Collateral Tables

EXHIBIT 99.1

THE FINAL MORTGAGE POOL

Loan Programs

Loan Program	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
5 Year Term		3	$	92,414		0.01	%		30,805		10.033		59.00		727		69.8
10 Year Term		861		27,878,937		1.74			32,380		7.854		119.07		729		74.3
15 Year Term		8,292		338,747,242		21.17			40,852		7.922		179.05		724		80.8
20 Year Term		268		13,723,281		0.86			51,206		9.426		237.49		691		81.4
25 Year Term		3		98,777		0.01			32,926		9.615		298.40		687		83.0
30 Year Term		2,864		168,622,785		10.54			58,877		8.016		357.36		725		84.5
10 Year Term - 10 Year Interest Only Period		200		11,376,931		0.71			56,885		8.621		119.15		731		91.0
10 Year Term - 15 Year Interest Only Period		1		60,000		(1	)		60,000		7.950		118.00		802		84.4
15 Year Term - 15 Year Interest Only Period		827		51,020,355		3.19			61,693		8.319		179.21		735		89.3
25 Year Term - 10 Year Interest Only Period		2,669		163,947,440		10.25			61,427		8.330		299.15		729		87.2
30 Year Term - 10 Year Interest Only Period		11		805,281		0.05			73,207		10.751		359.81		667		87.4
30/10 Balloon		2		61,552		(1	)		30,776		9.788		118.53		757		97.2
30/15 Balloon		17,159		823,503,899		51.47			47,993		8.435		178.94		730		90.4
30/20 Balloon		1		61,044		(1	)		61,044		9.250		237.00		756		99.9
Total		33,161	$	1,599,999,938		100.00	%

___________

(1) Less than 0.01%.

Original Terms to Stated Maturity⁽¹⁾

Original Term to Maturity (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
60		3	$	92,414		0.01	%		30,805		10.033		59.00		727		69.8
120		1,064		39,377,419		2.46			37,009		8.079		119.09		730		79.2
180		26,278		1,213,271,496		75.83			46,171		8.287		178.98		728		87.7
240		269		13,784,325		0.86			51,243		9.425		237.49		691		81.5
300		2,672		164,046,217		10.25			61,395		8.331		299.15		729		87.2
360		2,875		169,428,066		10.59			58,932		8.029		357.37		725		84.5
Total		33,161	$	1,599,999,938		100.00	%

____________

(1)As of the Cut-off Date, the weighted average original term to stated maturity of the Mortgage Loans was approximately 210 months.

A-1

Current Mortgage Loan Principal Balances⁽¹⁾

Range of Current Mortgage Loan Principal Balances ($)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
0.01 - 25,000.00		7,828	$	145,426,885		9.09	%		18,578		8.526		192.33		730		86.8
25,000.01 - 50,000.00		14,074		515,311,523		32.21			36,614		8.371		200.64		728		88.7
50,000.01 - 75,000.00		6,425		392,313,861		24.52			61,061		8.210		209.59		727		87.1
75,000.01 - 100,000.00		2,731		239,843,778		14.99			87,823		8.083		216.25		725		85.7
100,000.01 - 150,000.00		1,472		179,624,281		11.23			122,027		8.218		220.77		729		86.5
150,000.01 - 200,000.00		442		77,274,152		4.83			174,828		8.168		228.59		730		85.0
200,000.01 - 250,000.00		131		29,978,700		1.87			228,845		7.882		245.94		736		82.3
250,000.01 - 300,000.00		24		6,710,701		0.42			279,613		8.433		228.02		741		82.9
300,000.01 - 350,000.00		14		4,590,353		0.29			327,882		8.649		223.33		728		79.1
350,000.01 - 400,000.00		7		2,619,091		0.16			374,156		8.630		197.66		722		73.8
400,000.01 - 450,000.00		6		2,635,399		0.16			439,233		9.278		230.00		753		86.6
450,000.01 - 500,000.00		6		2,996,213		0.19			499,369		8.119		238.49		746		78.7
650,000.01 - 700,000.00		1		675,000		0.04			675,000		8.625		298.00		702		95.0
Total		33,161	$	1,599,999,938		100.00	%

___________

(1) As of the Cut-off Date, the average current mortgage loan principal balance of the Mortgage Loans was approximately $48,249.

