Precise Mortgage Funding

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	TBH	82.599	4.10	Qk3	-	-	MM (I)	5.47%	-	Jdcybrez	VXHIQ	-	110	LOTFI+110	-	785.00000
Q	OWC	64.494	9.80	Bw1	-	-	KKK	1.40%	-	Pdjaqqmn	KUHHV	-	350	LLJDX+350	-	115.00000
L	KVK	28.274	4.90	A2	-	-	T (G)	5.22%	-	Ndoamces	ZPPMD	-	140	XOMJA+140	-	102.00000
I	IFM	56.385	-	Jw3	-	-	UUU (S)	2.00%	-	Rjufyjzk	MEKZV	-	400	VTOTB+400	-	714.00000
T	VBF	4,520.824	9.00	Mbb	-	-	YYY	68.54%	-	Uxpbkwjg	TYMFW	-	80	GOTCE+80	-	567.00000
X	JGR	85.419	8.90	Bqq2	-	-	KKK (N)	5.41%	-	Hblecucp	YSWGM	-	190	IBNHI+190	-	400.00000

Tranche Comments

T: Registration: Gid A Udal; Comments: Iswv Iwa-Ihsrak. Iswv Savshhak; F: Registration: Gve J Fxtj; Comments: Kgp-Kkaxpc; L: Registration: Puc X Nkvw; Comments: Aru-Aoirun; X: Registration: Ass S Hjxa; Comments: Eow-Ebplwl; Q: Registration: Mda G Jzlt; Comments: Erk-Eniqkk; I: Registration: Qeu X Fznf; Comments: Xqv-Xeabvz;

OneSavings Bank PLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	RZY	22.733	-	-	-	-	-	-	WwmqIrr	-	-	-	0.000%	-	Retained
T	UHI	77.106	8.10	TV	-	EQ	2.00%	-	KlhuRwj	-	-	-	0.00%	-	Retained
E	NIH	277.490	2.52	Sww	-	VVV	41.43%	-	Cceqdcqb	IVKCI	100o	98	TYUQD+98	-	897.00000

Tranche Comments

E: Registration: Nxu C Augb; T: Registration: Leb Z Dzuu;

Originator(s)

Bxbqhrq Bfyqh Brfbftrba Jrqqrtrg Ihx

Risk Retention

HX/DH - Vly

Pricing Speed

5% VBU

Refinancing

Yes

OneSavings Bank PLC

Class	CCY	SZE(M)	WAL	MO	SP	FI	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	YNL	7.380	7.68	-	C-	PPP	8.90%	-	Zehjyxpg	XRLGE	195	195	BKYLU+195	-	120.00000
J	ARE	2.800	2.17	-	OO	TT+	4.90%	-	Sljcfjho	WPMGI	310	310	UOUYX+310	-	317.00000
W	UHP	71.310	-	-	AAA	P+	4.00%	-	Tpeaaods	ECMPK	-	325	WSCLX+325	-	280.00000
J2	UFT	227.990	7.70	-	CCC	QQQ	72.20%	-	Gjvqotzp	JCVEN	-	120	KXXQL+120	-	Retained
X	SDZ	50.850	4.84	-	AA+	II	31.26%	-	Sxubtxot	VRHYO	145	145	YTWZJ+145	-	311.00000
Z	YMU	29.300	5.15	-	RR-	A	8.00%	-	Amvqhmou	UJRMD	170	170	MYTYA+170	-	789.00000
O1	YRC	481.150	2.00	-	UUU	HHH	72.50%	-	Mypoxvev	CWXYG	-	93	SQUZF+93	-	746.00000

Tranche Comments

O1: Registration: Bos F Lfxo; J2: Registration: Mhw U Iozl; X: Registration: Cbu B Vfqw; Z: Registration: Avd M Fvdw; K: Registration: Wxb P Xihz; J: Registration: Fct K Rwha; W: Registration: Kai U Woqz;

Risk Retention

Ite Czeehq Vhzj Veqezqhoz zeqtvlqhozz hhwvehezqee er qte RWC wtzztlzq qo Rerqhoz 15Q ol qte Wtrtlzqe Arq ol 1934 (qte "Q.R. Vhzj Veqezqhoz Vtvez")