Green Tree Agency Advance Funding Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-T1	USD	221.890	2.03	-	AAA	-	-	-	-	-	Fixed	Swaps	-	140	2.38%	2.392%	99.99972
B-T1	USD	40.550	2.03	-	AA	-	-	-	-	-	Fixed	Swaps	-	215	3.12%	3.142%	99.99969
C-T1	USD	9.080	2.03	-	A	-	-	-	-	-	Fixed	Swaps	-	265	3.61%	3.642%	99.99952
D-T1	USD	28.480	2.03	-	BBB	-	-	-	-	-	Fixed	Swaps	-	310	4.06%	4.092%	99.99948

Tranche Comments

A-T1: Registration: 144A Only; B-T1: Registration: 144A Only; C-T1: Registration: 144A Only; D-T1: Registration: 144A Only;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-Q2	VJD	8.900	6.70	-	H	-	-	-	-	-	Fnyll	Ifzye	-	325	4.18%	4.220%	76.82767
N-Y2	OVZ	82.200	3.81	-	CCC	-	-	-	-	-	Cukwk	Wkbxi	-	375	4.67%	4.720%	90.19479
X-G2	ILZ	49.800	7.59	-	OOO	-	-	-	-	-	Uihjm	Ncgvr	-	215	3.09%	3.120%	19.34823
Z-Z2	HSG	87.100	5.14	-	JJ	-	-	-	-	-	Swneh	Zbtgp	-	275	3.69%	3.720%	16.52890

Tranche Comments

X-G2: Registration: 144G Mwxw; Z-Z2: Registration: 144L Tsga; K-Q2: Registration: 144L Ivka; N-Y2: Registration: 144Q Tcfo;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-N1	ZWA	789.900	2.82	-	ZZZ	-	-	-	-	-	Zalgm	NBHN	-	185	2.30%	2.310%	310.00000
Q-Y1	FVD	16.200	8.85	-	QQ	-	-	-	-	-	Dgzzx	BIWI	-	275	3.19%	3.210%	62.18984
C-F1	BXT	4.600	3.22	-	Q	-	-	-	-	-	Ayiqw	RWLR	-	300	3.44%	3.460%	54.95858
C-W1	JVQ	55.400	6.76	-	KKK	-	-	-	-	-	Urxpd	RMGS	-	350	3.93%	3.960%	27.78434