EXHIBIT 99.2

The mortgage loans delivered to the Trust Fund on the Closing Date (the “Initial Mortgage Loans”) and the mortgage loans delivered to the Trust Fund on the Subsequent Transfer Date (the “Subsequent Mortgage Loans”, and together with the Initial Mortgage Loans, the “Mortgage Loans”) consist of conventional, one- to four- family, adjustable-rate and fixed-rate mortgage loans. The Depositor purchased the Initial Mortgage Loans from the Seller pursuant to the Mortgage Loan Purchase Agreement, dated as of September 23, 2005, between the Seller and the Depositor, and the Depositor purchased the Subsequent Mortgage Loans from the Seller pursuant to the Subsequent Mortgage Loan Purchase Agreement, dated as of September 28, 2005. Pursuant to the Pooling and Servicing Agreement, dated as of the Cut-off Date, September 1, 2005, (the “Pooling and Servicing Agreement”), among the Depositor, the Master Servicer and the Trustee, the Depositor will cause the Mortgage Loans to be assigned to the Trustee for the benefit of the certificateholders.

The Mortgage Loans included in loan group I and loan group II are expected to have an aggregate principal balance as of the Subsequent Cut-off Date of approximately $1,690,205,797.00 and $1,059,803,022.79, respectively. The Group I Mortgage Loans will consist of adjustable-rate and fixed-rate mortgage loans with principal balances at origination that conform to Freddie Mac loan limits. The Group II Mortgage Loans will consist of adjustable-rate and fixed-rate mortgage loans with principal balances at origination that may or may not conform to Freddie Mac or Fannie Mae loan limits.

The Mortgage Loans will be secured by mortgages or deeds of trust or other similar security instruments creating first or second liens on residential properties (the “Mortgaged Properties”) consisting of attached, detached or semi-detached, one- to four-family dwelling units, individual condominium units or individual units in planned unit developments and manufactured housing. The Mortgage Loans will have original terms to maturity of not greater than 30 years from the date on which the first payment was due on each Mortgage Loan.

Each adjustable-rate Mortgage Loan will accrue interest at the adjustable-rate calculated as specified under the terms of the related mortgage note and each fixed-rate Mortgage Loan will have a Mortgage Rate that is fixed for the life of such Mortgage (each such rate, a “Mortgage Rate”).

Each adjustable-rate Mortgage Loan will accrue interest at a Mortgage Rate that is adjustable. The adjustable-rate Mortgage Loans will provide for semi-annual adjustment to the Mortgage Rate thereon and for corresponding adjustments to the monthly payment amount due thereon, in each case on each adjustment date applicable thereto (each such date, an “Adjustment Date”); provided, that the first adjustment for approximately 65.55% of the adjustable-rate Group I Mortgage Loans and approximately 72.77% of the adjustable-rate Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the adjustable-rate Mortgage Loans in the related loan group as of the Subsequent Cut-off Date, will occur after an initial period of two years after origination, and the first adjustment for approximately 34.45% of the adjustable-rate Group I Mortgage Loans and approximately 27.23% of the adjustable-rate Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the adjustable-rate Mortgage Loans in the related loan group as of the Subsequent Cut-off Date, will occur after an initial period of three years after origination. On each Adjustment Date for each adjustable-rate Mortgage Loan, the Mortgage Rate thereon will be adjusted (subject to rounding) to equal the sum of the applicable Index (as defined below) and a fixed percentage amount (the “Gross Margin”). The Mortgage Rate on each adjustable-rate Mortgage Loan will not decrease on the first related Adjustment Date, will not increase by more than 2.000% per annum on the first related Adjustment Date (the “Initial Periodic Rate Cap”) and will not increase or decrease by more than 1.000% per annum on any Adjustment Date thereafter (the “Periodic Rate Cap”). Each Mortgage Rate on each adjustable-rate Mortgage Loan will not exceed a specified

maximum Mortgage Rate over the life of such Mortgage Loan (the “Maximum Mortgage Rate”) or be less than a specified minimum Mortgage Rate over the life of such Mortgage Loan (the “Minimum Mortgage Rate”). Effective with the first monthly payment due on each adjustable-rate Mortgage Loan after each related Adjustment Date, the monthly payment amount will be adjusted to an amount that will amortize fully the outstanding principal balance of the related Mortgage Loan over its remaining term, and pay interest at the Mortgage Rate as so adjusted. Due to the application of the Periodic Rate Caps and the Maximum Mortgage Rates, the Mortgage Rate on each such adjustable-rate Mortgage Loan, as adjusted on any related Adjustment Date, may be less than the sum of the Index and the related Gross Margin, rounded as described herein. None of the adjustable-rate Mortgage Loans permits the related mortgagor to convert the adjustable Mortgage Rate thereon to a fixed Mortgage Rate.

The Mortgage Loans will have scheduled monthly payments due on the first day of the month (with respect to each Mortgage Loan, a “Due Date”). Each Mortgage Loan will contain a customary “due-on-sale” clause which provides that (subject to state and federal restrictions) the Mortgage Loan must be repaid at the time of sale of the related mortgaged property or with the consent of the holder of the mortgage note assumed by a creditworthy purchaser of the related mortgaged property.

None of the Mortgage Loans will be buydown mortgage loans.

Approximately 64.98% of the Group I Mortgage Loans and approximately 63.83% of the Group II Mortgage Loans, in each case by aggregate scheduled principal balances of the related loan group as of the Subsequent Cut-off Date, provide for payment by the mortgagor of a prepayment charge on certain principal prepayments, subject to certain limitations in the related mortgage note and limitations upon collection in the Pooling and Servicing Agreement. Generally, each such Mortgage Loan provides for payment of a prepayment charge on certain prepayments made within a defined period set forth in the related Mortgage Note (generally within the first three years but possibly as short as one year from the date of origination of such Mortgage Loan). The amount of the prepayment charge is as provided in the related Mortgage Note. The holders of the Class P Certificates will be entitled to all prepayment charges received on the Mortgage Loans in each loan group, and such amounts will not be available for distribution on the other classes of Certificates. Under certain instances, as described under the terms of the Pooling and Servicing Agreement, the Master Servicer may waive the payment of any otherwise applicable prepayment charge. Investors should conduct their own analysis of the effect, if any, that the prepayment charges, and decisions by the Master Servicer with respect to the waiver thereof, may have on the prepayment performance of the Mortgage Loans. The Depositor makes no representation as to the effect that the prepayment charges, and decisions by the Master Servicer with respect to the waiver thereof, may have on the prepayment performance of the Mortgage Loans. As of July 1, 2003, the Alternative Mortgage Parity Act of 1982 (the “Parity Act”), which regulates the ability of the Originator to impose prepayment charges, was amended, and as a result, the Originator will be required to comply with state and local laws in originating mortgage loans with prepayment charge provisions with respect to loans originated on or after July 1, 2003. However, the ruling of the Office of Thrift Supervision (the “OTS”) does not retroactively affect loans originated before July 1, 2003. See “Legal Aspects of Mortgage Assets—Enforceability of Certain Provisions—Prepayment Charges” in the prospectus.

Aggregate Mortgage Loan Statistics

The Mortgage Loans consist of 15,090 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $2,750,008,819.79, after application of scheduled payments due on or before the Subsequent Cut-off Date whether or not received and application of all unscheduled payments of principal received prior to the Subsequent Cut-off Date, and subject to a permitted variance of plus or minus 5%. None of the Mortgage Loans had a first Due Date prior to February 1, 2005 or after October 1, 2005, or will have a remaining term to stated maturity of less than 178 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Mortgage Loan is September 1, 2035.

Approximately 5.04% of the Group I Mortgage Loans and approximately 18.04% of the Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the related loan group as of the Subsequent Cut-off Date, require the mortgagors to make monthly payments only of accrued interest for the first two, three or five years following origination. After such interest only period, the mortgagor’s monthly payment will be recalculated to cover both interest and principal so that the Mortgage Loan will amortize fully by its final payment date.