A-2

State Distribution of Mortgaged Properties⁽¹⁾

State	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Alabama		925	$	34,257,157		2.14	%		37,035		8.129		194.97		730		92.2
Alaska		103		6,037,167		0.38			58,613		8.310		213.39		726		87.8
Arizona		1,184		60,118,338		3.76			50,776		8.342		202.29		727		86.0
Arkansas		11		361,129		0.02			32,830		8.699		218.82		726		87.7
California		4,842		359,938,000		22.50			74,337		7.892		231.58		730		79.5
Colorado		1,286		59,580,268		3.72			46,330		8.391		202.30		735		91.4
Connecticut		444		22,259,017		1.39			50,133		8.268		227.37		723		87.6
Delaware		131		6,649,292		0.42			50,758		8.517		194.26		725		88.5
District of Columbia		39		2,390,836		0.15			61,303		8.350		219.42		724		84.4
Florida		1,376		65,924,354		4.12			47,910		8.325		206.28		723		84.9
Georgia		1,054		43,756,251		2.73			41,514		8.478		199.78		725		92.5
Hawaii		178		14,602,821		0.91			82,038		8.050		187.34		734		77.8
Idaho		453		19,545,772		1.22			43,147		8.171		192.16		730		86.2
Illinois		863		36,379,549		2.27			42,155		8.528		197.60		723		90.4
Indiana		664		21,576,893		1.35			32,495		8.439		189.82		722		92.3
Iowa		237		7,115,336		0.44			30,023		8.343		190.07		735		95.0
Kansas		285		9,693,007		0.61			34,011		8.373		209.54		732		93.1
Kentucky		497		16,497,503		1.03			33,194		8.178		190.02		729		92.3
Louisiana		153		5,514,230		0.34			36,041		8.336		196.68		717		88.0
Maine		129		5,291,248		0.33			41,017		8.337		203.63		729		87.2
Maryland		751		44,122,904		2.76			58,752		8.486		209.95		722		87.6
Massachusetts		719		39,323,321		2.46			54,692		8.196		224.41		725		87.6
Michigan		823		27,228,155		1.70			33,084		8.341		198.73		731		92.4
Minnesota		871		38,975,111		2.44			44,748		8.263		194.91		732		91.8
Mississippi		136		4,704,012		0.29			34,588		8.196		183.15		728		90.2
Missouri		819		28,759,804		1.80			35,116		8.189		196.19		726		91.1
Montana		88		3,757,291		0.23			42,696		8.528		210.51		736		87.8
Nebraska		104		3,681,543		0.23			35,399		8.015		220.57		735		92.6
Nevada		305		17,738,094		1.11			58,158		8.325		205.70		729		87.9
New Hampshire		177		8,187,587		0.51			46,258		8.049		207.73		726		86.4
New Jersey		945		49,774,727		3.11			52,672		8.501		195.39		719		84.9
New Mexico		294		12,600,272		0.79			42,858		8.460		204.47		724		87.9
New York		907		53,063,100		3.32			58,504		8.446		210.92		720		83.4
North Carolina		881		32,641,414		2.04			37,050		8.617		209.86		724		92.0
North Dakota		40		1,455,715		0.09			36,393		8.183		179.78		719		92.4
Ohio		1,240		40,339,642		2.52			32,532		8.190		192.65		730		93.1
Oklahoma		318		11,100,075		0.69			34,906		8.526		217.23		728		93.0
Oregon		849		43,622,218		2.73			51,381		8.154		209.47		731		87.1
Pennsylvania		1,051		44,755,541		2.80			42,584		8.508		205.89		723		89.1
Rhode Island		130		6,451,041		0.40			49,623		8.569		231.64		716		87.7
South Carolina		234		8,658,141		0.54			37,001		8.602		236.74		725		90.5
South Dakota		41		1,604,867		0.10			39,143		7.853		177.17		731		87.7
Tennessee		760		26,725,924		1.67			35,166		8.225		192.44		728		92.5
Texas		1,764		58,766,820		3.67			33,315		8.513		203.46		737		95.3
Utah		863		37,730,838		2.36			43,721		8.423		191.01		733		90.5
Vermont		41		1,350,528		0.08			32,940		9.337		204.92		712		84.2
Virginia		1,127		63,735,099		3.98			56,553		8.377		208.44		726		88.3
Washington		1,170		57,453,953		3.59			49,106		8.806		200.52		725		89.0
West Virginia		81		3,250,257		0.20			40,127		8.833		202.13		722		89.6
Wisconsin		673		26,727,034		1.67			39,713		8.110		189.80		729		90.7
Wyoming		105		4,226,740		0.26			40,255		8.321		192.27		730		85.9
Total		33,161	$	1,599,999,938		100.00	%

