Amherst Securities LP
New Issue CMO Deals

Through December 2004

Deal Deal Size Group Collateral WAC WALA WAM
FHR 2741 100,000 1 FGLMC 5.5 N 6.036 2 357
  50,000 2 FGTW 5 N 5.562 1 239
             
FHR 2744 300,000 1 FGLMC 5.5 N 6.046 4 354
  225,000 2 FGLMC 5 N 5.051 3 355
             
FNR 04-25 216,000 1 FNCL 5.5 N 5.979 2 357
  132,250 2 FNCL 5.5 N 5.981 10 347
  46,960 3 FNCI 5.0 N 5.429 9 169
             
FHR 2771 217,962 1 FGLMC 5.0 N 5.509 3 354
  68,396 2 FGLMC 6.0 N 6.386 6 352
             
GNR 04-28 41,773 3 GNSF 5.5 N 6.000 2 348
             
FHR 2788 140,000 1 FGTW 5.0 N 5.466 1 238
  90,639 2 FGLMC 5.0 N 5.455 5 353
             
FNR 04-36 327,330 1 FNCL 5.5 N 6.008 10 346
  40,486 2 FNCL 5.0 N 5.552 7 348
  119,048 3 FNCI 4.5 N 5.009 9 170
             
FHR 2797 227,700 1 FGLMC 5.5 N 5.885 3 356
  45,619 2 FGLMC 6.5 N 6.993 25 329
             
FNR 04-43 50,000 5 FNCL 5.0 N 5.495 8 350
             
FHR 2811 250,345 1 FGLMC 6.0 N 6.434 6 351
  177,000 2 FGLMC 5.5 N 5.906 4 353
  62,811 3 FGTW 5.0 N 5.444 6 233
             
GNR 04-42 15,949 4 GNSF 5.5 N 6.000 3 344
             
FNR 04-51 14,016 2 FNCL 5.5 N 5.994 12 343
             
FHR 2829 50,000 1 FGTW 5.0 N 5.409 2 237
             
FHR 2851 109,107 1 FGTW 5.0 N 5.450 3 236
  110,611 2 FGTW 4.5 N 5.052 3 236
             
FNR 04-68 141,754 4 FNCL 5.0 N 5.481 9 296
             
FHR 2865 200,000 1 FGLMC 5.0 N 5.488 4 355
  77,939 2 REMIC 5.0 5.409 13 344
             
FHR 2868 74,532 1 REMIC 5.0 5.444 14 342
  121,901 2 FGTW 5.0 N 5.543 7 232
  23,759 3 FGLMC 5.0 N 5.449 5 294
  54,975 4 FGTW 4.5 N 5.062 6 234
             
FNR 04-92 62,000 1 REMIC 8.0 8.604 53 296
  59,674 6 FNCL 5.5 N 5.960 4 355
             
FHR 2896 91,463 1 FGLMC 5.0 N 5.714 4 353
  37,500 2 REMIC 6.0 N 6.432 11 345
  82,000 3 FGCI 4.5 N 4.889 9 169
             
FNR 04-101 100,000 4 FNCL 5.5 N 6.000 2 358
             
FHR 2903 28,332 10 REMIC 4.5 N 5.052 7 232
             
  4,384,831