DESCRIPTION OF THE TOTAL COLLATERAL

Collateral Summary
Statistics given below are for the Mortgage Loans in the pool as of the Cut-off Date. Balances and percentages are based on the Cut-off Date scheduled balances of such Mortgage Loans (except in the case of Debt-to-Income and FICO, which are determined at origination).
	Summary Statistics		Range (if applicable)
Number of Mortgage Loans:	15,090
Aggregate Current Principal Balance:	$2,750,008,819.79
Average Current Principal Balance:	$182,240.48		$19,993.02 - $849,303.25
Aggregate Original Principal Balance:	$2,752,235,850.00
Average Original Principal Balance:	$182,333.06		$20,000.00 - $850,000.00
Fully Amortizing Mortgage Loans:	100.00%
1st Lien:	98.75%
Wtd. Avg. Gross Coupon:	7.366%		5.200% - 12.710%
Wtd. Avg. Original Term (months):	358		180 - 360
Wtd. Avg. Remaining Term (months):	357		173– 360
Wtd. Avg. Margin (ARM Loans Only):	5.784%		4.000% - 7.125%
Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.513%		11.200% - 18.000%
Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.513%		5.200% - 12.000%
Wtd. Avg. Original LTV:	79.62%		12.02% - 100.00%
Wtd. Avg. Borrower FICO:	619		500 - 813
Geographic Distribution (Top 5):	CA:	23.54%
	FL:	14.56%
	IL	8.23%
	AZ	6.73%
	NY	6.04%

⁽¹⁾The loan-to-value(“OLTV”) of a first-lien mortgage at any given time is a fraction, expressed as a percentage, the numerator of which is the principal balance of the mortgage loan at the date of origination and the denominator of which is the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan. The OLTV of a second lien mortgage loan at any given time is a fraction, expressed as a percentage the numerator of which is (i) the sum of (a) the principal balance of such mortgage loan at the date of origination plus (b) the outstanding balance of the senior mortgage loan at the date of origination of such mortgage loan and the denominator of which is (ii) the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan.

DESCRIPTION OF THE TOTAL COLLATERAL

Collateral Type
COLLATERAL TYPE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2YR/6 MO LIBOR	7,406	$1,348,329,188.13		49.03	359	39.20	7.633	601	81.75
2YR/6 MO LIBOR - 2YR IO	499	$123,679,730.53		4.50	359	40.27	7.020	688	77.59
2YR/6 MO LIBOR - 3YR IO	2	$258,300.00		0.01	359	35.25	7.897	645	84.43
2YR/6 MO LIBOR - 5YR IO	133	$32,702,643.29		1.19	359	40.70	7.087	685	79.55
3YR/6 MO LIBOR	3,354	$622,823,983.78		22.65	359	39.29	7.460	614	81.93
3YR/6 MO LIBOR - 3YR IO	301	$63,928,834.87		2.32	358	40.20	6.815	677	76.93
3YR/6 MO LIBOR - 5YR IO	49	$10,707,696.00		0.39	359	35.73	6.698	683	78.68
FIXED RATE	3,168	$502,454,216.11		18.27	350	39.30	6.809	637	72.24
FIXED RATE - 2YR IO	1	$258,400.00		0.01	359	37.00	7.500	721	80.00
FIXED RATE - 3YR IO	4	$1,076,000.00		0.04	359	47.21	6.385	654	79.13
FIXED RATE - 5YR IO	173	$43,789,827.08		1.59	357	39.26	6.373	674	75.75
Total:	15,090	$2,750,008,819.79		100.00	357	39.32	7.366	619	79.62
Principal Balances at Origination
RANGE OF PRINCIPAL BALANCES AT ORIGINATION ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF ORIGINATION	% OF PRINCIPAL BALANCE AS OF ORIGINATION		REMAINING TERM TO MATURITY (months)*	DEBT-TO-INCOME (%)*	GROSS COUPON (%)*	FICO*	OLTV (%)*
0.01 - 25,000.00	38	$874,530.00	0.03		358	37.60	11.132	646	100.00
25,000.01 - 50,000.00	294	$10,881,285.00	0.40		358	39.92	10.808	667	99.99
50,000.01 - 100,000.00	3,237	$257,784,962.00	9.37		353	36.56	8.062	607	80.77
100,000.01 - 150,000.00	3,973	$496,182,683.00	18.03		356	38.20	7.570	613	80.05
150,000.01 - 200,000.00	2,735	$476,203,868.00	17.30		357	39.36	7.397	615	79.15
200,000.01 - 250,000.00	1,710	$383,788,652.00	13.94		358	39.44	7.292	617	79.03
250,000.01 - 300,000.00	1,065	$292,532,892.00	10.63		358	40.33	7.199	620	79.05
300,000.01 - 350,000.00	693	$224,566,732.00	8.16		358	40.49	7.133	620	79.27
350,000.01 - 400,000.00	503	$188,338,688.00	6.84		359	40.68	7.072	627	79.33
400,000.01 - 450,000.00	297	$126,610,106.00	4.60		359	40.92	7.093	631	79.48
450,000.01 - 500,000.00	230	$109,565,873.00	3.98		359	40.09	6.998	640	80.21
500,000.01 - 550,000.00	119	$62,301,111.00	2.26		358	40.05	6.864	642	79.55
550,000.01 - 600,000.00	92	$52,999,285.00	1.93		359	39.00	6.973	624	80.44
600,000.01 - 650,000.00	54	$33,799,176.00	1.23		356	39.32	7.140	611	82.19
650,000.01 - 700,000.00	22	$14,901,300.00	0.54		359	41.13	6.944	611	77.45
700,000.01 - 750,000.00	19	$13,820,207.00	0.50		359	39.61	6.934	629	73.09
750,000.01 >=	9	$7,084,500.00	0.26		359	43.90	6.723	626	72.47
Total:	15,090	$2,752,235,850.00	100.00		357	39.32	7.366	619	79.62

*Based on the original balances of the Mortgage Loans.

DESCRIPTION OF THE TOTAL COLLATERAL

Principal Balance as of the Cut-Off Date
RANGE OF PRINCIPAL BALANCES AS OF THE CUT-OFF DATE ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 25,000.00	39	$898,872.82	0.03	358	37.64	11.069	646	100.00
25,000.01 - 50,000.00	293	$10,849,207.46	0.39	358	39.93	10.813	667	99.99
50,000.01 - 100,000.00	3,241	$257,964,835.62	9.38	352	36.57	8.061	607	80.76
100,000.01 - 150,000.00	3,975	$496,251,236.24	18.05	356	38.19	7.570	613	80.06
150,000.01 - 200,000.00	2,731	$475,288,216.10	17.28	357	39.36	7.397	615	79.14
200,000.01 - 250,000.00	1,709	$383,344,921.07	13.94	358	39.45	7.292	617	79.03
250,000.01 - 300,000.00	1,064	$292,059,533.60	10.62	358	40.34	7.200	620	79.05
300,000.01 - 350,000.00	693	$224,384,241.46	8.16	358	40.49	7.133	620	79.27
350,000.01 - 400,000.00	503	$188,204,925.93	6.84	359	40.68	7.072	627	79.33
400,000.01 - 450,000.00	298	$126,964,933.65	4.62	359	40.91	7.095	631	79.52
450,000.01 - 500,000.00	229	$109,036,074.15	3.96	359	40.10	6.996	640	80.17
500,000.01 - 550,000.00	119	$62,251,660.06	2.26	358	40.05	6.864	642	79.55
550,000.01 - 600,000.00	92	$52,963,207.82	1.93	359	39.00	6.974	624	80.44
600,000.01 - 650,000.00	54	$33,765,630.06	1.23	356	39.32	7.141	611	82.19
650,000.01 - 700,000.00	22	$14,889,825.15	0.54	359	41.13	6.944	611	77.45
700,000.01 - 750,000.00	19	$13,809,988.75	0.50	359	39.61	6.935	629	73.09
750,000.01 >=	9	$7,081,509.85	0.26	359	43.90	6.724	626	72.47
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Remaining Term to Maturity
RANGE OF MONTHS REMAINING	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
121 - 180	166	$20,491,400.80	0.75	179	36.04	6.737	633	66.59
181 - 240	101	$12,613,999.78	0.46	239	39.81	6.739	631	71.32
301 - 360	14,823	$2,716,903,419.21	98.80	359	39.34	7.374	618	79.76
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

