ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
This simulates SumXApril
2
Total Loan Amt
Total of LTV * LoanAmount
WA LTV Peer Avg
3
 33,574,935.00 2,763,246,377.52 82.30
4
5
LockDateloannumber LTV LoanAmount LTV * LoanAmount
6
4/18/22 0:0023915903 80.00 324,000.00 25,920,000.00 0.77
7
4/28/22 0:0023915963 75.00 232,500.00 17,437,500.00 0.52
8
4/1/22 0:0023916016 46.95 246,500.00 11,573,175.00 0.34
9
4/1/22 0:0023916017 92.09 396,000.00 36,467,640.00 1.09
10
4/1/22 0:0023916018 89.87 350,500.00 31,499,435.00 0.94
11
4/4/22 0:0023916019 90.00 792,000.00 71,280,000.00 2.12
12
4/4/22 0:0023916020 94.99 386,625.00 36,725,508.75 1.09
13
4/4/22 0:0023916021 60.45 305,250.00 18,452,362.50 0.55
14
4/6/22 0:0023916023 51.22 210,000.00 10,756,200.00 0.32
15
4/6/22 0:0023916025 82.64 446,250.00 36,878,100.00 1.10
16
4/6/22 0:0023916026 50.00 290,000.00 14,500,000.00 0.43
17
4/7/22 0:0023916028 57.89 231,000.00 13,372,590.00 0.40
18
4/7/22 0:0023916029 73.18 311,000.00 22,758,980.00 0.68
19
4/8/22 0:0023916030 91.19 270,019.00 24,623,032.61 0.73
20
4/8/22 0:0023916031 90.00 990,000.00 89,100,000.00 2.65
21
4/19/22 0:0023916032 95.00 475,000.00 45,125,000.00 1.34
22
4/8/22 0:0023916034 66.93 85,000.00 5,689,050.00 0.17
23
4/11/22 0:0023916035 95.00 171,000.00 16,245,000.00 0.48
24
4/11/22 0:0023916036 80.00 504,000.00 40,320,000.00 1.20
25
4/11/22 0:0023916037 95.00 402,800.00 38,266,000.00 1.14
26
4/11/22 0:0023916038 81.43 570,000.00 46,415,100.00 1.38
27
4/12/22 0:0023916040 80.00 540,000.00 43,200,000.00 1.29
28
4/12/22 0:0023916041 66.55 183,000.00 12,178,650.00 0.36
29
4/12/22 0:0023916042 92.62 565,000.00 52,330,300.00 1.56
30
4/12/22 0:0023916043 75.00 192,750.00 14,456,250.00 0.43
31
4/12/22 0:0023916045 54.55 150,000.00 8,182,500.00 0.24
32
4/12/22 0:0023916046 80.00 133,280.00 10,662,400.00 0.32
33
4/12/22 0:0023916047 59.76 245,000.00 14,641,200.00 0.44
34
4/12/22 0:0023916048 90.00 495,000.00 44,550,000.00 1.33
35
4/12/22 0:0023916049 85.00 769,250.00 65,386,250.00 1.95
36
4/13/22 0:0023916055 95.00 313,500.00 29,782,500.00 0.89
37
4/13/22 0:0023916056 75.00 262,500.00 19,687,500.00 0.59
38
4/13/22 0:0023916057 94.98 570,000.00 54,138,600.00 1.61
39
4/13/22 0:0023916058 80.00 380,000.00 30,400,000.00 0.91
40
4/13/22 0:0023916059 90.00 276,750.00 24,907,500.00 0.74
41
4/13/22 0:0023916060 97.00 572,300.00 55,513,100.00 1.65
42
4/13/22 0:0023916061 98.19 249,399.00 24,488,487.81 0.73
43
4/14/22 0:0023916062 91.15 309,000.00 28,165,350.00 0.84
44
4/14/22 0:0023916063 80.00 424,000.00 33,920,000.00 1.01
45
4/14/22 0:0023916064 65.18 365,000.00 23,790,700.00 0.71
46
4/18/22 0:0023916066 80.00 364,000.00 29,120,000.00 0.87
47
4/18/22 0:0023916067 60.43 252,600.00 15,264,618.00 0.45
48
4/18/22 0:0023916069 96.99 278,850.00 27,045,661.50 0.81
49
4/18/22 0:0023916070 39.39 260,000.00 10,241,400.00 0.31
50
4/19/22 0:0023916073 97.00 375,148.00 36,389,356.00 1.08
51
