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
Y-T2	NKZ	13.200	6.83	-	GGG	-	-	-	-	-	Vzseg	Ptlax	-	215	3.09%	3.120%	60.65737
A-A2	QAG	4.500	7.15	-	M	-	-	-	-	-	Ykytp	Fwejv	-	325	4.18%	4.220%	91.10949
X-E2	OJJ	88.800	4.61	-	EE	-	-	-	-	-	Fsvuj	Pbrfw	-	275	3.69%	3.720%	88.58580
Q-C2	BAB	86.400	7.20	-	PPP	-	-	-	-	-	Dublc	Nlkko	-	375	4.67%	4.720%	77.70484

Tranche Comments

Y-T2: Registration: 144Z Jeen; X-E2: Registration: 144I Omdh; A-A2: Registration: 144C Ywlt; Q-C2: Registration: 144D Valr;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-A1	CYF	565.200	9.38	-	WWW	-	-	-	-	-	Dnuvj	CDVT	-	185	2.30%	2.310%	270.00000
I-B1	RBG	8.700	6.92	-	C	-	-	-	-	-	Lfigo	BUAF	-	300	3.44%	3.460%	29.52782
M-Z1	JUY	78.300	3.11	-	UUU	-	-	-	-	-	Mihla	OMBN	-	350	3.93%	3.960%	44.75614
Q-W1	MTR	61.500	7.43	-	II	-	-	-	-	-	Mvjqh	YCEA	-	275	3.19%	3.210%	46.42554