_________

(1) As of the Cut-off Date, no more than approximately 0.16% of the Mortgage Loans was secured by mortgaged properties located in any one postal zip code area.

A-3

Original Combined Loan-to-Value Ratios⁽¹⁾

Range of Original Combined Loan-to-Value Ratios (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
50.00 or Less		1,270	$	66,153,507		4.13	%		52,089		7.136		219.34		744		40.1
50.01 - 55.00		511		28,095,494		1.76			54,981		7.281		213.76		736		52.7
55.01 - 60.00		563		31,200,817		1.95			55,419		7.256		219.05		730		57.5
60.01 - 65.00		672		39,053,989		2.44			58,116		7.414		213.27		731		62.6
65.01 - 70.00		933		52,861,412		3.30			56,657		7.528		206.58		723		67.7
70.01 - 75.00		1,012		56,285,904		3.52			55,618		7.641		209.66		725		72.7
75.01 - 80.00		1,600		91,268,659		5.70			57,043		7.813		212.16		722		78.1
80.01 - 85.00		2,115		93,553,589		5.85			44,233		7.979		210.30		721		82.9
85.01 - 90.00		7,763		321,138,156		20.07			41,368		8.363		210.11		725		89.0
90.01 - 95.00		7,307		343,087,055		21.44			46,953		8.407		208.41		723		94.1
95.01 - 100.00		9,415		477,301,356		29.83			50,696		8.758		206.01		733		99.5
Total		33,161	$	1,599,999,938		100.00	%

_________

(1) As of the Cut-off Date, the weighted average original Combined Loan-to-Value Ratio of the Mortgage Loans was approximately 87.03%.

Current Mortgage Rates⁽¹⁾

Range of Current Mortgage Rates (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
5.001 - 5.500		8	$	708,355		0.04	%		88,544		5.196		198.59		791		56.2
5.501 - 6.000		730		60,882,007		3.81			83,400		5.989		289.23		737		66.7
6.001 - 6.500		876		53,620,065		3.35			61,210		6.395		217.00		742		72.2
6.501 - 7.000		2,218		129,129,381		8.07			58,219		6.864		205.97		735		77.4
7.001 - 7.500		4,431		217,556,876		13.60			49,099		7.379		196.46		736		81.6
7.501 - 8.000		6,717		316,130,549		19.76			47,064		7.818		202.49		730		88.4
8.001 - 8.500		5,644		251,092,905		15.69			44,488		8.335		203.60		730		91.0
8.501 - 9.000		4,945		217,905,947		13.62			44,066		8.806		209.18		723		91.5
9.001 - 9.500		2,894		130,549,416		8.16			45,110		9.327		214.66		722		92.4
9.501 - 10.000		2,283		103,824,949		6.49			45,477		9.802		207.31		717		93.2
10.001 - 10.500		956		45,160,813		2.82			47,239		10.310		210.02		716		93.0
10.501 - 11.000		672		34,314,810		2.14			51,064		10.802		222.00		710		93.7
11.001 - 11.500		252		11,990,634		0.75			47,582		11.309		211.91		704		93.8
11.501 - 12.000		295		14,879,403		0.93			50,439		11.857		219.67		705		93.3
12.001 - 12.500		71		4,399,260		0.27			61,961		12.282		228.81		680		90.9
12.501 - 13.000		51		2,583,255		0.16			50,652		12.802		233.96		675		93.0
13.001 - 13.500		50		2,436,699		0.15			48,734		13.346		224.86		693		94.1
13.501 - 14.000		28		1,185,579		0.07			42,342		13.782		241.50		695		95.6
Greater than 14.000		40		1,649,035		0.10			41,226		14.788		239.92		682		96.1
Total		33,161	$	1,599,999,938		100.00	%