DESCRIPTION OF THE TOTAL COLLATERAL

Mortgage Rate
RANGE OF CURRENT MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
5.000 - 5.499	123	$30,387,329.09	1.10	358	39.28	5.358	653	75.50
5.500 - 5.999	1,225	$304,101,199.78	11.06	355	39.19	5.734	653	71.13
6.000 - 6.499	1,632	$345,850,280.45	12.58	356	39.81	6.245	645	75.74
6.500 - 6.999	2,516	$486,504,160.03	17.69	356	39.54	6.745	634	77.32
7.000 - 7.499	2,027	$379,777,333.78	13.81	358	39.30	7.235	622	79.53
7.500 - 7.999	2,503	$451,715,179.11	16.43	358	39.25	7.737	601	81.97
8.000 - 8.499	1,677	$286,316,364.22	10.41	359	38.85	8.225	594	84.88
8.500 - 8.999	1,431	$230,798,857.40	8.39	358	38.70	8.713	587	85.49
9.000 - 9.499	779	$111,323,247.27	4.05	359	39.06	9.210	590	86.07
9.500 - 9.999	402	$55,740,319.93	2.03	358	39.17	9.708	578	83.81
10.000 - 10.499	141	$17,222,482.56	0.63	359	39.66	10.229	570	80.44
10.500 - 10.999	283	$24,596,583.98	0.89	359	41.75	10.686	616	84.84
11.000 - 11.499	162	$13,172,701.81	0.48	359	40.65	11.195	599	83.26
11.500 - 11.999	148	$10,531,639.37	0.38	357	42.27	11.755	600	89.64
12.000 - 12.499	39	$1,895,195.43	0.07	357	43.31	12.110	607	93.74
12.500 - 12.999	2	$75,945.58	0.00	354	33.15	12.610	632	100.00
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Original Loan-to-Value Ratios(1)
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
<= 25.00	27	$3,173,062.14	0.12	339	26.37	6.677	636	20.35
25.01 - 30.00	19	$2,130,382.16	0.08	340	36.74	6.821	636	27.38
30.01 - 35.00	42	$5,353,034.72	0.19	347	38.38	6.789	595	33.22
35.01 - 40.00	64	$8,860,424.27	0.32	336	38.35	6.752	604	38.18
40.01 - 45.00	81	$10,840,592.43	0.39	351	38.31	6.781	607	42.81
45.01 - 50.00	151	$27,189,188.59	0.99	350	38.96	6.872	604	47.89
50.01 - 55.00	234	$41,198,717.68	1.50	349	37.83	6.638	618	52.67
55.01 - 60.00	339	$65,365,310.81	2.38	355	38.81	6.927	603	58.07
60.01 - 65.00	675	$134,374,858.74	4.89	354	39.15	6.893	605	63.34
65.01 - 70.00	894	$173,747,647.73	6.32	356	39.63	7.280	591	68.65
70.01 - 75.00	1,291	$259,578,951.48	9.44	356	40.65	7.136	594	73.97
75.01 - 80.00	5,335	$1,045,028,435.95	38.00	358	39.76	6.925	639	79.71
80.01 - 85.00	1,180	$208,494,064.64	7.58	358	38.69	7.470	593	84.36
85.01 - 90.00	3,005	$525,786,226.39	19.12	359	38.28	8.069	607	89.80
90.01 - 95.00	1,129	$204,326,216.78	7.43	359	39.12	8.239	634	94.87
95.01 - 100.00	624	$34,561,705.28	1.26	357	40.87	10.831	671	99.96
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

DESCRIPTION OF THE TOTAL COLLATERAL

FICO Score at Origination
RANGE OF FICO SCORES	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
500 - 519	784	$129,566,852.83	4.71	359	41.26	8.178	510	76.28
520 - 539	1,166	$197,852,455.13	7.19	358	41.24	8.092	530	76.76
540 - 559	1,404	$249,930,887.18	9.09	357	40.25	7.888	550	78.72
560 - 579	1,285	$226,944,530.45	8.25	357	40.30	7.907	569	79.06
580 - 599	1,409	$265,154,141.27	9.64	357	38.99	7.435	589	79.99
600 - 619	1,876	$349,893,747.29	12.72	357	39.37	7.173	609	80.78
620 - 639	1,956	$344,769,780.58	12.54	357	39.08	7.159	629	79.86
640 - 659	1,576	$281,465,268.27	10.24	357	38.75	7.094	650	80.09
660 - 679	1,123	$217,511,260.92	7.91	357	38.76	6.958	668	80.19
680 - 699	966	$177,014,536.60	6.44	358	38.24	6.915	689	80.59
700 - 719	596	$114,940,288.57	4.18	356	38.50	7.061	708	81.73
720 - 739	408	$79,406,317.38	2.89	358	37.19	7.010	729	81.62
740 - 759	268	$57,800,915.82	2.10	354	38.04	6.811	749	79.65
760 - 779	166	$32,469,370.87	1.18	358	37.46	6.719	769	80.47
780 - 799	86	$19,722,728.55	0.72	358	36.95	6.713	787	78.39
800 - 819	21	$5,565,738.08	0.20	356	36.54	6.143	804	67.12
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

	Debt-to-Income Ratio
RANGE OF DEBT-TO-INCOME RATIOS (%)		NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 20.00		832	$144,615,762.66	5.26	355	13.94	7.376	634	79.41
20.01 - 25.00		795	$126,460,796.43	4.60	357	23.24	7.375	624	78.78
25.01 - 30.00		1,267	$201,468,452.09	7.33	356	28.15	7.391	619	78.77
30.01 - 35.00		1,893	$317,853,048.10	11.56	357	33.12	7.346	624	78.79
35.01 - 40.00		2,628	$462,127,746.85	16.80	357	38.16	7.368	622	80.32
40.01 - 45.00		3,360	$626,655,195.41	22.79	357	43.07	7.377	620	80.38
45.01 - 50.00		3,824	$766,512,444.17	27.87	358	48.06	7.381	614	81.06
50.01 - 55.00		491	$104,315,374.08	3.79	356	52.85	7.166	587	66.86
Total:		15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

DESCRIPTION OF THE TOTAL COLLATERAL

Geographic Distribution
STATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
CA	2,218	$647,438,334.33	23.54	357	40.78	6.969	627	75.63
FL	2,326	$400,338,605.17	14.56	357	38.94	7.440	618	80.10
IL	1,315	$226,298,012.28	8.23	358	39.50	7.511	627	82.15
AZ	1,204	$185,029,915.80	6.73	356	38.20	7.409	620	80.90
NY	564	$166,102,289.31	6.04	358	39.01	7.069	622	76.03
MD	555	$116,217,042.91	4.23	358	39.58	7.294	606	79.24
TX	852	$106,288,020.53	3.87	350	37.95	7.555	618	81.75
NJ	432	$99,675,565.05	3.62	358	38.84	7.488	614	77.01
MI	790	$88,789,441.63	3.23	359	39.25	8.016	597	84.64
NV	389	$81,761,548.06	2.97	358	38.68	7.377	626	80.26
WA	267	$53,796,952.10	1.96	358	39.42	7.162	624	80.78
GA	334	$48,781,577.23	1.77	358	36.52	7.653	616	84.98
MO	378	$43,577,339.39	1.58	358	37.34	7.906	597	83.89
OH	413	$42,584,387.33	1.55	354	37.91	7.984	594	84.65
MA	160	$37,171,046.23	1.35	359	39.69	7.225	649	81.79
PA	279	$36,457,229.40	1.33	355	38.01	7.900	591	80.42
MN	199	$33,848,012.70	1.23	358	40.39	7.632	621	81.65
WI	280	$33,771,859.23	1.23	358	40.45	8.268	601	83.69
CT	141	$28,379,318.06	1.03	356	39.35	7.824	598	81.00
UT	209	$27,440,520.47	1.00	357	39.16	7.273	634	82.85
IN	279	$26,764,054.10	0.97	357	35.21	7.872	609	84.53
CO	152	$26,398,376.12	0.96	357	40.41	7.218	616	83.25
HI	69	$23,292,215.15	0.85	357	42.17	6.347	645	72.47
NC	158	$20,329,030.89	0.74	358	38.30	7.551	612	82.75
RI	69	$14,092,653.52	0.51	359	40.75	7.549	622	78.24
TN	123	$13,543,846.09	0.49	355	38.46	8.060	579	86.20
OR	74	$13,369,003.71	0.49	359	40.61	7.307	612	79.67
NM	100	$13,284,169.39	0.48	357	38.54	7.484	634	83.47
OK	88	$9,550,451.14	0.35	353	37.33	7.940	612	84.86
KY	82	$9,252,015.35	0.34	355	37.81	7.892	598	84.50
IA	88	$8,867,799.74	0.32	355	38.40	7.755	610	83.00
KS	67	$8,461,160.73	0.31	357	39.89	8.020	598	87.14
NE	68	$7,923,108.72	0.29	359	39.47	7.956	612	85.12
AL	65	$6,771,738.62	0.25	356	35.46	8.313	590	84.89
ME	46	$6,762,374.72	0.25	359	38.64	7.274	601	78.77
DE	42	$6,076,083.81	0.22	350	39.81	7.354	592	81.51
NH	32	$5,680,198.18	0.21	359	38.66	7.455	614	80.11
AK	31	$5,664,591.48	0.21	359	43.46	7.278	629	81.66
SC	45	$5,335,014.32	0.19	356	37.05	7.856	579	85.08
ID	22	$3,404,490.06	0.12	359	35.57	7.037	607	80.68
ND	17	$1,963,886.17	0.07	351	41.11	7.481	634	84.25
AR	14	$1,958,796.55	0.07	359	37.07	8.101	599	83.64
MS	17	$1,903,857.67	0.07	359	36.80	7.945	596	82.67
MT	9	$1,534,839.27	0.06	359	37.27	7.699	598	78.28
VT	5	$1,292,567.98	0.05	359	34.50	7.821	579	80.74
WY	9	$1,111,320.00	0.04	331	35.06	6.726	628	77.18
LA	9	$1,040,719.37	0.04	352	33.20	7.211	602	80.06
SD	5	$633,439.73	0.02	359	36.29	7.383	591	84.29
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

DESCRIPTION OF THE TOTAL COLLATERAL

Occupancy Status
OCCUPANCY STATUS*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
OWNER OCCUPIED	13,413	$2,497,888,547.16	90.83	357	40.08	7.298	615	79.09
NON-OWNER OCCUPIED	1,526	$224,786,980.49	8.17	358	30.93	8.132	655	85.17
SECOND HOME	151	$27,333,292.14	0.99	358	38.92	7.301	640	82.10
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

*Based on mortgagor representation at origination.

