Exhibit 10.2


 


EXECUTION COPY


  


ASSIGNMENT OF REPRESENTATIONS AND WARRANTIES
AGREEMENT


 


This is an Assignment
of Representations and Warranties Agreement (the “Agreement”) made as of the 23rd day of May, 2013, among Redwood Residential
Acquisition Corporation, a Delaware corporation (“Assignor”), Sequoia Residential Funding, Inc., a Delaware corporation
(“Depositor”), Wilmington Trust, National Association, a national banking association, not in its individual capacity
but solely as trustee (in such capacity, the “Trustee” or the “Assignee”) under a Pooling and Servicing
Agreement dated as of May 1, 2013 (the “Pooling and Servicing Agreement”), and George Mason Mortgage, LLC, a Virginia
limited liability company (“George Mason”).


 


In consideration
of the mutual promises contained herein, the parties hereto agree that the mortgage loans (the “Mortgage Loans”) listed
on Attachment 1 annexed hereto (the “Mortgage Loan Schedule”) are subject to the terms of the Flow Mortgage Loan Purchase
and Sale Agreement dated as of August 1, 2012, between Assignor and George Mason (the “Purchase Agreement”) as modified
or supplemented by this Agreement. Unless otherwise specified herein, capitalized terms used herein but not defined shall have
the meanings ascribed to them in the Purchase Agreement. Assignor will sell the Mortgage Loans to Depositor pursuant to a Mortgage
Loan Purchase and Sale Agreement dated the date hereof, and Depositor will sell the Mortgage Loans to Assignee pursuant to the
Pooling and Servicing Agreement.


 


Assignment


 


1.          Assignor
hereby grants, transfers and assigns to Depositor all of its right, title and interest in, to and under the representations and
warranties made by George Mason pursuant to the Purchase Agreement to the extent relating to the Mortgage Loans, and Depositor
hereby accepts such assignment from Assignor.


 


2.          Depositor
hereby grants, transfers and assigns to Assignee all of its right, title and interest in, to and under the representations and
warranties made by George Mason pursuant to the Purchase Agreement to the extent relating to the Mortgage Loans, Depositor is released
from all obligations under the Purchase Agreement, and Assignee hereby accepts such assignment from Depositor.


 


3.          George Mason
hereby acknowledges the foregoing assignments.


 


Representations and Warranties


 


4.          Assignor
warrants and represents to, and covenants with, Depositor, Assignee and George Mason as of the date hereof that:


 


(a)          Attached
hereto as Attachment 2 is a true and accurate copy of the Purchase Agreement, which agreement is in full force and effect as of
the date hereof and the provisions of which have not been waived, amended or modified in any respect, nor has any notice of termination
been given thereunder;


  




    	 



    	 



    

  


(b)          Assignor
is the lawful owner of its interests and rights under the Purchase Agreement to the extent of the Mortgage Loans, free and clear
from any and all claims and encumbrances whatsoever, and upon the transfer of the representations and warranties to Assignee as
contemplated herein, Assignee shall have good title to such representations and warranties under the Purchase Agreement to the
extent of the Mortgage Loans, free and clear of all liens, claims and encumbrances;


 


(c)          There
are no offsets, counterclaims or other defenses available to George Mason with respect to the Purchase Agreement;


 


(d)          Assignor
is duly organized, validly existing and in good standing under the laws of the jurisdiction of its incorporation, and has all requisite
power and authority to enter into and perform its obligations under the Purchase Agreement;


 


(e)          Assignor
has full corporate power and authority to execute, deliver and perform its obligations under this Agreement, and to consummate
the transactions set forth herein. The consummation of the transactions contemplated by this Agreement is in the ordinary course
of Assignor’s business and will not conflict with, or result in a breach of, any of the terms, conditions or provisions of
Assignor’s charter or by-laws or any legal restriction, or any material agreement or instrument to which Assignor is now
a party or by which it is bound, or result in the violation of any law, rule, regulation, order, judgment or decree to which Assignor
or its property is subject. The execution, delivery and performance by Assignor of this Agreement and the consummation by it of
the transactions contemplated hereby, have been duly authorized by all necessary corporate action on the part of Assignor. This
Agreement has been duly executed and delivered by Assignor and, upon the due authorization, execution and delivery by Assignee,
will constitute the valid and legally binding obligation of Assignor enforceable against Assignor in accordance with its terms
except as enforceability may be limited by bankruptcy, reorganization, insolvency, moratorium or other similar laws now or hereafter
in effect relating to creditors’ rights generally, and by general principles of equity regardless of whether enforceability
is considered in a proceeding in equity or at law; and


 


(f)          No
consent, approval, order or authorization of, or declaration, filing or registration with, any governmental entity is required
to be obtained or made by Assignor in connection with the execution, delivery or performance by Assignor of this Agreement, or
the consummation by it of the transactions contemplated hereby.


 


5.          Depositor
warrants and represents to, and covenants with, Assignor, Assignee and George Mason that as of the date hereof:


 


(a)          Depositor
is a Delaware corporation duly organized, validly existing and in good standing under the laws of the jurisdiction of its incorporation;


  




    	2



    	 



    

  


(b)          Depositor
has full corporate power and authority to execute, deliver and perform its obligations under this Agreement, and to consummate
the transactions set forth herein. The consummation of the transactions contemplated by this Agreement is in the ordinary course
of Depositor’s business and will not conflict with, or result in a breach of, any of the terms, conditions or provisions
of Depositor’s charter or by-laws or any legal restriction, or any material agreement or instrument to which Depositor is
now a party or by which it is bound, or result in the violation of any law, rule, regulation, order, judgment or decree to which
Depositor or its property is subject. The execution, delivery and performance by Depositor of this Agreement and the consummation
by it of the transactions contemplated hereby, have been duly authorized by all necessary corporate action on part of Depositor.
This Agreement has been duly executed and delivered by Depositor and, upon the due authorization, execution and delivery by the
other parties hereto, will constitute the valid and legally binding obligation of Depositor enforceable against Depositor in accordance
with its terms except as enforceability may be limited by bankruptcy, reorganization, insolvency, moratorium or other similar laws
now or hereafter in effect relating to creditors’ rights generally, and by general principles of equity regardless of whether
enforceability is considered in a proceeding in equity or at law; and


 


(c)          No
consent, approval, order or authorization of, or declaration, filing or registration with, any governmental entity is required
to be obtained or made by Depositor in connection with the execution, delivery or performance by Depositor of this Agreement, or
the consummation by it of the transactions contemplated hereby other than any that have been obtained or made.


 


6.          Assignee
warrants and represents to, and covenants with, Assignor, Depositor and George Mason that as of the date hereof:


 


(a)          Wilmington
Trust, National Association, in its individual capacity is a national banking association duly organized, validly existing and
in good standing under the laws of the jurisdiction of its organization; and


 


(b)          Assignee
has been directed to enter into this Agreement pursuant to the provisions of the Pooling and Servicing Agreement. The execution,
delivery and performance by Assignee of this Agreement and the consummation by it of the transactions contemplated hereby, have
been duly authorized by all necessary action on part of Assignee. This Agreement has been duly executed and delivered by Assignee
and, upon the due authorization, execution and delivery by the other parties hereto, will constitute the valid and legally binding
obligation of Assignee enforceable against Assignee in accordance with its terms except as enforceability may be limited by bankruptcy,
reorganization, insolvency, moratorium or other similar laws now or hereafter in effect relating to creditors’ rights generally,
and by general principles of equity regardless of whether enforceability is considered in a proceeding in equity or at law.


 


7.          George
Mason warrants and represents to, and covenants with, Assignor, Depositor and Assignee as of the date hereof that:


 




    	3



    	 



    

  


(a)          Attached
hereto as Attachment 2 is a true and accurate copy of the Purchase Agreement, which agreement is in full force and effect as of
the date hereof and the provisions of which have not been waived, amended or modified in any respect, nor has any notice of termination
been given thereunder;


 


(b)          George
Mason is duly organized, validly existing and in good standing under the laws of the jurisdiction of its incorporation, and has
all requisite power and authority to perform its obligations under the Purchase Agreement;


 


(c)          George
Mason has full corporate power and authority to execute, deliver and perform its obligations under this Agreement, and to consummate
the transactions set forth herein. The consummation of the transactions contemplated by this Agreement is in the ordinary course
of George Mason’s business and will not conflict with, or result in a breach of, any of the terms, conditions or provisions
of George Mason’s charter or by-laws or any legal restriction, or any material agreement or instrument to which George Mason
is now a party or by which it is bound, or result in the violation of any law, rule, regulation, order, judgment or decree to which
George Mason or its property is subject. The execution, delivery and performance by George Mason of this Agreement and the consummation
by it of the transactions contemplated hereby, have been duly authorized by all necessary corporate action on part of George Mason.
This Agreement has been duly executed and delivered by George Mason and, upon the due authorization, execution and delivery by
Assignor, Assignee and the Depositor, will constitute the valid and legally binding obligation of George Mason enforceable against
George Mason in accordance with its terms except as enforceability may be limited by bankruptcy, reorganization, insolvency, moratorium
or other similar laws now or hereafter in effect relating to creditors’ rights generally, and by general principles of equity
regardless of whether enforceability is considered in a proceeding in equity or at law; and


 


(d)          No
consent, approval, order or authorization of, or declaration, filing or registration with, any governmental entity is required
to be obtained or made by George Mason in connection with the execution, delivery or performance by George Mason of this Agreement,
or the consummation by it of the transactions contemplated hereby.


