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
N-S2	OXQ	38.600	3.48	-	HHH	-	-	-	-	-	Yhwwk	Wdovg	-	215	3.09%	3.120%	92.23960
J-K2	YIX	7.300	1.29	-	U	-	-	-	-	-	Jwwti	Jfnnh	-	325	4.18%	4.220%	46.15385
X-X2	KUM	34.800	8.48	-	ZZZ	-	-	-	-	-	Hkljj	Ttchs	-	375	4.67%	4.720%	85.28581
X-A2	BIC	13.400	1.17	-	YY	-	-	-	-	-	Plrzy	Pztlh	-	275	3.69%	3.720%	30.76411

Tranche Comments

N-S2: Registration: 144X Cbqt; X-A2: Registration: 144M Vizd; J-K2: Registration: 144K Nmju; X-X2: Registration: 144Y Msab;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-K1	EQX	5.500	1.12	-	N	-	-	-	-	-	Vjman	NLQI	-	300	3.44%	3.460%	15.50854
Z-Y1	JXX	931.500	2.72	-	III	-	-	-	-	-	Tftxy	AODP	-	185	2.30%	2.310%	845.00000
I-J1	RUH	54.700	4.93	-	BB	-	-	-	-	-	Dgtbr	VUYI	-	275	3.19%	3.210%	81.88667
G-I1	UOC	30.800	7.70	-	QQQ	-	-	-	-	-	Gzabd	UJBS	-	350	3.93%	3.960%	49.48207