Documentation Type
INCOME DOCUMENTATION	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
FULL	7,998	$1,418,279,825.68	51.57	356	39.28	7.040	604	77.94
LIMITED	692	$130,829,223.01	4.76	358	36.04	7.372	605	81.61
STATED	6,400	$1,200,899,771.10	43.67	358	39.72	7.750	638	81.38
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Loan Purpose
PURPOSE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Refinance-Debt Consolidation Cash Out**	7,643	$1,463,450,439.42	53.22	356	39.60	7.298	596	75.87
Purchase	6,626	$1,156,015,439.54	42.04	359	38.99	7.476	648	84.34
Refinance-Debt Consolidation No Cash Out***	821	$130,542,940.83	4.75	354	39.03	7.154	615	79.83
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

** Cash proceeds to the borrower inclusive of debt consolidation payments exceed 2% or $2,000 of the original principal balance of the related loan. Also includes all home equity loans originated in Texas with any cash proceeds.

*** Cash proceeds to the borrower inclusive of debt consolidation payments do not exceed 2% or $2,000 of the original principal balance of the related loan. Excludes home equity loans originated in Texas with any cash proceeds.

DESCRIPTION OF THE TOTAL COLLATERAL

Credit Grade
RISK CATEGORY*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1	11,256	$2,031,680,175.77	73.88	357	39.06	7.189	636	80.56
2	2,301	$433,189,217.23	15.75	357	39.60	7.578	577	79.67
3	712	$139,962,615.81	5.09	358	40.42	7.877	562	77.04
4	575	$101,256,309.72	3.68	358	40.62	8.178	557	70.35
5	246	$43,920,501.26	1.60	359	42.16	9.982	550	65.46
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Property Type
PROPERTY TYPE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
SFR	11,309	$2,015,301,577.32	73.28	357	39.53	7.340	616	79.37
PUD	1,823	$372,712,087.03	13.55	357	39.43	7.367	620	81.13
2-4 UNITS	903	$196,228,721.73	7.14	358	36.99	7.487	632	78.31
CONDO	947	$148,505,802.72	5.40	359	39.07	7.553	634	80.87
PUD-ATTACH	94	$15,018,385.74	0.55	353	41.05	7.442	618	79.94
SFR-ATTACH	14	$2,242,245.25	0.08	359	37.67	7.384	622	81.11
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Prepayment Charge Term
PREPAYMENT CHARGE TERM AT ORIGINATION (MONTHS)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0	5,398	$975,211,445.74	35.46	357	38.99	7.660	624	81.28
12	572	$138,850,114.26	5.05	357	38.81	7.228	633	77.06
24	6,088	$1,079,951,034.79	39.27	359	39.60	7.465	605	81.01
36	3,032	$555,996,225.00	20.22	353	39.47	6.693	633	74.63
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

Conforming Balances
CONFORMING BALANCE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Conforming	13,842	$2,213,906,484.49	80.51	357	38.98	7.432	616	79.50
Non-Conforming	1,248	$536,102,335.30	19.49	359	40.71	7.092	630	80.10
Total:	15,090	$2,750,008,819.79	100.00	357	39.32	7.366	619	79.62

DESCRIPTION OF THE TOTAL COLLATERAL

Maximum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MAXIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
11.000 - 11.499	118	$28,251,432.52	1.28	358	39.69	5.353	650	75.47
11.500 - 11.999	558	$125,145,408.67	5.68	359	38.82	5.767	639	75.34
12.000 - 12.499	1,094	$238,662,310.33	10.84	359	39.82	6.249	647	77.53
12.500 - 12.999	1,864	$376,385,609.48	17.09	359	39.82	6.751	635	78.93
13.000 - 13.499	1,700	$332,218,497.47	15.08	359	39.35	7.237	622	80.56
13.500 - 13.999	2,239	$415,352,200.78	18.86	359	39.24	7.741	601	82.78
14.000 - 14.499	1,565	$272,996,350.49	12.40	359	38.82	8.225	595	85.46
14.500 - 14.999	1,333	$220,699,657.21	10.02	359	38.73	8.714	587	86.00
15.000 - 15.499	662	$103,639,280.79	4.71	359	39.18	9.208	585	85.83
15.500 - 15.999	361	$52,502,658.01	2.38	359	39.33	9.709	575	83.87
16.000 - 16.499	113	$14,992,281.68	0.68	359	39.36	10.230	565	79.80
16.500 - 16.999	82	$12,673,907.63	0.58	359	42.02	10.668	550	72.07
17.000 - 17.499	34	$5,483,222.59	0.25	359	39.02	11.181	536	67.25
17.500 - 17.999	19	$3,032,816.94	0.14	359	42.05	11.732	519	66.92
18.000 - 18.499	2	$394,742.01	0.02	359	52.70	12.000	515	70.00
Total:	11,744	$2,202,430,376.60	100.00	359	39.32	7.513	613	81.38

Minimum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MINIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS			PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO	OLTV (%)
5.000 - 5.499		118	$28,251,432.52		1.28	358	39.69		5.353	650		75.47
5.500 - 5.999		558	$125,145,408.67		5.68	359	38.82		5.767	639		75.34
6.000 - 6.499		1,094	$238,662,310.33		10.84	359	39.82		6.249	647		77.53
6.500 - 6.999		1,864	$376,385,609.48		17.09	359	39.82		6.751	635		78.93
7.000 - 7.499		1,700	$332,218,497.47		15.08	359	39.35		7.237	622		80.56
7.500 - 7.999		2,239	$415,352,200.78		18.86	359	39.24		7.741	601		82.78
8.000 - 8.499		1,565	$272,996,350.49		12.40	359	38.82		8.225	595		85.46
8.500 - 8.999		1,333	$220,699,657.21		10.02	359	38.73		8.714	587		86.00
9.000 - 9.499		662	$103,639,280.79		4.71	359	39.18		9.208	585		85.83
9.500 - 9.999		361	$52,502,658.01		2.38	359	39.33		9.709	575		83.87
10.000 - 10.499		113	$14,992,281.68		0.68	359	39.36		10.230	565		79.80
10.500 - 10.999		82	$12,673,907.63		0.58	359	42.02		10.668	550		72.07
11.000 - 11.499		34	$5,483,222.59		0.25	359	39.02		11.181	536		67.25
11.500 - 11.999		19	$3,032,816.94		0.14	359	42.05		11.732	519		66.92
12.000 - 12.499		2	$394,742.01		0.02	359	52.70		12.000	515		70.00
Total:		11,744	$2,202,430,376.60		100.00	359	39.32		7.513	613		81.38

Gross Margins of the Adjustable-Rate Loans
RANGE OF GROSS MARGINS (%)	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO		OLTV (%)
4.000 - 4.249	1,250	$237,900,328.27		10.80	359		39.53		7.457	629	82.67
4.500 - 4.749	12	$1,797,220.41		0.08	359		37.69		8.042	602	84.97
5.000 - 5.249	1	$339,680.49		0.02	359		49.00		6.300	514	80.00
6.000 - 6.249	10,465	$1,959,436,123.50		88.97	359		39.29		7.519	611	81.23
6.500 - 6.749	5	$1,090,174.36		0.05	359		43.37		7.283	622	72.33
6.750 - 6.999	3	$610,962.59		0.03	359		37.34		8.625	554	74.02
7.000 - 7.249	8	$1,255,886.98		0.06	359		42.54		8.278	572	76.79
Total:	11,744	$2,202,430,376.60		100.00	359		39.32		7.513	613	81.38

DESCRIPTION OF THE TOTAL COLLATERAL

Next Rate Adjustment Date of the Adjustable-Rate Loans
NEXT RATE ADJUSTMENT DATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)		GROSS COUPON (%)		FICO		OLTV (%)
2007-02	2	$640,684.06		0.03	353	44.89	6.310		553		84.64
2007-03	7	$1,140,890.25		0.05	354	40.24	6.881		606		83.99
2007-04	17	$3,918,613.68		0.18	355	35.80	7.138		613		84.71
2007-05	23	$5,132,406.76		0.23	356	43.85	7.201		615		80.39
2007-06	100	$17,227,303.79		0.78	357	39.34	7.485		611		81.60
2007-07	657	$112,074,667.35		5.09	358	39.05	7.595		611		82.28
2007-08	6,177	$1,189,090,520.06		53.99	359	39.36	7.557		608		81.36
2007-09	1,057	$175,744,776.00		7.98	360	39.18	7.686		620		80.69
2008-03	4	$748,429.78		0.03	354	44.69	7.365		609		90.32
2008-04	9	$2,151,992.17		0.10	355	31.14	6.871		597		82.55
2008-05	1	$198,340.65		0.01	356	29.00	6.130		680		80.00
2008-06	32	$6,118,592.82		0.28	357	38.40	8.004		598		86.27
2008-07	271	$44,420,057.48		2.02	358	40.00	7.506		610		81.51
2008-08	3,113	$597,161,294.75		27.11	359	39.27	7.356		620		81.17
2008-09	274	$46,661,807.00		2.12	360	39.74	7.661		648		83.70
Total:	11,744	$2,202,430,376.60		100.00	359	39.32	7.513		613		81.38