 


Restated George Mason Representations
and Warranties


 


8.          Pursuant
to Section 32(d) of the Purchase Agreement, George Mason hereby restates to Depositor and Assignee (a) the representations and
warranties set forth in Subsection 7.01 of the Purchase Agreement as of the related Closing Date and (b) the representations
and warranties set forth in Subsection 7.02 of the Purchase Agreement as of the date hereof, as if such representations and warranties
were set forth herein in full.


 


In the event of a
breach of any representations and warranties referred to in clauses (a) or (b) above as of the related Closing Date or the date
hereof, as the case may be, Assignee shall be entitled to all the remedies under the Purchase Agreement, including, without limitation,
the right to compel George Mason to repurchase Mortgage Loans pursuant to Section 7.03 of the Purchase Agreement, subject to the
provisions of Section 10.


  




    	4



    	 



    

  


Recognition of Assignee


 


9.          From
and after the date hereof, subject to Section 10 below, George Mason shall recognize Assignee as owner of the Mortgage Loans and
will perform its obligations hereunder for the benefit of the Assignee in accordance with the Purchase Agreement, as modified hereby
or as may be amended from time to time, as if Assignee and George Mason had entered into a separate purchase agreement for the
purchase of the Mortgage Loans in the form of the Purchase Agreement, the terms of which are incorporated herein by reference,
as amended by this Agreement.


 


Enforcement of Rights


 


10.         (a)          Controlling
Holder Rights. George Mason agrees and acknowledges that Sequoia Mortgage Funding Corporation, an Affiliate of the Depositor,
in its capacity as the initial Controlling Holder (as defined in the Pooling and Servicing Agreement) pursuant to the Pooling and
Servicing Agreement, and for so long as it is the Controlling Holder, will exercise all of Assignee’s rights as Purchaser
under the following section of the Purchase Agreement:


 


Purchase
Agreement:


 


	Section or Subsection	Matter
	 	 
	7.03, other than 7.03(c)	Repurchase and Substitution


  


(b)          If
there is no Controlling Holder under the Pooling and Servicing Agreement, then all rights that are to be exercised by the Controlling
Holder pursuant to Section 10(a) shall be exercised by Assignee.


 


Amendments to Purchase Agreement


 


11.         The
parties agree that the Purchase Agreement shall be amended, solely with respect to the Mortgage Loans, as follows:


 


(a)          Definitions.


 


(i)          The
definitions of “Business Day” and “Repurchase Price” set forth in Section 1 of the Purchase Agreement shall
be deleted and replaced in their entirety as follows:


 


Business
Day: Any day other than (i) a Saturday or a Sunday, (ii) a legal holiday in the states of California, Delaware, Maryland,
Minnesota, Missouri, New York or the Commonwealth of Virginia, (iii) a day on which banks in the states of California, Delaware,
Maryland, Minnesota, Missouri, New York or the Commonwealth of Virginia, are authorized or obligated by law or executive order
to be closed or (iv) a day on which the New York Stock Exchange or the Federal Reserve Bank of New York is closed.


  




    	5



    	 



    

  


Repurchase
Price: With respect to any Mortgage Loan, a price equal to (i) the unpaid principal balance of the Mortgage Loan, plus (ii) interest
on such unpaid principal balance at the related Mortgage Interest Rate from the last date through which interest was last paid
by or on behalf of the Mortgagor to the last day of the month in which such repurchase occurs, plus (iii) reasonable and customary
third party expenses incurred in connection with the transfer of the Mortgage Loan being repurchased, minus (iv) any amounts received
in respect of such repurchased Mortgage Loan and being held in the Custodial Account for future distribution in connection with
such Mortgage Loan.


 


(b)          The
following sentence shall be added as the new third sentence of Subsection 7.03(a):


 


Each determination as to whether
there has been such a breach shall be conducted on a Mortgage Loan-by-Mortgage Loan basis.


 


(c)          The
rights under the Purchase Agreement assigned to the Depositor and the Assignee pursuant to this Agreement shall be under the Purchase
Agreement as amended by this Agreement.


 


Miscellaneous


 


12.         All
demands, notices and communications related to the Mortgage Loans, the Purchase Agreement and this Agreement shall be in writing
and shall be deemed to have been duly given if personally delivered at or mailed by registered mail, postage prepaid, as follows:


 


(a)          In
the case of George Mason,


 


George Mason Mortgage, LLC

4100 Monument Corner Drive, Suite 100

Fairfax, VA 22030

Attention: Sue Spinetta


 


(b)          In
the case of Assignee,


 


Wilmington Trust, National Association

1100 North Market Street

Rodney Square North

Wilmington, DE 19890

Attention: Dorri Costello


  




    	6



    	 



    

  


(c)          In
the case of Depositor,


 


Sequoia Residential
Funding, Inc.


One Belvedere
Place, Suite 360


Mill Valley,
California 94941


Attention: William
Moliski


 


with a copy
to


 


General Counsel
at the same address


 


(d)          In
the case of Assignor,


 


Redwood Residential
Acquisition Corporation


One Belvedere
Place, Suite 360


Mill Valley,
California 94941


Attention: William
Moliski


 


with a copy
to


 


General Counsel
at the same address


 


(e)          In
the case of Master Servicer,


 


Wells Fargo
Bank, N.A.


9062 Old
Annapolis Road


Columbia,
Maryland 21045)


Telephone
number: (410) 884-2000


Facsimile
number: (410) 715-2380


Attention:
Client Manager — Sequoia Mortgage Trust 2013-7


 


(f)          In
the case of the initial Controlling Holder,


 


Sequoia Mortgage
Funding Corporation


One Belvedere
Place, Suite 360


Mill Valley,
California 94941


Attention: William
Moliski


 


with a copy
to


 


General Counsel
at the same address


 


13.         This
Agreement shall be construed in accordance with the laws of the State of New York, except to the extent preempted by Federal law,
and the obligations, rights and remedies of the parties hereunder shall be determined in accordance with such laws, without regard
to the conflicts of laws provisions of the State of New York or any other jurisdiction.


  




    	7



    	 



    

  


14.         No
term or provision of this Agreement may be waived or modified unless such waiver or modification is in writing and signed by the
party against whom such waiver or modification is sought to be enforced.


 


15.         This
Agreement shall inure to the benefit of the successors and assigns of the parties hereto. Any entity into which Assignor, Depositor,
Assignee or George Mason may be merged or consolidated shall, without the requirement for any further writing, be deemed Assignor,
Depositor, Assignee or George Mason, respectively, hereunder.


 


16.         This
Agreement shall survive the conveyance of the Mortgage Loans, the assignment of the representations and warranties made by George
Mason pursuant to the Purchase Agreement to the extent of the Mortgage Loans by Assignor to Depositor and by Depositor to Assignee,
and the termination of the Purchase Agreement.


 


17.         This
Agreement may be executed simultaneously in any number of counterparts. Each counterpart shall be deemed to be an original, and
all such counterparts shall constitute one and the same instrument.


 


18.         The Controlling
Holder under the Pooling and Servicing Agreement is an express third party beneficiary of this Agreement, and shall have the same
power and ability to exercise and enforce the rights stated to be provided to it hereunder as if it were a signatory hereto. George
Mason hereby consents to such exercise and enforcement.


