 14.03 10.93 10.93 - - - -
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 21
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
153 14.59 - 14.59 11.30 11.30 - - - -
154 14.21 - 14.21 10.93 10.93 - - - -
155 14.78 - 14.78 11.30 11.30 - - - -
156 14.40 - 14.40 10.94 10.94 - - - -
157 14.49 - 14.49 10.94 10.94 - - - -
158 16.16 - 16.16 12.11 12.11 - - - -
159 14.70 - 14.70 10.94 10.94 - - - -
160 15.29 - 15.29 11.30 11.30 - - - -
161 14.91 - 14.91 10.94 10.94 - - - -
162 15.52 - 15.52 11.31 - - - - -
163 15.13 - 15.13 10.94 - - - - -
164 15.25 - 15.25 10.94 - - - - -
165 15.88 - 15.88 11.31 - - - - -
166 15.49 - 15.49 10.94 - - - - -
167 16.14 - 16.14 11.31 - - - - -
168 15.75 - 15.75 10.95 - - - - -
169 15.89 - 15.89 10.95 - - - - -
170 17.74 - 17.74 12.12 - - - - -
171 16.17 - 16.17 10.95 - - - - -
172 16.85 - 16.85 11.32 - - - - -
173 16.46 - 16.46 10.95 - - - - -
174 17.17 - 17.17 11.32 - - - - -
175 16.77 - 16.77 10.96 - - - - -
176 16.93 - 16.93 10.96 - - - - -
177 17.67 - 17.67 11.33 - - - - -
178 17.34 - 17.34 - - - - - -
179 18.21 - 18.21 - - - - - -
180 17.92 - 17.92 - - - - - -
181 18.24 - 18.24 - - - - - -
182 20.56 - 20.56 - - - - - -
183 18.93 - 18.93 - - - - - -
184 19.96 - 19.96 - - - - - -
185 19.73 - 19.73 - - - - - -
186 20.84 - 20.84 - - - - - -
187 20.64 - 20.64 - - - - - -
188 21.15 - 21.15 - - - - - -
189 22.43 - 22.43 - - - - - -
190 22.30 - 22.30 - - - - - -
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 22
Schedule of Available Funds and
Supplemental Interest Rate Cap Rates (Cash Cap) (1)(2)
Period A-2 Cap (%) A-3 Cap (%) A-4 Cap (%) M-1 Cap (%) M-2 Cap (%) M-3 Cap (%) B-1 Cap (%) B-2 Cap (%) B-3 Cap (%)
Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360 Actual/360
------------------------------------------------------------------------------------------------------------------------------------
191 23.71 - 23.71 - - - - - -
192 23.65 - 23.65 - - - - - -
193 24.41 - 24.41 - - - - - -
194 27.00 - 27.00 - - - - - -
195 26.19 - 26.19 - - - - - -
196 28.12 - 28.12 - - - - - -
197 28.36 - 28.36 - - - - - -
198 30.62 - 30.62 - - - - - -
199 31.07 - 31.07 - - - - - -
200 32.70 - 32.70 - - - - - -
201 35.71 - 35.71 - - - - - -
202 36.70 - 36.70 - - - - - -
203 40.50 - 40.50 - - - - - -
204 42.14 - 42.14 - - - - - -
205 45.67 - 45.67 - - - - - -
206 55.31 - 55.31 - - - - - -
207 55.29 - 55.29 - - - - - -
208 64.14 - 64.14 - - - - - -
209 71.01 - 71.01 - - - - - -
210 86.14 - 86.14 - - - - - -
211 101.52 - 101.52 - - - - - -
212 130.85 - 130.85 - - - - - -
213 192.38 - 192.38 - - - - - -
214 329.50 - 329.50 - - - - - -
215 * - ** - - - - - -
216 - - - - - - - - -
* In Period 215, the Class A-2 has a balance of $28,034.84 and is paid
$117,992.83 in interest.
** In Period 215, the Class A-4 has a balance of $22,675.81 and is paid
$95,437.79 in interest.
