EXHIBIT 99.13
Equity One 2003-4
---------------------------------
EquityOne2003-4Term Class AF2 2.642%
---------------------------------
----------------------------------------------------------------------------------------------------------------------------
Tsy BP Security Security WAL Change Pct Change
Shift PPC WAL Yield Price actual Max actual
----------------------------------------------------------------------------------------------------------------------------
-300 115 1.75 -0.439 105.2235 -0.24 -6 5.22
-200 110 1.82 0.561 103.5913 -0.17 -6 3.59
-100 105 1.90 1.561 101.8516 -0.09 -6 1.85
0 100 1.99 2.561 100.0000 0 0
100 95 2.10 3.561 98.0123 0.11 4 -1.99
200 90 2.24 4.561 95.8287 0.25 4 -4.17
300 85 2.38 5.561 93.4563 0.39 4 -6.54
---------------------------------
Class AF3 3.301%
---------------------------------
----------------------------------------------------------------------------------------------------------------------------
Tsy BP Security Security WAL Change Pct Change
Shift PPC WAL Yield Price actual Max actual
----------------------------------------------------------------------------------------------------------------------------
-300 115 2.45 -0.389 108.8503 -0.53 -6 8.85
-200 110 2.60 1.242 105.0522 -0.38 -6 5.05
-100 105 2.79 2.242 102.6568 -0.19 -6 2.66
0 100 2.98 3.242 100.0000 0 0
100 95 3.18 4.242 97.0936 0.2 4 -2.91
200 90 3.39 5.242 93.9459 0.41 4 -6.05
300 85 3.62 6.759 89.0172 0.64 4 -10.98
100 PPC
Fixed: 22 HEP
Arm: 28 CPR
Swap Rates
Mat 1MO 3MO 6MO 1YR 2YR 3YR 4YR 5YR
Yld 1.120000 1.150000 1.185000 1.366250 2.012000 2.642500 3.160000 3.585500
6YR 7YR 8YR 9YR 10YR 15YR 20YR 30YR
3.915000 4.186000 4.405000 4.585000 4.725500 5.232000 5.452000 5.530500
Wachovia Securities is the trade name for the corporate and investment banking
services of Wachovia Corporation and its subsidiaries, including Wachovia
Capital Markets, LLC ("WCM"), member NYSE, NASD, SIPC. This report(s) is for
your information only and is not an offer to sell, or a solicitation of an offer
to buy, the securities or instruments named or described in the report.
Interested parties are advised to contact the entity with which they deal, or
the entity that provided this report to them, if they desire further
information. The information in this report has been obtained or derived from
sources believed by (Wachovia Capital Markets, LLC or WCM) to be reliable, but
WCM does not represent that this information is accurate or complete. Any
opinions or estimates contained in this report represent the judgment of WCM at
this time, and are subject to change without notice. WCM or its affiliates may
from time to time provide advice with respect to, acquire, hold, or sell a
position on the securities mentioned herein.