 


19.         It
is expressly understood and agreed by the parties hereto that insofar as this Agreement is executed by the Trustee (i) this Agreement
is executed and delivered by Wilmington Trust, National Association (“Wilmington Trust”) not in its individual capacity
but solely as Trustee on behalf of the trust created by the Pooling and Servicing Agreement referred to herein (the “Trust”)
in the exercise of the powers and authority conferred upon and vested in it, and as directed in the Pooling and Servicing Agreement,
(ii) each of the undertakings and agreements herein made on behalf of the Assignee is made and intended not as a personal undertaking
or agreement of or by Wilmington Trust but is made and intended for purposes of binding only the Trust, (iii) nothing herein contained
shall be construed as creating any liability on the part of Wilmington Trust, individually or personally, to perform any covenant
either express or implied in this Agreement, all such liability, if any, being expressly waived by the parties hereto and by any
person claiming by, through or under the parties hereto, and (iv) under no circumstances shall Wilmington Trust in its individual
capacity or in its capacity as Trustee be personally liable for the payment of any indebtedness, amounts or expenses owed by the
Assignor under the Purchase Agreement, as modified or supplemented by this Agreement (such indebtedness, expenses and other amounts
being payable solely from and to the extent of funds of the Trust) or be personally liable for the breach or failure of any obligation,
representation, warranty or covenant made under this Agreement or any other related documents.


 




    	8



    	 



    

  


20.         Master
Servicer. George Mason hereby acknowledges that the Assignee has appointed Wells Fargo Bank, N.A. to act as master servicer
and securities administrator under the Pooling and Servicing Agreement and hereby agrees to treat all inquiries, demands, instructions,
authorizations and other communications from the Master Servicer as if the same had been received from the Assignee. The Master
Servicer, acting on behalf of the Assignee, shall have the rights of the Assignee as the Purchaser under this Agreement, including,
without limitation, the right to enforce the obligations of George Mason hereunder and under the Purchase Agreement and the right
to exercise the remedies of the Purchaser hereunder and under the Purchase Agreement.


 


George Mason shall
make all remittances due by it to the Purchaser with respect to the Mortgage Loans to the following account by wire transfer of
immediately available funds:


 


Wells Fargo Bank, N.A.


San Francisco, California


ABA# 121-000-248


Account #3970771416


Account Name: SAS Clearing


FFC: Account #46446300, Sequoia
Mortgage Trust 2013-7 Distribution Account


 


21.         George
Mason acknowledges that the custodian will be Wells Fargo Bank, N.A. acting pursuant to the Custodial Agreement. Notwithstanding
Section 10 of the Purchase Agreement, George Mason shall pay shipping expenses for any Mortgage Loan Documents if there has been
a breach of any representation or warranty made with respect to the related Mortgage Loan in Subsection 7.01 of the Purchase Agreement.


 


22.         Rule
17g-5 Compliance. George Mason hereby agrees that it shall provide information with respect to the Mortgage Loans or the origination
thereof to any Rating Agency or nationally recognized statistical rating organization (“NRSRO”) via electronic mail
at rmbs17g5informationprovider@wellsfargo.com, with a subject reference of “SEMT 2013-7” and an identification of the
type of information being provided in the body of such electronic mail. The Securities Administrator, as the initial Rule 17g-5
Information Provider (the “Rule 17g-5 Information Provider”) shall notify George Mason in writing of any change in
the identity or contact information of the Rule 17g-5 Information Provider. George Mason shall have no liability for (i) the
Rule 17g-5 Information Provider’s failure to post information provided by it in accordance with the terms of this Agreement
or (ii) any malfunction or disabling of the website maintained by the Rule 17g-5 Information Provider. None of the foregoing restrictions
in this Section 22 prohibit or restrict oral or written communications, or providing information, between George Mason, on
the one hand, and any Rating Agency or NRSRO, on the other hand, with regard to (i) such Rating Agency’s or NRSRO’s
review of the ratings it assigns to George Mason or (ii) such Rating Agency’s or NRSRO’s evaluation of George Mason’s
operations in general; provided, however, that George Mason shall not provide any information relating to the Mortgage Loans to
such Rating Agency or NRSRO in connection with such review and evaluation by such Rating Agency or NRSRO unless: (x) borrower,
property or deal specific identifiers are redacted; or (y) such information has already been provided to the Rule 17g-5 Information
Provider.


 


 




    	9



    	 



    

 


IN WITNESS WHEREOF,
the parties hereto have executed this Agreement the day and year first above written.


 


	 	REDWOOD RESIDENTIAL ACQUISITION CORPORATION
	 	Assignor
	 	 
	 	By:	/s/ William J. Moliski 
	 	Name:	William J. Moliski
	 	Title:	Authorized Officer
	 	 
	 	SEQUOIA RESIDENTIAL FUNDING, INC.
	 	Depositor
	 	 
	 	By:	/s/ William J. Moliski 
	 	Name:	William J. Moliski
	 	Title:	Authorized Officer
	 	 
	 	WILMINGTON TRUST, NATIONAL ASSOCIATION,
	 	not in its individual capacity but solely as Trustee,
	 	Assignee
	 	 
	 	By:	/s/ Dorri Costello
	 	Name:	Dorri Costello
	 	Title:	Assistant Vice President
	 	 
	 	GEORGE MASON MORTGAGE, LLC
	 	 
	 	By:	/s/ David V. Lawson
	 	Name:	David V. Lawson
	 	Title:	SVP


  


	Accepted and agreed to by:	 
	 	 
	WELLS FARGO BANK, N.A.	 
	Master Servicer	 
	 	 
	By:	/s/ Graham M. Oglesby	 
	Name:	Graham M. Oglesby	 
	Title:	Vice President	 


 


Signature Page – Assignment of Representations and Warranties – George Mason (SEMT 2013-7)


 




    	 



    	 



    

 


ATTACHMENT 1


 


MORTGAGE LOAN SCHEDULE


  








	 	1	2	3	4	5	6	7	8	9	10	11
	 	Primary Servicer	Servicing Fee %	Servicing Fee—Flatdollar	Servicing Advance Methodology	Originator	Loan Group	Loan Number	Amortization Type	Lien Position	HELOC Indicator	Loan Purpose
	1	1000383	0.002500	 	 	George Mason	 	10000010607	1	1	0	9
	2	1000383	0.002500	 	 	George Mason	 	10000010406	1	1	0	6
	3	1000383	0.002500	 	 	George Mason	 	10000010402	1	1	0	9
	4	1000383	0.002500	 	 	George Mason	 	10000010231	1	1	0	7
	5	1000383	0.002500	 	 	George Mason	 	10000010096	1	1	0	7
	6	1000383	0.002500	 	 	George Mason	 	10000009848	1	1	0	7
	7	1000383	0.002500	 	 	George Mason	 	10000009834	1	1	0	7
	8	1000383	0.002500	 	 	George Mason	 	10000009696	1	1	0	9
	9	1000383	0.002500	 	 	George Mason	 	10000009496	1	1	0	9
	10	1000383	0.002500	 	 	George Mason	 	10000009300	1	1	0	7
	11	1000383	0.002500	 	 	George Mason	 	10000008936	1	1	0	7
	12	1000383	0.002500	 	 	George Mason	 	10000008828	1	1	0	7
	13	1000383	0.002500	 	 	George Mason	 	10000008804	1	1	0	9
	14	1000383	0.002500	 	 	George Mason	 	10000008736	1	1	0	9
	15	1000383	0.002500	 	 	George Mason	 	10000008713	1	1	0	6
	16	1000383	0.002500	 	 	George Mason	 	10000008581	1	1	0	6
	17	1000383	0.002500	 	 	George Mason	 	10000008521	1	1	0	9
	18	1000383	0.002500	 	 	George Mason	 	10000008360	1	1	0	9
	19	1000383	0.002500	 	 	George Mason	 	10000008139	1	1	0	7
	20	1000383	0.002500	 	 	George Mason	 	10000008066	1	1	0	3
	21	1000383	0.002500	 	 	George Mason	 	10000007929	1	1	0	9
	22	1000383	0.002500	 	 	George Mason	 	10000007870	1	1	0	9
	23	1000383	0.002500	 	 	George Mason	 	10000007827	1	1	0	9
	24	1000383	0.002500	 	 	George Mason	 	10000007602	1	1	0	3
	25	1000383	0.002500	 	 	George Mason	 	10000007448	1	1	0	9
	26	1000383	0.002500	 	 	George Mason	 	10000007127	1	1	0	7
	27	1000383	0.002500	 	 	George Mason	 	10000006866	1	1	0	9
	28	1000383	0.002500	 	 	George Mason	 	10000006861	1	1	0	9
	29	1000383	0.002500	 	 	George Mason	 	10000006750	1	1	0	9
	30	1000383	0.002500	 	 	George Mason	 	10000006357	1	1	0	9
	31	1000383	0.002500	 	 	George Mason	 	1500009762	1	1	0	9
	32	1000383	0.002500	 	 	George Mason	 	1500009346	1	1	0	9


 