1 Annualized coupon based on total interest paid to the certificates including
Accrued Certificate Interest, unpaid interest amounts and Basis Risk Carry
Forward Amount divided by the current certificate balance
2 Run to maturity assuming 100% PPC, no losses and a 1 month and 6 month LIBOR
rate of 20%
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 23
Interest Rate Cap Schedules
Group II Class A Cap Class M Cap Class B Cap
------------------------------------ ------------------------------------ -------------------------------------
Period Balance ($) Strike % Ceiling % Balance ($) Strike % Ceiling % Balance ($) Strike % Ceiling %
1 452,211,000.00 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
2 442,145,193.42 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
3 432,036,786.35 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
4 421,882,598.34 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
5 411,680,377.18 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
6 401,429,016.28 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
7 391,128,554.56 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
8 380,780,169.74 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
9 370,386,165.17 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
10 359,949,949.79 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
11 349,476,011.20 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
12 338,969,881.87 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
13 328,441,454.25 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
14 318,161,425.14 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
15 308,123,972.09 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
16 298,323,408.59 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
17 288,754,180.90 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
18 279,410,864.95 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
19 270,288,163.32 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
20 261,380,902.31 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
21 252,684,029.03 6.35 9.05 186,222,000.00 5.40 8.10 54,558,000.00 3.70 6.40
22 244,192,608.61 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
23 235,902,729.22 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
24 227,808,734.09 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
25 219,906,027.54 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
26 212,190,121.27 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
27 204,656,631.81 7.35 10.05 186,222,000.00 6.30 9.00 54,558,000.00 4.60 7.30
28 197,301,278.10 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
29 190,119,879.08 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
30 183,108,351.39 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
31 176,262,707.08 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
32 169,579,051.38 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
33 163,053,580.53 8.35 10.55 186,222,000.00 7.20 9.40 54,558,000.00 5.50 7.70
34 156,682,579.69 9.45 10.55 186,222,000.00 8.15 9.40 54,558,000.00 6.45 7.70
35 150,462,687.56 9.45 10.55 186,222,000.00 8.15 9.40 54,558,000.00 6.45 7.70
36 144,390,081.76 9.45 10.55 186,222,000.00 8.15 9.40 54,558,000.00 6.45 7.70
37 - - - 186,222,000.00 8.15 9.40 54,558,000.00 6.45 7.70
38 - - - 184,510,543.41 8.15 9.40 45,756,193.74 6.45 7.70
39 - - - 171,459,275.61 8.15 9.40 44,651,392.14 6.45 7.70
40 - - - 158,719,083.96 9.10 9.40 43,572,923.43 7.40 7.70
41 - - - 146,282,614.98 9.10 9.40 42,520,165.14 7.40 7.70
42 - - - 141,625,757.58 9.10 9.40 41,492,509.38 7.40 7.70
43 - - - 138,201,731.91 9.10 9.40 40,489,362.63 7.40 7.70
44 - - - 134,859,384.17 9.10 9.40 39,510,145.32 7.40 7.70
45 - - - - - - - - -
--------------------------------------------------------------------------------
This information is being delivered to a specific number of prospective
sophisticated investors in order to assist them in determining whether they have
an interest in the type of security described herein. It has been prepared
solely for information purposes and is not an offer to buy or sell or a
solicitation of an offer to buy or sell any security or instrument or to
participate in any trading strategy. This material is based on information that
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ & Co. Incorporated ("▇▇▇▇▇▇ ▇▇▇▇▇▇▇") considers reliable. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ makes no representation or warranty with respect to the accuracy or
completeness of the information, or with respect to the terms of any future
offer of securities conforming to the terms hereof. Any such offer of securities
would be made pursuant to a definitive Prospectus or Private Placement
Memorandum, as the case may be, prepared by the issuer which could contain
material information not contained herein and to which the prospective
purchasers are referred. In the event of any such offering, this information
shall be deemed superseded, amended and supplemented in its entirety by such
Prospectus or Private Placement Memorandum. Such Prospectus or Private Placement
Memorandum will contain all material information in respect of any securities
offered thereby and any decision to invest in such securities should be made
solely in reliance upon such Prospectus or Private Placement Memorandum. The
information contained here in may be based on certain assumptions regarding
market conditions and other matters and is therefore subject to change. We make
no representations regarding the reasonableness of such assumptions or the
likelihood that any of such assumptions will coincide with actual market
conditions or events, and this material should not be relied on for such
purposes. No representation is made that any returns indicated will be achieved.
Changes to the assumptions may have a material impact on any returns detailed.
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ disclaims any and all liability relating to this information,
including without limitation any express or implied representations or
warranties for, statements contained in, and omissions from the information
contained here in. Additional information is available upon request. ▇▇▇▇▇▇
▇▇▇▇▇▇▇ and others associated with it may have positions in, and may effect
transactions in, securities and instruments of issuers mentioned herein and may
also perform or seek to perform investment banking services for the issuers of
such securities and instruments. Past performance is not necessarily indicative
of future results. Price and availability are subject to change without notice.
Information contained in this material is current as of the date appearing on
this material only. Information in this material regarding any assets backing
any securities discussed herein supercedes all prior information regarding such
assets. ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ is acting as the lead underwriter and not acting as agent
for the issuer or its affiliates in connection with the proposed transaction. To
our readers worldwide: In addition, please note that this publication has been
issued by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇, approved by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International Limited, a
member of The Securities and Futures Authority, and by ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd.
We recommend that such investors obtain the advice of their ▇▇▇▇▇▇ ▇▇▇▇▇▇▇,
▇▇▇▇▇▇ ▇▇▇▇▇▇▇ International or ▇▇▇▇▇▇ ▇▇▇▇▇▇▇ Japan Ltd. representative about
the investments concerned. NOT FOR DISTRIBUTION TO PRIVATE CUSTOMERS AS DEFINED
BY THE U.K. SECURITIES AND FUTURES AUTHORITY. Notwithstanding anything to the
contrary contained in a definitive Private Placement Memorandum or any
transaction document, all persons may disclose to any and all persons, without
limitation of any kind, the federal income tax treatment and tax structure of
the securities described herein, any fact relevant to understanding the federal
tax treatment or tax structure of the securities described herein, and all
materials of any kind (including opinions or other tax analyses) relating to
such federal tax treatment or tax structure.
--------------------------------------------------------------------------------
Page 24