4/19/22 0:0023916074 81.97 270,500.00 22,172,885.00 0.66
52
4/19/22 0:0023916075 80.00 479,920.00 38,393,600.00 1.14
53
4/19/22 0:0023916076 78.75 352,000.00 27,720,000.00 0.83
54
4/20/22 0:0023916077 94.98 570,000.00 54,138,600.00 1.61
55
4/20/22 0:0023916078 95.00 270,750.00 25,721,250.00 0.77
56
4/20/22 0:0023916079 75.00 300,000.00 22,500,000.00 0.67
57
4/20/22 0:0023916080 75.00 198,750.00 14,906,250.00 0.44
58
4/20/22 0:0023916081 60.49 647,200.00 39,149,128.00 1.17
59
4/21/22 0:0023916082 98.19 211,105.00 20,728,399.95 0.62
60
4/22/22 0:0023916083 96.66 306,420.00 29,618,557.20 0.88
61
4/21/22 0:0023916084 91.57 233,516.00 21,383,060.12 0.64
62
4/21/22 0:0023916085 76.92 200,000.00 15,384,000.00 0.46
63
4/22/22 0:0023916087 98.19 520,400.00 51,098,076.00 1.52
64
4/22/22 0:0023916088 54.55 300,000.00 16,365,000.00 0.49
65
4/25/22 0:0023916091 80.00 380,000.00 30,400,000.00 0.91
66
4/25/22 0:0023916092 80.00 568,000.00 45,440,000.00 1.35
67
4/25/22 0:0023916093 80.00 300,000.00 24,000,000.00 0.71
68
4/25/22 0:0023916094 95.00 370,405.00 35,188,475.00 1.05
69
4/25/22 0:0023916095 95.00 137,750.00 13,086,250.00 0.39
70
4/25/22 0:0023916096 95.00 327,750.00 31,136,250.00 0.93
71
4/25/22 0:0023916097 10.34 75,000.00 775,500.00 0.02
72
4/25/22 0:0023916098 85.00 121,550.00 10,331,750.00 0.31
73
4/25/22 0:0023916099 90.00 325,800.00 29,322,000.00 0.87
74
4/25/22 0:0023916100 85.00 361,250.00 30,706,250.00 0.91
75
4/25/22 0:0023916101 83.13 202,000.00 16,792,260.00 0.50
76
4/25/22 0:0023916102 95.00 284,050.00 26,984,750.00 0.80
77
4/25/22 0:0023916103 95.00 417,050.00 39,619,750.00 1.18
78
4/25/22 0:0023916104 92.00 471,500.00 43,378,000.00 1.29
79
4/25/22 0:0023916105 97.00 241,530.00 23,428,410.00 0.70
80
4/25/22 0:0023916106 56.52 195,000.00 11,021,400.00 0.33
81
4/26/22 0:0023916107 95.00 503,500.00 47,832,500.00 1.42
82
4/26/22 0:0023916108 40.25 161,000.00 6,480,250.00 0.19
83
4/26/22 0:0023916109 90.00 414,000.00 37,260,000.00 1.11
84
4/26/22 0:0023916110 80.00 600,000.00 48,000,000.00 1.43
85
4/26/22 0:0023916111 80.00 424,000.00 33,920,000.00 1.01
86
4/26/22 0:0023916112 95.00 385,700.00 36,641,500.00 1.09
87
4/26/22 0:0023916113 63.75 211,000.00 13,451,250.00 0.40
88
4/26/22 0:0023916114 90.00 720,000.00 64,800,000.00 1.93
89
4/26/22 0:0023916115 50.55 460,000.00 23,253,000.00 0.69
90
4/26/22 0:0023916116 80.00 260,000.00 20,800,000.00 0.62
91
4/26/22 0:0023916117 60.00 537,000.00 32,220,000.00 0.96
92
4/26/22 0:0023916118 97.00 560,660.00 54,384,020.00 1.62
93
4/27/22 0:0023916119 34.88 285,000.00 9,940,800.00 0.30
94
4/27/22 0:0023916120 96.66 260,988.00 25,227,100.08 0.75
95
4/27/22 0:0023916121 65.04 400,000.00 26,016,000.00 0.77
96
4/28/22 0:0023916122 79.52 365,000.00 29,024,800.00 0.86
97
4/29/22 0:0023916123 94.99 489,100.00 46,459,609.00 1.38
98
4/28/22 0:0023916125 95.00 224,200.00 21,299,000.00 0.63
99
4/29/22 0:0023916126 85.00 158,820.00 13,499,700.00 0.40
848