	 	12	13	14	15	16	17	18	19	20	21	22
	 	Cash Out Amount	Total Origination and Discount Points	Covered/High Cost Loan Indicator	Relocation Loan Indicator	Broker Indicator	Channel	Escrow Indicator	Senior Loan

Amount(s)	Loan Type of Most

Senior Lien	Hybrid Period of

Most Senior Lien (in

months)	Neg Am Limit of

Most Senior Lien
	1	 	 	 	 	 	1	0	0	 	 	 
	2	 	 	 	 	 	1	4	0	 	 	 
	3	 	 	 	 	 	1	4	0	 	 	 
	4	 	 	 	 	 	1	4	0	 	 	 
	5	 	 	 	 	 	1	4	0	 	 	 
	6	 	 	 	 	 	1	4	0	 	 	 
	7	 	 	 	 	 	1	4	0	 	 	 
	8	 	 	 	 	 	1	4	0	 	 	 
	9	 	 	 	 	 	1	4	0	 	 	 
	10	 	 	 	 	 	1	4	0	 	 	 
	11	 	 	 	 	 	1	4	0	 	 	 
	12	 	 	 	 	 	1	4	0	 	 	 
	13	 	 	 	 	 	1	4	0	 	 	 
	14	 	 	 	 	 	1	0	0	 	 	 
	15	 	 	 	 	 	1	4	0	 	 	 
	16	 	 	 	 	 	1	4	0	 	 	 
	17	 	 	 	 	 	1	4	0	 	 	 
	18	 	 	 	 	 	1	4	0	 	 	 
	19	 	 	 	 	 	1	4	0	 	 	 
	20	 	 	 	 	 	1	4	0	 	 	 
	21	 	 	 	 	 	1	4	0	 	 	 
	22	 	 	 	 	 	1	0	0	 	 	 
	23	 	 	 	 	 	1	0	0	 	 	 
	24	 	 	 	 	 	1	0	0	 	 	 
	25	 	 	 	 	 	1	4	0	 	 	 
	26	 	 	 	 	 	1	4	0	 	 	 
	27	 	 	 	 	 	1	0	0	 	 	 
	28	 	 	 	 	 	1	4	0	 	 	 
	29	 	 	 	 	 	1	4	0	 	 	 
	30	 	 	 	 	 	1	4	0	 	 	 
	31	 	 	 	 	 	1	4	0	 	 	 
	32	 	 	 	 	 	1	4	0	 	 	 


 


	 	23	24	25	26	27	28	29	30	31
	 	Junior Mortgage

Balance	Origination Date of

Most Senior Lien	Origination Date	Original Loan

Amount	Original Interest

Rate	Original

Amortization Term	Original Term to

Maturity	First Payment Date

of Loan	Interest Type

Indicator
	1	0.00	 	20130403	1500000.00	0.038750	360	360	20130601	1
	2	0.00	 	20130327	908000.00	0.037500	360	360	20130501	1
	3	0.00	 	20130328	842600.00	0.038750	360	360	20130501	1
	4	0.00	 	20130329	768000.00	0.037500	360	360	20130501	1
	5	0.00	 	20130329	804000.00	0.036250	360	360	20130501	1
	6	0.00	 	20130328	724000.00	0.037500	360	360	20130501	1
	7	0.00	 	20130315	784300.00	0.041250	360	360	20130501	1
	8	0.00	 	20130326	582000.00	0.038750	360	360	20130501	1
	9	0.00	 	20130228	1210000.00	0.036250	360	360	20130401	1
	10	0.00	 	20130228	780000.00	0.037500	360	360	20130401	1
	11	0.00	 	20130321	672000.00	0.038750	360	360	20130501	1
	12	0.00	 	20130225	880000.00	0.037500	360	360	20130401	1
	13	0.00	 	20130301	665000.00	0.037500	360	360	20130501	1
	14	0.00	 	20130228	489300.00	0.036250	360	360	20130401	1
	15	0.00	 	20130301	897000.00	0.035000	360	360	20130401	1
	16	0.00	 	20130322	696000.00	0.033750	360	360	20130501	1
	17	0.00	 	20130227	998500.00	0.038750	360	360	20130401	1
	18	0.00	 	20130318	703500.00	0.035000	360	360	20130501	1
	19	0.00	 	20130301	1000000.00	0.035000	360	360	20130501	1
	20	0.00	 	20130227	889500.00	0.036250	360	360	20130401	1
	21	0.00	 	20130322	625500.00	0.036250	360	360	20130501	1
	22	0.00	 	20130314	951000.00	0.038750	360	360	20130501	1
	23	0.00	 	20130208	972800.00	0.036250	360	360	20130401	1
	24	0.00	 	20130212	999999.00	0.037500	360	360	20130401	1
	25	100000.00	 	20130208	714900.00	0.036250	360	360	20130401	1
	26	0.00	 	20130212	661000.00	0.035000	360	360	20130401	1
	27	0.00	 	20130107	750000.00	0.037500	360	360	20130301	1
	28	0.00	 	20121231	706000.00	0.035000	360	360	20130301	1
	29	0.00	 	20130111	860000.00	0.040000	360	360	20130301	1
	30	0.00	 	20130304	660000.00	0.035000	360	360	20130501	1
	31	0.00	 	20130114	737000.00	0.037500	360	360	20130301	1
	32	0.00	 	20130131	990000.00	0.038750	360	360	20130301	1


 


	 	32	33	34	35	36	37	38	39	40	41
	 	Original Interest

Only Term	Buy Down Period	HELOC Draw Period	Current Loan

Amount	Current Interest

Rate	Current Payment

Amount Due	Interest Paid

Through Date	Current Payment

Status	Index Type	ARM Look-back

Days
	1	0	0	 	1500000.00	0.038750	7053.56	20130401	0	0	 
	2	0	0	 	906632.41	0.037500	4205.09	20130401	0	0	 
	3	0	0	 	841358.68	0.038750	3962.22	20130401	0	0	 
	4	0	0	 	766843.27	0.037500	3556.73	20130401	0	0	 
	5	0	0	 	802762.10	0.036250	3666.65	20130401	0	0	 
	6	0	0	 	722909.54	0.037500	3352.96	20130401	0	0	 
	7	0	0	 	783194.92	0.041250	3801.11	20130401	0	0	 
	8	0	0	 	581142.60	0.038750	2736.78	20130401	0	0	 
	9	0	0	 	1206268.35	0.036250	5518.22	20130401	0	0	 
	10	0	0	 	777646.73	0.037500	3612.30	20130401	0	0	 
	11	0	0	 	671010.00	0.038750	3159.99	20130401	0	0	 
	12	0	0	 	877345.02	0.037500	4075.42	20130401	0	0	 
	13	0	0	 	663998.41	0.037500	3079.72	20130401	0	0	 
	14	0	0	 	487790.99	0.036250	2231.46	20130401	0	0	 
	15	0	0	 	894172.51	0.035000	4027.93	20130401	0	0	 
	16	0	0	 	694880.51	0.033750	3076.99	20130401	0	0	 
	17	0	0	 	995553.25	0.038750	4695.32	20130401	0	0	 
	18	0	0	 	702392.85	0.035000	3159.03	20130401	0	0	 
	19	0	0	 	998201.70	0.035000	4490.45	20130401	0	0	 
	20	0	0	 	886756.76	0.036250	4056.58	20130401	0	0	 
	21	0	0	 	624536.93	0.036250	2852.60	20130401	0	0	 
	22	0	0	 	949598.99	0.038750	4471.95	20130401	0	0	 
	23	0	0	 	969799.87	0.036250	4436.47	20130401	0	0	 
	24	0	0	 	996981.99	0.037500	4631.15	20130401	0	0	 
	25	0	0	 	712695.24	0.036250	3260.31	20130401	0	0	 
	26	0	0	 	658916.42	0.035000	2968.19	20130401	0	0	 
	27	0	0	 	746547.03	0.037500	3473.37	20130401	0	0	 
	28	0	0	 	702657.00	0.035000	3170.26	20130401	0	0	 
	29	0	0	 	856270.29	0.040000	4105.77	20130401	0	0	 
	30	0	0	 	658961.31	0.035000	2963.69	20130401	0	0	 
	31	0	0	 	733645.59	0.037500	3413.16	20130401	0	0	 
	32	0	0	 	985610.44	0.038750	4655.35	20130401	0	0	 


 


	 	42	43	44	45	46	47	48	49	50	51
	 	Gross Margin	ARM Round Flag	ARM Round Factor	Initial Fixed Rate