Initial Periodic Rate Cap of the Adjustable-Rate Loans
INITIAL PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2.000	11,744	$2,202,430,376.60	100.00	359	39.32	7.513	613	81.38
Total:	11,744	$2,202,430,376.60	100.00	359	39.32	7.513	613	81.38

Periodic Rate Cap of the Adjustable-Rate Loans
PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1.000	11,744	$2,202,430,376.60	100.00	359	39.32	7.513	613	81.38
Total:	11,744	$2,202,430,376.60	100.00	359	39.32	7.513	613	81.38

Group I Mortgage Loan Statistics

The Group I Mortgage Loans consist of 10,987 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $1,690,205,797.00, after application of scheduled payments due on or before the Subsequent Cut-off Date whether or not received and application of all unscheduled payments of principal received prior to the Subsequent Cut-off Date, and subject to a permitted variance of plus or minus 5%. None of the Group I Mortgage Loans had a first Due Date prior to March 1, 2005 or after October 1, 2005, or will have a remaining term to stated maturity of less than 178 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Group I Mortgage Loan is September 1, 2035.

DESCRIPTION OF THE GROUP I COLLATERAL

Collateral Summary
Statistics given below are for the Mortgage Loans in the pool as of the Cut-off Date. Balances and percentages are based on the Cut-off Date scheduled balances of such Mortgage Loans (except in the case of Debt-to-Income and FICO, which are determined at origination).
	Summary Statistics		Range (if applicable)
Number of Mortgage Loans:	10,987
Aggregate Current Principal Balance:	$1,690,205,797.00
Average Current Principal Balance:	$153,836.88		$19,993.02 – $661,500.00
Aggregate Original Principal Balance:	$1,691,554,701.00
Average Original Principal Balance:	$153,959.65		$20,000.00 - $661,500.00
Fully Amortizing Mortgage Loans:	100.00%
1st Lien:	99.16%
Wtd. Avg. Gross Coupon:	7.468%		5.200% - 12.150%
Wtd. Avg. Original Term (months):	357		180 – 360
Wtd. Avg. Remaining Term (months):	356		178 – 360
Wtd. Avg. Margin (ARM Loans Only):	5.775%		4.000% - 7.125%
Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.639%		11.200% - 18.000%
Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.639%		5.200% - 12.000%
Wtd. Avg. Original LTV:	78.58%		15.84% - 100.00%
Wtd. Avg. Borrower FICO:	608		500 – 810
Geographic Distribution (Top 5):	CA:	15.19%
	FL:	14.51%
	IL:	9.40%
	AZ:	8.27%
	MD:	5.10%

⁽¹⁾The loan-to-value(“OLTV”) of a first-lien mortgage at any given time is a fraction, expressed as a percentage, the numerator of which is the principal balance of the mortgage loan at the date of origination and the denominator of which is the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan. The OLTV of a second lien mortgage loan at any given time is a fraction, expressed as a percentage the numerator of which is (i) the sum of (a) the principal balance of such mortgage loan at the date of origination plus (b) the outstanding balance of the senior mortgage loan at the date of origination of such mortgage loan and the denominator of which is (ii) the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan.

DESCRIPTION OF THE GROUP I COLLATERAL

Collateral Type
COLLATERAL TYPE	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2YR/6 MO LIBOR	5,576		$853,443,051.72	50.49	359	38.99	7.740	594	80.84
2YR/6 MO LIBOR - 2YR IO	169		$28,340,261.60	1.68	359	40.20	6.837	682	73.26
2YR/6 MO LIBOR - 3YR IO	1		$114,300.00	0.01	360	28.00	8.775	631	90.00
2YR/6 MO LIBOR - 5YR IO	33		$5,017,901.06	0.30	356	40.98	7.214	669	77.10
3YR/6 MO LIBOR	2,625		$433,804,072.27	25.67	359	39.32	7.575	607	81.16
3YR/6 MO LIBOR - 3YR IO	161		$28,551,529.01	1.69	358	40.46	6.612	674	74.44
3YR/6 MO LIBOR - 5YR IO	22		$3,843,296.00	0.23	359	38.50	6.602	673	78.02
FIXED RATE	2,303		$317,706,112.45	18.80	347	39.40	6.812	627	70.14
FIXED RATE - 3YR IO	3		$656,000.00	0.04	359	49.27	6.632	668	80.00
FIXED RATE - 5YR IO	94		$18,729,272.89	1.11	353	40.42	6.286	666	73.50
Total:	10,987		$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58
Principal Balances at Origination
RANGE OF PRINCIPAL BALANCES AT ORIGINATION ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF ORIGINATION		% OF PRINCIPAL BALANCE AS OF ORIGINATION	REMAINING TERM TO MATURITY (months)*	DEBT-TO-INCOME (%)*	GROSS COUPON (%)*	FICO*	OLTV (%)*
0.01 - 25,000.00	23	$526,458.00		0.03	359	37.84	11.114	645	100.00
25,000.01 - 50,000.00	197	$7,395,885.00		0.44	359	40.00	10.729	670	99.99
50,000.01 - 100,000.00	2,765	$219,872,770.00		13.00	352	36.57	7.955	604	79.74
100,000.01 - 150,000.00	3,302	$412,251,792.00		24.37	356	38.70	7.557	607	79.53
150,000.01 - 200,000.00	2,156	$374,471,303.00		22.14	357	39.84	7.435	607	78.37
200,000.01 - 250,000.00	1,237	$277,411,879.00		16.40	358	39.71	7.300	607	77.77
250,000.01 - 300,000.00	703	$192,995,640.00		11.41	358	40.49	7.232	607	77.50
300,000.01 - 350,000.00	456	$147,839,181.00		8.74	357	41.09	7.158	605	77.07
350,000.01 - 400,000.00	98	$35,975,814.00		2.13	359	39.09	7.027	623	77.08
400,000.01 - 450,000.00	31	$13,214,530.00		0.78	359	37.83	7.355	630	79.15
450,000.01 - 500,000.00	14	$6,781,949.00		0.40	359	31.98	6.993	673	73.70
500,000.01 - 550,000.00	3	$1,566,000.00		0.09	359	31.73	8.820	593	75.51
550,000.01 - 600,000.00	1	$590,000.00		0.03	359	35.00	6.750	608	73.75
650,000.01 - 700,000.00	1	$661,500.00		0.04	360	24.00	7.000	692	90.00
Total:	10,987	$1,691,554,701.00		100.00	356	39.22	7.468	608	78.58

*Based on the original balances of the Mortgage Loans.

DESCRIPTION OF THE GROUP I COLLATERAL

Principal Balance as of the Cut-Off Date
RANGE OF PRINCIPAL BALANCES AS OF THE CUT-OFF DATE ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 25,000.00	23	$526,173.40	0.03	359	37.84	11.114	645	100.00
25,000.01 - 50,000.00	197	$7,393,242.04	0.44	359	40.00	10.729	670	99.99
50,000.01 - 100,000.00	2,768	$219,996,503.75	13.02	352	36.58	7.954	604	79.73
100,000.01 - 150,000.00	3,304	$412,377,582.59	24.40	356	38.69	7.557	607	79.54
150,000.01 - 200,000.00	2,151	$373,431,005.36	22.09	357	39.86	7.435	607	78.36
200,000.01 - 250,000.00	1,238	$277,438,057.27	16.41	358	39.71	7.300	607	77.77
250,000.01 - 300,000.00	702	$192,586,678.08	11.39	358	40.49	7.233	607	77.50
300,000.01 - 350,000.00	456	$147,711,749.88	8.74	357	41.09	7.158	605	77.07
350,000.01 - 400,000.00	98	$35,946,964.46	2.13	359	39.09	7.028	623	77.08
400,000.01 - 450,000.00	31	$13,204,896.71	0.78	359	37.83	7.356	630	79.15
450,000.01 - 500,000.00	14	$6,776,877.59	0.40	359	31.98	6.993	673	73.70
500,000.01 - 550,000.00	3	$1,565,073.85	0.09	359	31.73	8.820	593	75.50
550,000.01 - 600,000.00	1	$589,492.02	0.03	359	35.00	6.750	608	73.75
650,000.01 - 700,000.00	1	$661,500.00	0.04	360	24.00	7.000	692	90.00
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Remaining Term to Maturity
RANGE OF MONTHS REMAINING	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
121 - 180	143	$16,949,115.16	1.00	179	37.01	6.690	629	64.62
181 - 240	89	$10,346,689.48	0.61	239	39.15	6.795	622	70.90
301 - 360	10,755	$1,662,909,992.36	98.39	359	39.24	7.481	607	78.77
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