__________

(1) The current mortgage rates listed in the preceding table include premiums related to the Mortgage Insurance Policy. As of the Cut-off Date, the weighted average current mortgage rate of the Mortgage Loans was approximately 8.269% per annum. As of the Cut-off Date, the weighted average current mortgage rate of the Mortgage Loans net of the premium charged in connection with the Mortgage Insurance Policy, the Master Servicing Fees and the Trustee Fee was approximately 7.760% per annum.

A-4

Types of Mortgaged Properties

Property Type	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Single Family Residence		23,508	$	1,121,120,566		70.07	%		47,691		8.175		208.57		726		85.6
Planned Unit Development		6,533		340,523,567		21.28			52,124		8.399		209.99		730		90.3
Low-rise Condominium		2,393		101,388,004		6.34			42,369		8.559		214.17		736		91.5
2 Family Home		402		19,865,546		1.24			49,417		8.993		205.16		731		88.1
High-rise Condominium		198		10,257,974		0.64			51,808		8.759		216.38		738		92.1
3 Family Home		52		3,264,013		0.20			62,769		9.591		206.93		721		80.4
4 Family Home		63		3,077,375		0.19			48,847		10.484		205.35		734		88.1
Hotel Condominium		12		502,892		0.03			41,908		9.169		177.87		720		96.2
Total		33,161	$	1,599,999,938		100.00	%

Purpose of Mortgage Loans

Loan Purpose	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Refinance (cash-out)		15,775	$	814,191,970		50.89	%		51,613		7.973		209.01		720		81.3
Purchase		13,823		600,508,229		37.53			43,443		8.726		209.82		739		95.7
Refinance (rate/term)		3,563		185,299,739		11.58			52,007		8.087		208.15		724		84.0
Total		33,161	$	1,599,999,938		100.00	%

Occupancy Types⁽¹⁾

Occupancy Type	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Primary Residence		31,063	$	1,526,191,990		95.39	%		49,132		8.217		209.55		727		87.0
Investment Property		1,153		37,015,930		2.31			32,104		9.752		201.54		732		86.0
Secondary Residence		945		36,792,018		2.30			38,933		8.925		203.14		746		89.3
Total		33,161	$	1,599,999,938		100.00	%

___________

(1) Based upon representations of the related borrowers at the time of origination.

A-5

Remaining Terms to Maturity⁽¹⁾

Range of Remaining Terms to Maturity (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
1 - 120		1,085	$	39,653,438		2.48	%		36,547		8.086		118.79		730		79.1
121 - 180		26,267		1,213,169,656		75.82			46,186		8.287		178.99		728		87.7
181 - 300		2,953		178,203,201		11.14			60,346		8.416		294.29		726		86.7
301 - 360		2,856		168,973,643		10.56			59,164		8.028		357.70		725		84.5
Total		33,161	$	1,599,999,938		100.00	%

____________

(1) As of the Cut-off Date, the weighted average remaining term to maturity of the Mortgage Loans was approximately 209 months.