Period	Initial Interest Rate

Cap (Change Up)	Initial Interest Rate

Cap (Change Down)	Subsequent Interest

Rate Reset Period	Subsequent Interest

Rate Cap (Change Down)	Subsequent Interest

Rate Cap (Change

Up)	Lifetime Maximum

Rate (Ceiling)
	1	 	 	 	 	 	 	 	 	 	 
	2	 	 	 	 	 	 	 	 	 	 
	3	 	 	 	 	 	 	 	 	 	 
	4	 	 	 	 	 	 	 	 	 	 
	5	 	 	 	 	 	 	 	 	 	 
	6	 	 	 	 	 	 	 	 	 	 
	7	 	 	 	 	 	 	 	 	 	 
	8	 	 	 	 	 	 	 	 	 	 
	9	 	 	 	 	 	 	 	 	 	 
	10	 	 	 	 	 	 	 	 	 	 
	11	 	 	 	 	 	 	 	 	 	 
	12	 	 	 	 	 	 	 	 	 	 
	13	 	 	 	 	 	 	 	 	 	 
	14	 	 	 	 	 	 	 	 	 	 
	15	 	 	 	 	 	 	 	 	 	 
	16	 	 	 	 	 	 	 	 	 	 
	17	 	 	 	 	 	 	 	 	 	 
	18	 	 	 	 	 	 	 	 	 	 
	19	 	 	 	 	 	 	 	 	 	 
	20	 	 	 	 	 	 	 	 	 	 
	21	 	 	 	 	 	 	 	 	 	 
	22	 	 	 	 	 	 	 	 	 	 
	23	 	 	 	 	 	 	 	 	 	 
	24	 	 	 	 	 	 	 	 	 	 
	25	 	 	 	 	 	 	 	 	 	 
	26	 	 	 	 	 	 	 	 	 	 
	27	 	 	 	 	 	 	 	 	 	 
	28	 	 	 	 	 	 	 	 	 	 
	29	 	 	 	 	 	 	 	 	 	 
	30	 	 	 	 	 	 	 	 	 	 
	31	 	 	 	 	 	 	 	 	 	 
	32	 	 	 	 	 	 	 	 	 	 


 


	 	52	53	54	55	56	57	58	59	60	61
	 	Lifetime Minimum

Rate (Floor)	Negative

Amortization Limit	Initial Negative

Amortization Recast

Period	Subsequent

Negative

Amortization Recast

Period	Initial Fixed

Payment Period	Subsequent

Payment Reset

Period	Initial Periodic

Payment Cap	Subsequent

Periodic Payment

Cap	Initial Minimum

Payment Reset

Period	Subsequent

Minimum Payment

Reset Period
	1	 	 	 	 	 	 	 	 	 	 
	2	 	 	 	 	 	 	 	 	 	 
	3	 	 	 	 	 	 	 	 	 	 
	4	 	 	 	 	 	 	 	 	 	 
	5	 	 	 	 	 	 	 	 	 	 
	6	 	 	 	 	 	 	 	 	 	 
	7	 	 	 	 	 	 	 	 	 	 
	8	 	 	 	 	 	 	 	 	 	 
	9	 	 	 	 	 	 	 	 	 	 
	10	 	 	 	 	 	 	 	 	 	 
	11	 	 	 	 	 	 	 	 	 	 
	12	 	 	 	 	 	 	 	 	 	 
	13	 	 	 	 	 	 	 	 	 	 
	14	 	 	 	 	 	 	 	 	 	 
	15	 	 	 	 	 	 	 	 	 	 
	16	 	 	 	 	 	 	 	 	 	 
	17	 	 	 	 	 	 	 	 	 	 
	18	 	 	 	 	 	 	 	 	 	 
	19	 	 	 	 	 	 	 	 	 	 
	20	 	 	 	 	 	 	 	 	 	 
	21	 	 	 	 	 	 	 	 	 	 
	22	 	 	 	 	 	 	 	 	 	 
	23	 	 	 	 	 	 	 	 	 	 
	24	 	 	 	 	 	 	 	 	 	 
	25	 	 	 	 	 	 	 	 	 	 
	26	 	 	 	 	 	 	 	 	 	 
	27	 	 	 	 	 	 	 	 	 	 
	28	 	 	 	 	 	 	 	 	 	 
	29	 	 	 	 	 	 	 	 	 	 
	30	 	 	 	 	 	 	 	 	 	 
	31	 	 	 	 	 	 	 	 	 	 
	32	 	 	 	 	 	 	 	 	 	 


 


	 	62	63	64	65	66	67	68	69	70	71
	 	Option ARM

Indicator	Options at Recast	Initial Minimum

Payment	Current Minimum

Payment	Prepayment Penalty

Calculation	Prepayment Penalty

Type	Prepayment Penalty

Total Term	Prepayment Penalty

Hard Term	Primary Borrower ID	Number of

Mortgaged

Properties
	1	 	 	 	 	 	 	0	 	238	1
	2	 	 	 	 	 	 	0	 	190	1
	3	 	 	 	 	 	 	0	 	554	2
	4	 	 	 	 	 	 	0	 	510	2
	5	 	 	 	 	 	 	0	 	163	1
	6	 	 	 	 	 	 	0	 	191	4
	7	 	 	 	 	 	 	0	 	274	1
	8	 	 	 	 	 	 	0	 	164	1
	9	 	 	 	 	 	 	0	 	23	1
	10	 	 	 	 	 	 	0	 	156	1
	11	 	 	 	 	 	 	0	 	46	3
	12	 	 	 	 	 	 	0	 	152	3
	13	 	 	 	 	 	 	0	 	143	1
	14	 	 	 	 	 	 	0	 	160	2
	15	 	 	 	 	 	 	0	 	148	1
	16	 	 	 	 	 	 	0	 	16	1
	17	 	 	 	 	 	 	0	 	52	1
	18	 	 	 	 	 	 	0	 	560	3
	19	 	 	 	 	 	 	0	 	415	1
	20	 	 	 	 	 	 	0	 	145	1
	21	 	 	 	 	 	 	0	 	553	1
	22	 	 	 	 	 	 	0	 	511	4
	23	 	 	 	 	 	 	0	 	61	1
	24	 	 	 	 	 	 	0	 	162	1
	25	 	 	 	 	 	 	0	 	154	1
	26	 	 	 	 	 	 	0	 	214	1
	27	 	 	 	 	 	 	0	 	102	1
	28	 	 	 	 	 	 	0	 	303	2
	29	 	 	 	 	 	 	0	 	121	1
	30	 	 	 	 	 	 	0	 	150	2
	31	 	 	 	 	 	 	0	 	187	3
	32	 	 	 	 	 	 	0	 	58	2


 


	 	72	73	74	75	76	77	78	79	80	81
	 	Total Number of

Borrowers	Self-employment

Flag	Current ‘Other’

Monthly Payment	Length of

Employment:

Borrower	Length of

Employment: Co-

Borrower	Years in Home	FICO Model Used	Most Recent FICO

Date	Primary Wage

Earner Original

FICO: Equifax	Primary Wage

Earner Original

FICO: Experian
	1	 	1	 	7	10	2	1	 	 	 
	2	 	0	 	3	3	0	1	 	 	 
	3	 	0	 	14	1.25	0.5	1	 	 	 
	4	 	0	 	12.75	11.75	0	1	 	 	 
	5	 	0	 	0	0	0	1	 	 	 
	6	 	0	 	10	 	0	1	 	 	 
	7	 	0	 	25.5	 	0	1	 	 	 
	8	 	0	 	17	 	2	1	 	 	 
	9	 	1	 	5	15	4	1	 	 	 
	10	 	0	 	6.5	7.5	0	1	 	 	 
	11	 	0	 	3.5	 	0	1	 	 	 
	12	 	1	 	52	 	0	1	 	 	 
	13	 	0	 	12.5	1.5	5	1	 	 	 
	14	 	0	 	23.5	 	13	1	 	 	 
	15	 	0	 	7.25	0.5	0	1	 	 	 
	16	 	0	 	0	0.5	0	1	 	 	 
	17	 	0	 	11.5	 	1.25	1	 	 	 
	18	 	1	 	10.25	 	2.5	1	 	 	 
	19	 	0	 	1.5	2.25	0	1	 	 	 
	20	 	0	 	12	2.25	2.5	1	 	 	 
	21	 	1	 	6	2.5	14	1	 	 	 
	22	 	0	 	2	 	1.25	1	 	 	 
	23	 	0	 	20	19.75	13	1	 	 	 
	24	 	1	 	20	 	18	1	 	 	 
	25	 	1	 	3.5	 	2	1	 	 	 
	26	 	0	 	27.75	 	0	1	 	 	 
	27	 	0	 	4	19.5	10.7	1	 	 	 
	28	 	0	 	14.3	14.3	4.8	1	 	 	 
	29	 	0	 	6.3	13	5	1	 	 	 
	30	 	0	 	15	0	2	1	 	 	 
	31	 	0	 	9.5	 	2.5	1	 	 	 
	32	 	0	 	21.25	12.75	6	1	 	 	 