DESCRIPTION OF THE GROUP I COLLATERAL

Mortgage Rate
RANGE OF CURRENT MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
5.000 - 5.499	79	$15,499,131.30	0.92	358	41.51	5.355	648	73.25
5.500 - 5.999	847	$167,764,019.05	9.93	353	39.94	5.746	644	69.36
6.000 - 6.499	1,112	$190,390,528.26	11.26	354	39.45	6.246	629	73.34
6.500 - 6.999	1,753	$285,502,326.70	16.89	355	39.47	6.749	623	75.59
7.000 - 7.499	1,398	$217,291,279.28	12.86	357	39.41	7.237	609	78.15
7.500 - 7.999	1,890	$293,370,974.63	17.36	358	39.01	7.743	591	81.10
8.000 - 8.499	1,330	$191,836,102.90	11.35	358	38.37	8.229	592	83.96
8.500 - 8.999	1,138	$161,384,321.51	9.55	358	38.48	8.716	585	84.82
9.000 - 9.499	607	$78,683,787.47	4.66	358	39.23	9.204	588	85.07
9.500 - 9.999	332	$43,699,546.03	2.59	358	38.81	9.707	577	83.33
10.000 - 10.499	124	$15,266,451.96	0.90	359	39.78	10.219	565	79.99
10.500 - 10.999	184	$15,004,097.54	0.89	359	41.13	10.692	598	80.10
11.000 - 11.499	104	$8,114,422.03	0.48	359	38.74	11.184	579	80.54
11.500 - 11.999	77	$5,640,339.08	0.33	359	41.48	11.753	568	80.75
12.000 - 12.499	12	$758,469.26	0.04	359	47.56	12.032	570	84.39
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Original Loan-to-Value Ratios(1)
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
<= 25.00	25	$2,575,629.23	0.15	334	28.40	6.874	605	21.99
25.01 - 30.00	18	$2,020,382.16	0.12	339	37.98	6.844	628	27.25
30.01 - 35.00	37	$4,808,544.87	0.28	348	39.11	6.700	590	33.10
35.01 - 40.00	61	$8,558,363.80	0.51	338	38.30	6.754	603	38.14
40.01 - 45.00	76	$10,032,199.07	0.59	352	38.50	6.834	607	42.74
45.01 - 50.00	134	$22,518,844.71	1.33	348	39.57	6.823	600	47.84
50.01 - 55.00	204	$32,064,587.78	1.90	348	38.75	6.688	608	52.67
55.01 - 60.00	284	$48,271,413.70	2.86	355	37.93	7.069	596	58.04
60.01 - 65.00	598	$106,215,616.21	6.28	354	39.77	7.036	599	63.31
65.01 - 70.00	771	$131,396,218.25	7.77	355	39.54	7.405	585	68.68
70.01 - 75.00	1,103	$190,063,004.72	11.24	356	40.12	7.221	590	74.01
75.01 - 80.00	3,205	$496,098,637.87	29.35	357	39.77	7.036	619	79.57
80.01 - 85.00	996	$155,558,667.58	9.20	358	39.11	7.532	591	84.39
85.01 - 90.00	2,400	$353,674,452.36	20.92	358	37.85	8.145	611	89.77
90.01 - 95.00	750	$111,854,654.34	6.62	359	39.82	8.338	633	94.83
95.01 - 100.00	325	$14,494,580.35	0.86	359	39.86	10.717	673	100.00
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

DESCRIPTION OF THE GROUP I COLLATERAL

FICO Score at Origination
RANGE OF FICO SCORES	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
500 - 519	676	$100,282,150.41	5.93	358	41.75	8.246	510	75.67
520 - 539	994	$153,825,120.74	9.10	358	41.14	8.095	530	75.65
540 - 559	1,179	$184,304,410.12	10.90	357	40.41	7.895	550	77.68
560 - 579	1,064	$164,851,795.88	9.75	356	40.25	7.878	569	78.11
580 - 599	1,121	$179,415,274.55	10.61	357	38.90	7.433	589	78.07
600 - 619	1,401	$216,228,335.32	12.79	356	39.10	7.239	609	79.59
620 - 639	1,304	$196,706,843.04	11.64	356	39.10	7.134	629	79.13
640 - 659	1,050	$159,283,534.29	9.42	355	37.99	7.082	650	79.36
660 - 679	704	$111,225,694.77	6.58	356	38.21	6.995	668	79.44
680 - 699	609	$89,215,563.89	5.28	357	37.49	7.018	689	80.55
700 - 719	346	$52,423,025.58	3.10	354	37.02	7.220	708	82.21
720 - 739	245	$34,399,320.57	2.04	357	35.97	7.218	729	81.96
740 - 759	144	$24,565,060.13	1.45	355	37.20	6.967	748	79.17
760 - 779	97	$14,504,490.38	0.86	357	33.98	7.096	769	81.63
780 - 799	45	$7,970,436.81	0.47	356	38.20	6.950	788	78.37
800 - 819	8	$1,004,740.52	0.06	340	34.35	6.672	803	73.30
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Debt-to-Income Ratio
RANGE OF DEBT-TO-INCOME RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 20.00	600	$87,592,086.71	5.18	355	14.68	7.625	632	79.00
20.01 - 25.00	589	$83,302,711.28	4.93	357	23.25	7.468	617	77.33
25.01 - 30.00	954	$134,614,391.80	7.96	355	28.18	7.490	612	77.64
30.01 - 35.00	1,363	$196,613,773.92	11.63	356	33.10	7.484	612	77.63
35.01 - 40.00	1,911	$285,482,119.34	16.89	357	38.12	7.446	609	79.36
40.01 - 45.00	2,403	$375,891,236.67	22.24	357	43.06	7.459	608	79.40
45.01 - 50.00	2,745	$449,702,087.93	26.61	357	48.08	7.478	600	80.48
50.01 - 55.00	422	$77,007,389.35	4.56	355	52.94	7.286	582	65.61
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

DESCRIPTION OF THE GROUP I COLLATERAL

Geographic Distribution
STATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
CA	1,143	$256,693,044.74	15.19	356	40.05	6.965	609	70.75
FL	1,596	$245,198,368.63	14.51	357	39.35	7.497	603	77.76
IL	980	$158,938,977.09	9.40	358	39.67	7.551	619	81.52
AZ	980	$139,725,231.86	8.27	355	38.31	7.374	613	80.30
MD	458	$86,189,236.78	5.10	358	39.70	7.324	600	78.53
NY	338	$85,011,336.84	5.03	357	39.15	7.138	604	71.10
MI	704	$76,543,175.90	4.53	359	39.52	8.033	595	84.75
TX	620	$67,235,045.99	3.98	347	39.01	7.604	613	81.38
NJ	315	$62,397,454.32	3.69	357	38.13	7.576	605	75.35
NV	259	$46,155,466.14	2.73	358	38.81	7.518	610	79.10
MO	333	$36,965,853.14	2.19	358	37.21	7.915	594	83.72
GA	258	$35,384,956.13	2.09	358	36.45	7.728	609	85.25
OH	352	$35,085,341.62	2.08	355	37.65	8.018	592	84.49
WA	184	$32,316,566.12	1.91	359	39.35	7.208	616	79.91
PA	242	$29,775,534.53	1.76	355	37.96	7.884	590	79.93
WI	245	$28,822,003.58	1.71	358	40.53	8.340	598	83.61
MN	176	$28,322,679.53	1.68	358	40.80	7.622	619	81.11
IN	252	$23,694,310.83	1.40	358	35.61	7.901	609	84.55
CT	119	$21,260,139.77	1.26	355	39.30	7.811	594	79.55
UT	163	$19,192,290.90	1.14	358	40.31	7.213	637	82.86
CO	120	$18,827,624.02	1.11	357	40.87	7.314	614	83.24
HI	56	$16,608,007.83	0.98	356	42.06	6.508	633	70.33
NC	129	$15,624,805.72	0.92	357	38.09	7.624	611	83.79
MA	67	$12,032,908.35	0.71	359	40.17	7.450	649	81.14
TN	104	$11,396,423.28	0.67	354	39.32	7.989	580	85.82
OR	63	$10,149,290.52	0.60	359	40.44	7.481	603	79.06
RI	47	$8,863,137.13	0.52	359	41.02	7.605	609	76.13
NM	67	$8,143,760.19	0.48	355	39.62	7.632	639	83.71
KY	72	$7,864,676.56	0.47	354	37.68	7.895	593	84.68
IA	71	$6,956,619.33	0.41	355	40.09	7.904	601	83.40
KS	54	$6,659,174.32	0.39	357	42.09	8.034	601	87.27
NE	60	$6,316,945.41	0.37	359	39.59	7.951	616	85.50
DE	37	$5,377,426.49	0.32	351	40.48	7.411	582	81.05
AL	56	$5,374,090.45	0.32	356	37.15	8.311	585	85.65
ME	37	$5,311,870.37	0.31	359	37.89	7.173	601	77.20
OK	57	$5,224,940.33	0.31	354	36.73	8.009	603	85.49
AK	25	$4,565,954.24	0.27	359	43.54	7.362	625	81.08
NH	27	$4,480,779.66	0.27	359	40.24	7.330	607	78.20
SC	32	$3,728,173.64	0.22	355	38.73	7.961	577	85.05
ID	20	$2,925,795.56	0.17	359	35.89	7.060	605	79.90
AR	12	$1,608,777.38	0.10	359	37.22	7.982	603	82.89
MT	9	$1,534,839.27	0.09	359	37.27	7.699	598	78.28
ND	13	$1,432,101.52	0.08	349	41.15	7.404	630	82.91
MS	12	$1,344,828.19	0.08	359	39.36	7.916	602	82.55
WY	9	$1,111,320.00	0.07	331	35.06	6.726	628	77.18
LA	7	$753,317.33	0.04	350	37.26	7.169	593	78.86
VT	3	$627,755.74	0.04	359	35.99	7.229	598	70.93
SD	4	$453,439.73	0.03	359	40.38	7.218	604	82.02
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