Documentation Programs

Documentation Program	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Streamlined		10,441	$	514,692,882		32.17	%		49,295		7.746		193.47		724		81.2
Full		8,449		415,733,051		25.98			49,205		8.400		234.02		722		89.5
Reduced		4,645		270,130,355		16.88			58,155		9.067		210.65		737		89.7
Alternative		5,804		244,408,017		15.28			42,110		8.235		206.69		726		91.4
Super Streamlined		3,727		149,535,343		9.35			40,122		8.218		194.56		744		88.2
Stated Income/Stated Asset		95		5,500,290		0.34			57,898		11.009		247.55		719		92.8
Total		33,161	$	1,599,999,938		100.00	%

A-6

FICO Credit Scores⁽¹⁾

Range of FICO Credit Scores	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
Greater than 820		12	$	545,376		0.03	%		45,448		8.111		199.01		826		67.6
801 - 820		965		41,786,055		2.61			43,302		8.072		204.13		807		82.0
781 - 800		3,023		140,198,223		8.76			46,377		8.018		206.80		789		84.3
761 - 780		4,583		221,120,565		13.82			48,248		8.076		208.55		770		86.5
741 - 760		5,291		254,473,002		15.90			48,095		8.146		209.07		751		88.2
721 - 740		4,922		244,337,134		15.27			49,642		8.147		208.36		731		87.8
701 - 720		4,982		250,291,683		15.64			50,239		8.191		209.90		710		87.9
681 - 700		4,313		212,101,106		13.26			49,177		8.398		212.46		691		88.2
661 - 680		3,080		146,512,664		9.16			47,569		8.604		208.54		671		87.1
641 - 660		1,303		57,124,077		3.57			43,840		9.127		209.86		652		84.2
621 - 640		630		28,772,555		1.80			45,671		9.596		214.77		632		84.0
601 - 620		55		2,651,127		0.17			48,202		9.318		205.69		618		84.3
581 - 600		2		86,371		0.01			43,186		11.117		219.60		589		93.0
Total		33,161	$	1,599,999,938		100.00	%

____________

(1) As of the Cut-off Date, the weighted average FICO Credit Score of the mortgagors related to the Mortgage Loans was approximately 728.

Prepayment Charge Periods

Prepayment Charge Periods (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
0		23,206	$	1,066,164,242		66.64	%		45,943		8.589		207.62		729		89.5
4		1		34,000		(1	)		34,000		11.375		180.00		713		79.7
6		19		1,221,929		0.08			64,312		10.039		229.48		721		94.5
12		403		26,974,031		1.69			66,933		8.544		211.07		719		88.2
20		1		34,564		(1	)		34,564		10.990		238.00		687		100.0
24		23		1,062,972		0.07			46,216		10.837		188.60		711		95.8
26		1		45,873		(1	)		45,873		8.499		179.00		756		46.2
30		1		171,796		0.01			171,796		8.625		358.00		695		89.8
35		1		21,785		(1	)		21,785		9.750		180.00		752		95.0
36		3,681		180,698,044		11.29			49,089		7.587		242.11		724		82.1
48		3		214,817		0.01			71,606		10.122		244.35		657		75.9
60		5,821		323,355,884		20.21			55,550		7.555		195.82		728		81.5
Total		33,161	$	1,599,999,938		100.00	%

____________

(1) Less than 0.01%.

Interest Only Periods at Origination

Interest Only Periods (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		% of Mortgage Loans			Average Principal Balance Outstanding ($)		Weighted Average Current Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Combined Loan-to-Value Ratio (%)
0		29,453	$	1,372,789,930		85.80	%		46,610		8.255		200.25		727		86.9
120		2,880		176,129,652		11.01			61,156		8.360		287.80		729		87.4
180		828		51,080,355		3.19			61,691		8.319		179.13		735		89.3
Total		33,161	$	1,599,999,938		100.00	%

A-7