 


	 	82	83	84	85	86	87	88	89	90	91
	 	Primary Wage

Earner Original

FICO: TransUnion	Secondary Wage

Earner Original

FICO: Equifax	Secondary Wage

Earner Original

FICO: Experian	Secondary Wage

Earner Original

FICO: TransUnion	Original

Primary Borrower

FICO	Most Recent

Primary Borrower

FICO	Most Recent Co-

Borrower FICO	Most Recent FICO

Method	VantageScore:

Primary Borrower	VantageScore: Co-

Borrower
	1	 	 	 	 	723	 	 	 	 	 
	2	 	 	 	 	736	 	 	 	 	 
	3	 	 	 	 	771	 	 	 	 	 
	4	 	 	 	 	812	 	 	 	 	 
	5	 	 	 	 	750	 	 	 	 	 
	6	 	 	 	 	782	 	 	 	 	 
	7	 	 	 	 	736	 	 	 	 	 
	8	 	 	 	 	746	 	 	 	 	 
	9	 	 	 	 	749	 	 	 	 	 
	10	 	 	 	 	769	 	 	 	 	 
	11	 	 	 	 	760	 	 	 	 	 
	12	 	 	 	 	793	 	 	 	 	 
	13	 	 	 	 	799	 	 	 	 	 
	14	 	 	 	 	782	 	 	 	 	 
	15	 	 	 	 	790	 	 	 	 	 
	16	 	 	 	 	789	 	 	 	 	 
	17	 	 	 	 	758	 	 	 	 	 
	18	 	 	 	 	783	 	 	 	 	 
	19	 	 	 	 	784	 	 	 	 	 
	20	 	 	 	 	770	 	 	 	 	 
	21	 	 	 	 	812	 	 	 	 	 
	22	 	 	 	 	776	 	 	 	 	 
	23	 	 	 	 	793	 	 	 	 	 
	24	 	 	 	 	760	 	 	 	 	 
	25	 	 	 	 	774	 	 	 	 	 
	26	 	 	 	 	817	 	 	 	 	 
	27	 	 	 	 	797	 	 	 	 	 
	28	 	 	 	 	780	 	 	 	 	 
	29	 	 	 	 	760	 	 	 	 	 
	30	 	 	 	 	775	 	 	 	 	 
	31	 	 	 	 	761	 	 	 	 	 
	32	 	 	 	 	762	 	 	 	 	 


 


	 	92	93	94	95	96	97	98	99	100	101
	 	Most Recent

VantageScore

Method	VantageScore Date	Credit Report:

Longest Trade Line	Credit Report:

Maximum Trade

Line	Credit Report:

Number of Trade

Lines	Credit Line Usage

Ratio	Most Recent 12-

month Pay History	Months Bankruptcy	Months Foreclosure	Primary Borrower

Wage Income
	1	 	 	 	 	 	 	000000000000	 	 	56319.49
	2	 	 	 	 	 	 	000000000000	 	 	0.00
	3	 	 	 	 	 	 	000000000000	 	 	15269.36
	4	 	 	 	 	 	 	000000000000	 	 	11649.73
	5	 	 	 	 	 	 	000000000000	 	 	8848.33
	6	 	 	 	 	 	 	000000000000	 	 	20000.00
	7	 	 	 	 	 	 	000000000000	 	 	12958.33
	8	 	 	 	 	 	 	000000000000	 	 	12301.75
	9	 	 	 	 	 	 	000000000000	 	 	14979.17
	10	 	 	 	 	 	 	000000000000	 	 	11716.66
	11	 	 	 	 	 	 	000000000000	 	 	33171.19
	12	 	 	 	 	 	 	000000000000	 	 	13650.82
	13	 	 	 	 	 	 	000000000000	 	 	8930.02
	14	 	 	 	 	 	 	000000000000	 	 	11656.67
	15	 	 	 	 	 	 	000000000000	 	 	13970.66
	16	 	 	 	 	 	 	000000000000	 	 	12083.33
	17	 	 	 	 	 	 	000000000000	 	 	27083.34
	18	 	 	 	 	 	 	000000000000	 	 	46047.58
	19	 	 	 	 	 	 	000000000000	 	 	11816.67
	20	 	 	 	 	 	 	000000000000	 	 	14083.33
	21	 	 	 	 	 	 	000000000000	 	 	9875.00
	22	 	 	 	 	 	 	000000000000	 	 	38293.95
	23	 	 	 	 	 	 	000000000000	 	 	17275.99
	24	 	 	 	 	 	 	000000000000	 	 	18750.00
	25	 	 	 	 	 	 	000000000000	 	 	38883.77
	26	 	 	 	 	 	 	000000000000	 	 	17751.06
	27	 	 	 	 	 	 	000000000000	 	 	26818.88
	28	 	 	 	 	 	 	000000000000	 	 	 
	29	 	 	 	 	 	 	000000000000	 	 	31166.66
	30	 	 	 	 	 	 	000000000000	 	 	12075.02
	31	 	 	 	 	 	 	000000000000	 	 	23154.17
	32	 	 	 	 	 	 	000000000000	 	 	12032.08


 


	 	102	103	104	105	106	107	108	109	110	111
	 	Co-Borrower Wage

Income	Primary Borrower

Other Income	Co-Borrower Other

Income	All Borrower Wage

Income	All Borrower Total

Income	4506-T Indicator	Borrower Income

Verification Level	Co-Borrower

Income Verification	Borrower

Employment

Verification	Co-Borrower

Employment

Verification
	1	23942.14	0.00	0.00	80261.63	80261.63	1	5	 	3	 
	2	17498.00	0.00	0.00	17498.00	17498.00	1	5	 	3	 
	3	15416.67	0.00	0.00	30686.03	30686.03	1	5	 	3	 
	4	9902.53	0.00	0.00	21552.26	21552.26	1	5	 	3	 
	5	9583.33	0.00	0.00	18431.66	18431.66	1	5	 	3	 
	6	 	12639.17	 	20000.00	32639.17	1	5	 	3	 
	7	 	0.00	 	12958.33	12958.33	1	5	 	3	 
	8	 	0.00	 	12301.75	12301.75	1	5	 	3	 
	9	28056.46	0.00	0.00	43035.63	43035.63	1	5	 	3	 
	10	10255.32	0.00	0.00	21971.98	21971.98	1	5	 	3	 
	11	 	0.00	 	33171.19	33171.19	1	5	 	3	 
	12	1284.00	0.00	0.00	14934.82	14934.82	1	5	 	3	 
	13	6866.67	0.00	0.00	15796.69	15796.69	1	5	 	3	 
	14	0.00	0.00	0.00	11656.67	11656.67	1	5	 	3	 
	15	10666.66	0.00	0.00	24637.32	24637.32	1	5	 	3	 
	16	8114.58	0.00	0.00	20197.91	20197.91	1	5	 	3	 
	17	0.00	0.00	0.00	27083.34	27083.34	1	5	 	3	 
	18	 	0.00	 	46047.58	46047.58	1	4	 	3	 
	19	15441.42	0.00	0.00	27258.09	27258.09	1	5	 	3	 
	20	3250.00	0.00	0.00	17333.33	17333.33	1	5	 	3	 
	21	9193.58	0.00	0.00	19068.58	19068.58	1	4	 	3	 
	22	0.00	0.00	0.00	38293.95	38293.95	1	5	 	3	 
	23	14121.58	0.00	0.00	31397.57	31397.57	1	5	 	3	 
	24	 	0.00	 	18750.00	18750.00	1	5	 	3	 
	25	0.00	0.00	0.00	38883.77	38883.77	1	5	 	3	 
	26	 	0.00	 	17751.06	17751.06	1	5	 	3	 
	27	13736.67	0.00	0.00	40555.55	40555.55	1	5	 	3	 
	28	10971.63	514.44	-1019.50	10971.63	10466.57	1	5	 	3	 
	29	13519.25	0.00	0.00	44685.91	44685.91	1	5	 	3	 
	30	0.00	5179.17	0.00	12075.02	17254.19	1	5	 	3	 
	31	 	6933.67	 	23154.17	30087.84	1	5	 	3	 
	32	11854.18	0.00	0.00	23886.26	23886.26	1	5	 	3	 


 