DESCRIPTION OF THE GROUP I COLLATERAL

Occupancy Status
OCCUPANCY STATUS*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
OWNER OCCUPIED	9,432	$1,467,414,548.83	86.82	356	40.31	7.378	601	77.61
NON-OWNER OCCUPIED	1,427	$202,002,805.16	11.95	358	31.29	8.146	654	85.32
SECOND HOME	128	$20,788,443.01	1.23	358	39.74	7.292	647	81.74
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

*Based on mortgagor representation at origination.

Documentation Type
INCOME DOCUMENTATION	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Full Doc	6,247	$951,905,718.58	56.32	356	39.72	7.171	594	77.08
Limited Doc	439	$67,013,034.21	3.96	357	36.18	7.570	597	80.74
Stated Doc	4,301	$671,287,044.21	39.72	358	38.82	7.880	628	80.49
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Loan Purpose
PURPOSE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Refinance-Debt Consolidation Cash Out**	6,694	$1,135,863,333.08	67.20	356	39.46	7.372	593	75.55
Purchase	3,554	$450,769,693.91	26.67	359	38.71	7.770	644	85.69
Refinance-Debt Consolidation No Cash Out***	739	$103,572,770.01	6.13	353	38.90	7.216	608	80.85
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

** Cash proceeds to the borrower inclusive of debt consolidation payments exceed 2% or $2,000 of the original principal balance of the related loan. Also includes all home equity loans originated in Texas with any cash proceeds.

*** Cash proceeds to the borrower inclusive of debt consolidation payments do not exceed 2% or $2,000 of the original principal balance of the related loan. Excludes home equity loans originated in Texas with any cash proceeds.

DESCRIPTION OF THE GROUP I COLLATERAL

Credit Grade
RISK CATEGORY*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1	7,689	$1,145,517,368.94	67.77	356	38.88	7.258	626	79.74
2	1,976	$326,665,661.72	19.33	357	39.58	7.615	575	78.85
3	592	$99,789,954.98	5.90	357	39.96	7.901	562	76.19
4	510	$81,922,356.67	4.85	358	40.55	8.167	556	69.94
5	220	$36,310,454.69	2.15	359	41.83	10.018	548	65.63
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Property Type
PROPERTY TYPE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
SFR	8,428	$1,251,382,928.13	74.04	356	39.38	7.440	605	78.42
PUD	1,170	$200,637,367.39	11.87	356	39.78	7.464	607	80.51
2-4 UNITS	671	$135,681,188.89	8.03	357	36.43	7.593	623	76.16
CONDO	630	$89,288,494.32	5.28	358	39.72	7.675	626	80.08
PUD-ATTACH	76	$11,784,957.10	0.70	353	41.90	7.542	608	79.23
SFR-ATTACH	12	$1,430,861.17	0.08	359	36.14	7.350	631	81.74
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Prepayment Charge Term
PREPAYMENT CHARGE TERM AT ORIGINATION (MONTHS)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
No Prepayment Penalty	3,799	$591,901,383.52	35.02	357	38.79	7.685	613	80.20
12	337	$66,245,184.68	3.92	356	38.54	7.398	623	74.47
24	4,518	$672,922,491.49	39.81	358	39.39	7.611	594	80.13
36	2,333	$359,136,737.31	21.25	352	39.74	6.857	621	73.77
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

Conforming Balances
CONFORMING BALANCE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Conforming Balance	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58
Total:	10,987	$1,690,205,797.00	100.00	356	39.22	7.468	608	78.58

DESCRIPTION OF THE GROUP I COLLATERAL

Maximum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MAXIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
11.000 - 11.499	77	$15,026,656.63	1.11	358	41.77	5.353	647	73.41
11.500 - 11.999	393	$75,565,780.60	5.58	359	39.53	5.775	636	73.97
12.000 - 12.499	699	$123,852,545.03	9.15	359	39.32	6.246	626	75.42
12.500 - 12.999	1,221	$204,352,710.70	15.10	358	39.68	6.758	623	77.52
13.000 - 13.499	1,141	$182,947,057.95	13.52	359	39.51	7.238	608	79.56
13.500 - 13.999	1,675	$267,202,613.98	19.75	359	39.03	7.746	591	82.08
14.000 - 14.499	1,242	$182,028,346.11	13.45	359	38.28	8.230	592	84.64
14.500 - 14.999	1,066	$154,070,634.07	11.39	359	38.48	8.716	585	85.41
15.000 - 15.499	534	$74,221,896.26	5.49	359	39.28	9.203	585	85.06
15.500 - 15.999	312	$42,224,008.82	3.12	358	38.91	9.708	577	83.48
16.000 - 16.499	106	$13,678,508.70	1.01	359	39.35	10.215	563	79.89
16.500 - 16.999	68	$9,635,480.98	0.71	359	42.16	10.679	551	70.68
17.000 - 17.499	32	$4,880,612.88	0.36	359	38.08	11.178	534	68.29
17.500 - 17.999	19	$3,032,816.94	0.22	359	42.05	11.732	519	66.92
18.000 - 18.499	2	$394,742.01	0.03	359	52.70	12.000	515	70.00
Total:	8,587	$1,353,114,411.66	100.00	359	39.16	7.639	602	80.63

Minimum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MINIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS			PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO	OLTV (%)
5.000 - 5.499		77	$15,026,656.63		1.11	358	41.77		5.353	647		73.41
5.500 - 5.999		393	$75,565,780.60		5.58	359	39.53		5.775	636		73.97
6.000 - 6.499		699	$123,852,545.03		9.15	359	39.32		6.246	626		75.42
6.500 - 6.999		1,221	$204,352,710.70		15.10	358	39.68		6.758	623		77.52
7.000 - 7.499		1,141	$182,947,057.95		13.52	359	39.51		7.238	608		79.56
7.500 - 7.999		1,675	$267,202,613.98		19.75	359	39.03		7.746	591		82.08
8.000 - 8.499		1,242	$182,028,346.11		13.45	359	38.28		8.230	592		84.64
8.500 - 8.999		1,066	$154,070,634.07		11.39	359	38.48		8.716	585		85.41
9.000 - 9.499		534	$74,221,896.26		5.49	359	39.28		9.203	585		85.06
9.500 - 9.999		312	$42,224,008.82		3.12	358	38.91		9.708	577		83.48
10.000 - 10.499		106	$13,678,508.70		1.01	359	39.35		10.215	563		79.89
10.500 - 10.999		68	$9,635,480.98		0.71	359	42.16		10.679	551		70.68
11.000 - 11.499		32	$4,880,612.88		0.36	359	38.08		11.178	534		68.29
11.500 - 11.999		19	$3,032,816.94		0.22	359	42.05		11.732	519		66.92
12.000 - 12.499		2	$394,742.01		0.03	359	52.70		12.000	515		70.00
Total:		8,587	$1,353,114,411.66		100.00	359	39.16		7.639	602		80.63

Gross Margins of the Adjustable-Rate Loans
RANGE OF GROSS MARGINS (%)	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO		OLTV (%)
4.000 - 4.249	886	$152,384,518.86		11.26	359		39.76		7.562	620	82.27
4.500 - 4.749	9	$1,085,278.67		0.08	359		34.78		7.940	618	82.68
5.000 - 5.249	1	$339,680.49		0.03	359		49.00		6.300	514	80.00
6.000 - 6.249	7,678	$1,196,993,991.07		88.46	359		39.08		7.648	600	80.44
6.500 - 6.749	3	$603,966.31		0.04	359		41.42		6.973	598	66.15
6.750 - 6.999	3	$610,962.59		0.05	359		37.34		8.625	554	74.02
7.000 - 7.249	7	$1,096,013.67		0.08	359		45.82		8.439	558	76.33
Total:	8,587	$1,353,114,411.66		100.00	359		39.16		7.639	602	80.63

