EXHIBIT 99.18
Equity One 2004-3
---------------------------------------------------------------------------------------------------------------------------------
Count Balance % of Gross Gross Gross Gross Master & Sched Rem
Balance Rate Margin Lifecap Lifefloor Sub Serv Rem Amort
Fees Term
---------------------------------------------------------------------------------------------------------------------------------
521 - 530 38 $4,744,015.45 0.73% 7.648 7.365 14.378 7.827 0.000 355 358
531 - 540 65 $7,324,629.86 1.13% 7.564 7.055 14.500 7.821 0.000 345 347
541 - 550 54 $6,760,035.03 1.05% 7.630 6.760 14.110 7.902 0.000 340 344
551 - 560 73 $8,658,982.02 1.34% 7.517 6.836 13.827 7.650 0.000 345 347
561 - 570 96 $13,241,409.70 2.05% 7.284 6.983 13.794 7.752 0.000 342 345
571 - 580 166 $20,963,015.95 3.24% 7.089 6.760 13.245 7.235 0.000 341 343
581 - 590 163 $22,217,568.97 3.44% 7.268 6.702 13.486 7.273 0.000 345 347
591 - 600 237 $35,074,822.65 5.43% 6.901 6.728 12.999 7.020 0.000 343 346
601 - 610 281 $40,715,334.07 6.30% 6.841 6.689 13.147 7.059 0.000 349 352
611 - 620 302 $43,986,954.43 6.81% 6.856 6.673 13.151 7.071 0.000 343 346
621 - 630 402 $63,264,545.18 9.79% 6.776 6.761 13.285 7.148 0.000 347 350
631 - 640 382 $60,455,488.13 9.35% 6.785 6.674 13.192 7.048 0.000 348 350
641 - 650 304 $49,088,676.88 7.59% 6.692 6.876 13.326 7.182 0.000 349 352
651 - 660 331 $52,209,812.78 8.08% 6.591 6.573 12.954 6.871 0.000 349 351
661 - 670 253 $42,158,348.67 6.52% 6.700 6.650 13.027 6.971 0.000 342 345
671 - 680 199 $33,469,607.08 5.18% 6.599 6.650 13.083 6.983 0.000 347 350
681 - 690 176 $31,551,580.07 4.88% 6.432 6.731 12.890 6.855 0.000 343 345
691 - 700 122 $20,885,311.46 3.23% 6.648 6.561 13.073 6.993 0.000 341 344
701 - 710 95 $17,468,560.36 2.70% 6.340 6.492 12.727 6.744 0.000 346 348
711 - 720 82 $12,401,763.39 1.92% 6.527 6.713 12.826 7.003 0.000 338 341
721 - 730 60 $12,317,609.31 1.91% 6.149 6.157 12.527 6.356 0.000 346 348
731 - 740 41 $6,738,179.56 1.04% 6.424 6.211 12.470 6.559 0.000 350 352
741 - 750 61 $12,627,050.35 1.95% 6.109 6.338 12.645 6.502 0.000 342 344
751 - 760 47 $7,737,464.37 1.20% 6.373 6.965 13.173 7.219 0.000 347 349
761 - 770 38 $7,246,070.53 1.12% 5.953 6.485 12.778 6.574 0.000 332 333
771 - 780 19 $4,692,293.61 0.73% 5.928 6.500 12.630 6.630 0.000 351 353
781 - 790 20 $3,973,022.89 0.61% 6.036 5.775 12.506 5.872 0.000 333 335
791 - 800 13 $2,904,121.75 0.45% 6.145 6.080 12.562 6.382 0.000 354 356
801 - 810 5 $1,311,387.92 0.20% 5.601 5.750 12.000 6.000 0.000 359 360
811 - 820 1 $159,588.77 0.02% 4.780 0.000 0.000 0.000 0.000 358 360
---------------------------------------------------------------------------------------------------------------------------------
ALL 4,126 $646,347,251.19 100.00% 6.733 6.697 13.186 7.081 0.000 345 348
---------------------------------------------------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------------------------------------
Count Orig Initial Periodic Month Provided Known Avg Balance LTV>80w/MI
Term Cap Cap to Next LTV FICOs
Adj
-------------------------------------------------------------------------------------------------------------------
521 - 530 38 358 3.000 1.226 21 76.97 528 $124,842.51 0.00
531 - 540 65 347 2.914 1.137 22 75.50 535 $112,686.61 0.00
541 - 550 54 344 2.870 1.278 21 77.66 546 $125,185.83 0.00
551 - 560 73 347 2.964 1.234 22 79.50 556 $118,616.19 0.00
561 - 570 96 345 2.928 1.433 21 78.57 566 $137,931.35 0.00
571 - 580 166 343 3.000 1.214 22 80.91 576 $126,283.23 0.00
581 - 590 163 347 3.000 1.244 22 83.52 585 $136,304.10 0.00
591 - 600 237 346 2.966 1.263 22 81.07 596 $147,995.03 0.00
601 - 610 281 352 2.981 1.271 23 82.07 606 $144,894.43 0.00
611 - 620 302 346 3.000 1.249 21 83.73 616 $145,652.17 0.00
621 - 630 402 350 2.988 1.269 22 86.77 626 $157,374.49 0.00
631 - 640 382 350 2.991 1.213 22 87.20 635 $158,260.44 0.00
641 - 650 304 352 2.919 1.436 22 85.66 646 $161,475.91 0.00
651 - 660 331 351 2.965 1.211 22 85.14 655 $157,733.57 0.00
661 - 670 253 345 2.936 1.284 22 86.67 665 $166,633.79 0.00
671 - 680 199 350 2.977 1.166 22 84.76 675 $168,188.98 0.00
681 - 690 176 345 2.983 1.178 22 83.73 685 $179,270.34 0.00
691 - 700 122 344 3.000 1.265 21 86.14 695 $171,191.08 0.00
701 - 710 95 348 3.000 1.266 24 83.19 705 $183,879.58 0.00
711 - 720 82 341 3.000 1.263 21 82.32 715 $151,241.02 0.00
721 - 730 60 348 2.829 1.069 21 80.59 725 $205,293.49 0.00
731 - 740 41 352 3.000 1.209 21 83.90 735 $164,345.84 0.00
741 - 750 61 344 3.000 1.164 23 80.00 745 $207,000.83 0.00
751 - 760 47 349 3.000 1.572 22 78.80 756 $164,626.90 0.00
761 - 770 38 333 3.000 1.133 22 79.75 765 $190,686.07 0.00
771 - 780 19 353 3.000 1.500 21 75.41 776 $246,962.82 0.00
781 - 790 20 335 3.000 1.090 25 69.13 785 $198,651.14 0.00
791 - 800 13 356 3.000 1.380 24 81.71 793 $223,393.98 0.00
801 - 810 5 360 3.000 1.000 35 67.80 804 $262,277.58 0.00
811 - 820 1 360 0.000 0.000 0 60.84 813 $159,588.77 0.00
-------------------------------------------------------------------------------------------------------------------
ALL 4,126 348 2.972 1.262 22 83.75 645 $156,652.27 0.00
-------------------------------------------------------------------------------------------------------------------