	 	112	113	114	115	116	117	118	119	120	121
	 	Borrower Asset

Verification	Co-Borrower Asset

Verification	Liquid / Cash

Reserves	Monthly Debt All

Borrowers	Originator DTI	Fully Indexed Rate	Qualification

Method	Percentage of Down

Payment from

Borrower Own

Funds	City	State
	1	4	 	598354.90	10804.02	0.134610	 	 	 	ARLINGTON	VA
	2	4	 	120673.54	6777.33	0.387320	 	 	100.000000	WASHINGTON	DC
	3	4	 	73141.60	8550.94	0.278659	 	 	 	WASHINGTON	DC
	4	4	 	1226146.70	7757.80	0.359953	 	 	100.000000	MCLEAN	VA
	5	4	 	37916.89	4726.36	0.256426	 	 	14.706500	ALEXANDRIA	VA
	6	4	 	190928.11	10235.19	0.313586	 	 	100.000000	IJAMSVILLE	MD
	7	4	 	271093.77	4604.85	0.355358	 	 	100.000000	ALEXANDRIA	VA
	8	4	 	52968.60	4627.75	0.376186	 	 	 	MOORESVILLE	NC
	9	4	 	321296.75	7990.73	0.185677	 	 	 	GREAT FALLS	VA
	10	4	 	185700.73	5168.40	0.235227	 	 	100.000000	FALLS CHURCH	VA
	11	4	 	341285.37	8858.53	0.267055	 	 	100.000000	BALTIMORE	MD
	12	4	 	1711370.79	5818.86	0.389617	 	 	100.000000	ALEXANDRIA	VA
	13	4	 	60082.94	4601.81	0.291315	 	 	 	ARLINGTON	VA
	14	4	 	39610.32	3193.82	0.273991	 	 	 	HAYMARKET	VA
	15	4	 	149742.38	5593.90	0.227050	 	 	100.000000	FALLS CHURCH	VA
	16	4	 	50665.10	4431.22	0.219390	 	 	100.000000	BETHESDA	MD
	17	4	 	565637.72	6111.11	0.225641	 	 	 	FALLS CHURCH	VA
	18	4	 	158334.61	11300.95	0.245419	 	 	 	ANNANDALE	VA
	19	4	 	226942.77	7150.91	0.262341	 	 	100.000000	MCLEAN	VA
	20	4	 	121097.63	7778.30	0.448748	 	 	 	BROADLANDS	VA
	21	4	 	192939.25	4138.42	0.217028	 	 	 	BETHESDA	MD
	22	4	 	2034247.83	16254.10	0.424456	 	 	 	WASHIGTON	DC
	23	4	 	712216.99	8376.53	0.266789	 	 	 	GREAT FALLS	VA
	24	4	 	67577.87	6510.83	0.347244	 	 	 	WASHINGTON	DC
	25	4	 	194501.44	4994.78	0.128454	 	 	 	CHEVY CHASE	MD
	26	4	 	280054.74	4906.11	0.276384	 	 	100.000000	OAKTON	VA
	27	4	 	39061.91	5135.55	0.126630	 	 	 	ALEXANDRIA	VA
	28	4	 	546297.40	5046.88	0.482190	 	 	 	WASHINGTON	DC
	29	4	 	84526.10	6918.72	0.154830	 	 	 	ARLINGTON	VA
	30	4	 	82606.26	6541.56	0.379129	 	 	 	VIENNA	VA
	31	4	 	181194.21	10716.09	0.356160	 	 	 	HIGHLAND	MD
	32	4	 	164850.89	8685.52	0.363620	 	 	 	ARLINGTON	VA


 


	 	122	123	124	125	126	127	128	129	130	131
	 	Postal Code	Property Type	Occupancy	Sales Price	Original Appraised

Property Value	Original Property

Valuation Type	Original Property

Valuation Date	Original Automated

Valuation Model

(AVM) Model Name	Original AVM

Confidence Score	Most Recent

Property Value2
	1	22207	1	1	 	2200000.00	3	20130312	 	 	 
	2	20010	12	1	1135000.00	1135000.00	3	20130304	 	 	 
	3	20003	12	1	 	1053312.00	3	20130312	 	 	 
	4	22101	7	1	960000.00	960000.00	3	20130305	 	 	 
	5	22304	1	1	1005000.00	1010000.00	3	20130305	 	 	 
	6	21754	7	1	905000.00	915000.00	3	20130301	 	 	 
	7	22304	1	1	980400.00	1000000.00	3	20130305	 	 	 
	8	28117	1	1	 	995000.00	3	20130313	 	 	 
	9	22066	7	1	 	1900000.00	3	20130103	 	 	 
	10	22046	1	1	975000.00	975000.00	3	20130206	 	 	 
	11	21209	7	1	840000.00	875000.00	3	20130218	 	 	 
	12	22309	1	1	1100000.00	1550000.00	3	20130204	 	 	 
	13	22201	1	1	 	960000.00	3	20130130	 	 	 
	14	20169	1	1	 	725000.00	3	20130211	 	 	 
	15	22043	7	1	1390000.00	1390000.00	3	20130211	 	 	 
	16	20816	1	1	870000.00	870000.00	3	20130204	 	 	 
	17	22046	1	1	 	1370000.00	3	20130210	 	 	 
	18	22003	1	1	 	1150000.00	3	20130205	 	 	 
	19	22101	1	1	1827500.00	1880000.00	3	20130123	 	 	 
	20	20148	7	1	 	1250000.00	3	20130123	 	 	 
	21	20816	12	1	 	1425000.00	3	20130228	 	 	 
	22	20015	1	1	 	1275000.00	3	20130125	 	 	 
	23	22066	7	1	 	1600000.00	3	20130118	 	 	 
	24	20016	1	1	 	1975000.00	3	20130119	 	 	 
	25	20815	1	1	 	1550000.00	3	20130111	 	 	 
	26	22124	1	1	1251000.00	1251000.00	3	20121230	 	 	 
	27	22307	1	1	 	1100000.00	3	20121226	 	 	 
	28	20011	1	1	 	1175000.00	98	20121220	 	 	 
	29	22205	1	1	 	1120000.00	3	20121226	 	 	 
	30	22180	1	1	 	910000.00	3	20121213	 	 	 
	31	20777	7	1	 	1025000.00	3	20121213	 	 	 
	32	22205	1	1	 	1280000.00	3	20130104	 	 	 


 


	 	132	133	134	135	136	137	138	139	140	141
	 	Most Recent

Property Valuation

Type	Most Recent

Property Valuation

Date	Most Recent AVM

Model Name	Most Recent AVM

Confidence Score	Original CLTV	Original LTV	Original Pledged

Assets	Mortgage Insurance

Company Name	Mortgage Insurance

Percent	MI: Lender or

Borrower Paid?
	1	 	 	 	 	0.681800	0.681800	0	0	0	 
	2	 	 	 	 	0.800000	0.800000	0	0	0	 
	3	 	 	 	 	0.799900	0.799900	0	0	0	 
	4	 	 	 	 	0.800000	0.800000	0	0	0	 
	5	 	 	 	 	0.800000	0.800000	0	0	0	 
	6	 	 	 	 	0.800000	0.800000	0	0	0	 
	7	 	 	 	 	0.799900	0.799900	0	0	0	 
	8	 	 	 	 	0.584900	0.584900	0	0	0	 
	9	 	 	 	 	0.636800	0.636800	0	0	0	 
	10	 	 	 	 	0.800000	0.800000	0	0	0	 
	11	 	 	 	 	0.800000	0.800000	0	0	0	 
	12	 	 	 	 	0.800000	0.800000	0	0	0	 
	13	 	 	 	 	0.692700	0.692700	0	0	0	 
	14	 	 	 	 	0.674800	0.674800	0	0	0	 
	15	 	 	 	 	0.645300	0.645300	0	0	0	 
	16	 	 	 	 	0.800000	0.800000	0	0	0	 
	17	 	 	 	 	0.728800	0.728800	0	0	0	 
	18	 	 	 	 	0.611700	0.611700	0	0	0	 
	19	 	 	 	 	0.547100	0.547100	0	0	0	 
	20	 	 	 	 	0.711600	0.711600	0	0	0	 
	21	 	 	 	 	0.438900	0.438900	0	0	0	 
	22	 	 	 	 	0.745800	0.745800	0	0	0	 
	23	 	 	 	 	0.608000	0.608000	0	0	0	 
	24	 	 	 	 	0.506300	0.506300	0	0	0	 
	25	 	 	 	 	0.525700	0.461200	0	0	0	 
	26	 	 	 	 	0.528300	0.528300	0	0	0	 
	27	 	 	 	 	0.681800	0.681800	0	0	0	 
	28	 	 	 	 	0.600800	0.600800	0	0	0	 
	29	 	 	 	 	0.767800	0.767800	0	0	0	 
	30	 	 	 	 	0.725200	0.725200	0	0	0	 
	31	 	 	 	 	0.719000	0.719000	0	0	0	 
	32	 	 	 	 	0.773400	0.773400	0	0	0	 


 


	 	142	143	144	145	146	147	148	149	150	151
	 	Pool Insurance Co.

Name	Pool Insurance Stop

Loss %	MI Certificate

Number	Updated DTI

(Front-end)	Updated DTI

(Back-end)	Modification

Effective Payment

Date	Total Capitalized

Amount	Total Deferred

Amount	Pre-Modification

Interest (Note) Rate	Pre-Modification P&I

Payment
	1	 	 	 	 	 	 	 	 	 	 
	2	 	 	 	 	 	 	 	 	 	 
	3	 	 	 	 	 	 	 	 	 	 
	4	 	 	 	 	 	 	 	 	 	 
	5	 	 	 	 	 	 	 	 	 	 
	6	 	 	 	 	 	 	 	 	 	 
	7	 	 	 	 	 	 	 	 	 	 
	8	 	 	 	 	 	 	 	 	 	 
	9	 	 	 	 	 	 	 	 	 	 
	10	 	 	 	 	 	 	 	 	 	 
	11	 	 	 	 	 	 	 	 	 	 
	12	 	 	 	 	 	 	 	 	 	 
	13	 	 	 	 	 	 	 	 	 	 
	14	 	 	 	 	 	 	 	 	 	 
	15	 	 	 	 	 	 	 	 	 	 
	16	 	 	 	 	 	 	 	 	 	 
	17	 	 	 	 	 	 	 	 	 	 
	18	 	 	 	 	 	 	 	 	 	 
	19	 	 	 	 	 	 	 	 	 	 
	20	 	 	 	 	 	 	 	 	 	 
	21	 	 	 	 	 	 	 	 	 	 
	22	 	 	 	 	 	 	 	 	 	 
	23	 	 	 	 	 	 	 	 	 	 
	24	 	 	 	 	 	 	 	 	 	 
	25	 	 	 	 	 	 	 	 	 	 
	26	 	 	 	 	 	 	 	 	 	 
	27	 	 	 	 	 	 	 	 	 	 
	28	 	 	 	 	 	 	 	 	 	 
	29	 	 	 	 	 	 	 	 	 	 
	30	 	 	 	 	 	 	 	 	 	 
	31	 	 	 	 	 	 	 	 	 	 
	32	 	 	 	 	 	 	 	 	 	 


 


	 	152	153	154	155	156	157	158	159	160	161
	 	Pre-Modification

Initial Interest Rate

Change Downward

Cap	Pre-Modification

Subsequent Interest

Rate Cap	Pre-Modification

Next Interest Rate

Change Date	Pre-Modification I/O

Term	Forgiven Principal

Amount	Forgiven Interest

Amount	Number of

Modifications	Cash To/From Brrw at Closing	Brrw - Yrs at in Industry	CoBrrw - Yrs at in Industry
	1	 	 	 	 	 	 	 	 	16	16
	2	 	 	 	 	 	 	 	 	3.5	3.5
	3	 	 	 	 	 	 	 	 	15	5
	4	 	 	 	 	 	 	 	 	12.75	11.75
	5	 	 	 	 	 	 	 	 	7	10
	6	 	 	 	 	 	 	 	 	10	 
	7	 	 	 	 	 	 	 	 	25.5	 
	8	 	 	 	 	 	 	 	 	17	 
	9	 	 	 	 	 	 	 	 	20	15
	10	 	 	 	 	 	 	 	 	20	16
	11	 	 	 	 	 	 	 	 	18	 
	12	 	 	 	 	 	 	 	 	52	 
	13	 	 	 	 	 	 	 	 	12.5	10
	14	 	 	 	 	 	 	 	 	25	 
	15	 	 	 	 	 	 	 	 	15	10
	16	 	 	 	 	 	 	 	 	4	5
	17	 	 	 	 	 	 	 	 	11.5	 
	18	 	 	 	 	 	 	 	 	14	 
	19	 	 	 	 	 	 	 	 	30	20
	20	 	 	 	 	 	 	 	 	12	2.25
	21	 	 	 	 	 	 	 	 	34	25
	22	 	 	 	 	 	 	 	 	30	 
	23	 	 	 	 	 	 	 	 	45	30
	24	 	 	 	 	 	 	 	 	0	 
	25	 	 	 	 	 	 	 	 	10	 
	26	 	 	 	 	 	 	 	 	39	 
	27	 	 	 	 	 	 	 	 	18	20
	28	 	 	 	 	 	 	 	 	15	15
	29	 	 	 	 	 	 	 	 	15	13
	30	 	 	 	 	 	 	 	 	16	0
	31	 	 	 	 	 	 	 	 	9.5	 
	32	 	 	 	 	 	 	 	 	25	19.25


 


	 	162	163	164	165	166	167	168	169	170	171	172
	 	Junior Mortgage Drawn Amount	Maturity Date	Primary Borrower Wage Income (Salary)	Primary Borrower Wage Income (Bonus)	Primary Borrower Wage Income (Commission)	Co-Borrower Wage Income (Salary)	Co-Borrower Wage Income (Bonus)	Co-Borrower Wage Income (Commission)	Originator Doc Code	RWT Income Verification	RWT Asset Verification
	1	0	20430501	56319.49	0	0	23942.14	0	0	Full	Two Years	Two Months
	2	0	20430401	0	0	0	17498	0	0	Full	Two Years	Two Months
	3	0	20430401	15269.36	0	0	15416.67	0	0	Full	Two Years	Two Months
	4	0	20430401	11649.73	0	0	9902.53	0	0	Full	Two Years	Two Months
	5	0	20430401	8848.33	0	0	9583.33	0	0	Full	Two Years	Two Months
	6	0	20430401	20000	12639.17	0	0	0	0	Full	Two Years	Two Months
	7	0	20430401	12958.33	0	0	0	0	0	Full	Two Years	Two Months
	8	0	20430401	12301.75	0	0	0	0	0	Full	Two Years	Two Months
	9	0	20430301	14979.17	0	0	28056.46	0	0	Full	Two Years	Two Months
	10	0	20430301	11716.66	0	0	10255.32	0	0	Full	Two Years	Two Months
	11	0	20430401	33171.19	0	0	0	0	0	Full	Two Years	Two Months
	12	0	20430301	13650.82	0	0	1284	0	0	Full	Two Years	Two Months
	13	0	20430401	8930.02	0	0	6866.67	0	0	Full	Two Years	Two Months
	14	0	20430301	11656.67	0	0	0	0	0	Full	Two Years	Two Months
	15	0	20430301	13970.66	0	0	10666.66	0	0	Full	Two Years	Two Months
	16	0	20430401	12083.33	0	0	8114.58	0	0	Full	Two Years	Two Months
	17	0	20430301	27083.34	0	0	0	0	0	Full	Two Years	Two Months
	18	0	20430401	46047.58	0	0	0	0	0	Full	Two Years	Two Months
	19	0	20430401	11816.67	0	0	15441.42	0	0	Full	Two Years	Two Months
	20	0	20430301	14083.33	0	0	3250	0	0	Full	Two Years	Two Months
	21	0	20430401	9875	0	0	9193.58	0	0	Full	Two Years	Two Months
	22	0	20430401	38293.95	0	0	0	0	0	Full	Two Years	Two Months
	23	0	20430301	17275.99	0	0	14121.58	0	0	Full	Two Years	Two Months
	24	0	20430301	18750	0	0	0	0	0	Full	Two Years	Two Months
	25	100000	20430301	38883.77	0	0	0	0	0	Full	Two Years	Two Months
	26	0	20430301	17751.06	0	0	0	0	0	Full	Two Years	Two Months
	27	0	20430201	26818.88	0	0	13736.67	0	0	Full	Two Years	Two Months
	28	0	20430201	0	0	0	10971.63	 	 	Full	Two Years	Two Months
	29	0	20430201	31166.66	0	0	13519.25	 	 	Full	Two Years	Two Months
	30	0	20430401	12075.02	5179.17	0	0	0	0	Full	Two Years	Two Months
	31	0	20430201	23154.17	0	0	 	 	 	Full	Two Years	Two Months
	32	0	20430201	12032.08	0	0	11854.18	0	0	Full	Two Years	Two Months


 






    	 



    	 



    

  


ATTACHMENT 2


 


PURCHASE AGREEMENT


 


See Exhibit 10.8 to the Form 8-K filed
by the Issuing Entity on May 23, 2013