DESCRIPTION OF THE GROUP I COLLATERAL

Next Rate Adjustment Date of the Adjustable-Rate Loans
NEXT RATE ADJUSTMENT DATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)		GROSS COUPON (%)		FICO		OLTV (%)
2007-02	2	$640,684.06		0.05	353	44.89	6.310		553		84.64
2007-03	7	$1,140,890.25		0.08	354	40.24	6.881		606		83.99
2007-04	12	$2,048,895.47		0.15	355	39.93	7.226		584		83.97
2007-05	17	$2,701,510.67		0.20	356	40.56	7.612		573		80.74
2007-06	73	$9,892,110.08		0.73	357	39.94	7.669		605		84.74
2007-07	487	$67,819,025.75		5.01	357	39.18	7.775		595		81.30
2007-08	4,455	$707,085,164.10		52.26	359	39.06	7.688		597		80.52
2007-09	726	$95,587,234.00		7.06	359	38.59	7.848		604		79.99
2008-03	3	$351,270.55		0.03	354	42.07	7.326		591		85.03
2008-04	6	$995,450.22		0.07	355	34.27	7.172		606		80.02
2008-06	25	$3,890,921.82		0.29	357	37.74	8.166		582		84.42
2008-07	226	$32,895,918.72		2.43	358	40.16	7.667		608		81.53
2008-08	2,409	$405,084,922.97		29.94	359	39.30	7.465		609		80.44
2008-09	139	$22,980,413.00		1.70	360	40.12	7.951		657		84.05
Total:	8,587	$1,353,114,411.66		100.00	359	39.16	7.639		602		80.63

Initial Periodic Rate Cap of the Adjustable-Rate Loans
INITIAL PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2.000	8,587	$1,353,114,411.66	100.00	359	39.16	7.639	602	80.63
Total:	8,587	$1,353,114,411.66	100.00	359	39.16	7.639	602	80.63

Periodic Rate Cap of the Adjustable-Rate Loans
PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1.000	8,587	$1,353,114,411.66	100.00	359	39.16	7.639	602	80.63
Total:	8,587	$1,353,114,411.66	100.00	359	39.16	7.639	602	80.63

Group II Mortgage Loan Statistics

The Group II Mortgage Loans consist of 4,103 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $1,059,803,022.79, after application of scheduled payments due on or before the Subsequent Cut-off Date whether or not received and application of all unscheduled payments of principal received prior to the Subsequent Cut-off Date, and subject to a permitted variance of plus or minus 5%. None of the Group II Mortgage Loans had a first Due Date prior to February 1, 2005 or after October 1, 2005, or will have a remaining term to stated maturity of less than 173 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Group II Mortgage Loan is September 1, 2035.

DESCRIPTION OF THE GROUP II COLLATERAL

Collateral Summary
Statistics given below are for the Mortgage Loans in the pool as of the Cut-off Date. Balances and percentages are based on the Cut-off Date scheduled balances of such Mortgage Loans (except in the case of Debt-to-Income and FICO, which are determined at origination).
	Summary Statistics		Range (if applicable)
Number of Mortgage Loans:	4,103
Aggregate Current Principal Balance:	$1,059,803,022.79		$21,591.77 - $849,303.25
Average Current Principal Balance:	$258,299.54
Aggregate Original Principal Balance:	$1,060,681,149.00		$21,600.00 - $850,000.00
Average Original Principal Balance:	$258,513.56
Fully Amortizing Mortgage Loans:	100.00%
1st Lien:	98.11%
Wtd. Avg. Gross Coupon:	7.203%		5.250% - 12.710%
Wtd. Avg. Original Term (months):	359		180 – 360
Wtd. Avg. Remaining Term (months):	358		173– 360
Wtd. Avg. Margin (ARM Loans Only):	5.798%		4.000% - 7.125%
Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.313%		11.250% - 17.200%
Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.313%		5.250% - 11.200%
Wtd. Avg. Original LTV:	81.28%		12.02% - 100.00%
Wtd. Avg. Borrower FICO:	636		500 – 813
Geographic Distribution (Top 5):	CA:	36.87%
	FL:	14.64%
	NY:	7.65%
	IL:	6.36%
	AZ:	4.27%

⁽¹⁾The loan-to-value(“OLTV”) of a first-lien mortgage at any given time is a fraction, expressed as a percentage, the numerator of which is the principal balance of the mortgage loan at the date of origination and the denominator of which is the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan. The OLTV of a second lien mortgage loan at any given time is a fraction, expressed as a percentage the numerator of which is (i) the sum of (a) the principal balance of such mortgage loan at the date of origination plus (b) the outstanding balance of the senior mortgage loan at the date of origination of such mortgage loan and the denominator of which is (ii) the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan.

DESCRIPTION OF THE GROUP II COLLATERAL

Collateral Type
COLLATERAL TYPE	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2YR/6 MO LIBOR	1,830		$494,886,136.41	46.70	359	39.56	7.448	612	83.31
2YR/6 MO LIBOR - 2YR IO	330		$95,339,468.93	9.00	359	40.29	7.075	690	78.88
2YR/6 MO LIBOR - 3YR IO	1		$144,000.00	0.01	359	41.00	7.200	656	80.00
2YR/6 MO LIBOR - 5YR IO	100		$27,684,742.23	2.61	359	40.65	7.064	688	80.00
3YR/6 MO LIBOR	729		$189,019,911.51	17.84	359	39.22	7.197	631	83.68
3YR/6 MO LIBOR - 3YR IO	140		$35,377,305.86	3.34	359	39.99	6.979	679	78.94
3YR/6 MO LIBOR - 5YR IO	27		$6,864,400.00	0.65	359	34.17	6.752	688	79.05
FIXED RATE	865		$184,748,103.66	17.43	355	39.14	6.803	655	75.86
FIXED RATE - 2YR IO	1		$258,400.00	0.02	359	37.00	7.500	721	80.00
FIXED RATE - 3YR IO	1		$420,000.00	0.04	359	44.00	6.000	631	77.78
FIXED RATE - 5YR IO	79		$25,060,554.19	2.36	359	38.40	6.439	680	77.43
Total:	4,103		$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28
Principal Balances at Origination
RANGE OF PRINCIPAL BALANCES AT ORIGINATION ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF ORIGINATION		% OF PRINCIPAL BALANCE AS OF ORIGINATION	REMAINING TERM TO MATURITY (months)*	DEBT-TO-INCOME (%)*	GROSS COUPON (%)*	FICO*	OLTV (%)*
0.01 - 25,000.00	15	$348,072.00		0.03	357	37.24	11.161	647	100.00
25,000.01 - 50,000.00	97	$3,485,400.00		0.33	355	39.76	10.976	661	99.99
50,000.01 - 100,000.00	472	$37,912,192.00		3.57	354	36.50	8.681	626	86.72
100,000.01 - 150,000.00	671	$83,930,891.00		7.91	358	35.73	7.631	640	82.60
150,000.01 - 200,000.00	579	$101,732,565.00		9.59	357	37.58	7.258	642	82.03
200,000.01 - 250,000.00	473	$106,376,773.00		10.03	358	38.73	7.273	644	82.32
250,000.01 - 300,000.00	362	$99,537,252.00		9.38	358	40.03	7.135	646	82.06
300,000.01 - 350,000.00	237	$76,727,551.00		7.23	359	39.33	7.084	648	83.53
350,000.01 - 400,000.00	405	$152,362,874.00		14.36	359	41.06	7.082	628	79.86
400,000.01 - 450,000.00	266	$113,395,576.00		10.69	359	41.28	7.062	631	79.51
450,000.01 - 500,000.00	216	$102,783,924.00		9.69	359	40.62	6.999	638	80.64
500,000.01 - 550,000.00	116	$60,735,111.00		5.73	358	40.27	6.813	644	79.66
550,000.01 - 600,000.00	91	$52,409,285.00		4.94	359	39.05	6.976	625	80.52
600,000.01 - 650,000.00	54	$33,799,176.00		3.19	356	39.32	7.140	611	82.19
650,000.01 - 700,000.00	21	$14,239,800.00		1.34	359	41.93	6.941	607	76.87
700,000.01 - 750,000.00	19	$13,820,207.00		1.30	359	39.61	6.934	629	73.09
750,000.01 >=	9	$7,084,500.00		0.67	359	43.90	6.723	626	72.47
Total:	4,103	$1,060,681,149.00		100.00	358	39.47	7.203	636	81.28

*Based on the original balances of the Mortgage Loans.

DESCRIPTION OF THE GROUP II COLLATERAL

Principal Balance as of the Cut-Off Date
RANGE OF PRINCIPAL BALANCES AS OF THE CUT-OFF DATE ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 25,000.00	16	$372,699.42	0.04	357	37.36	11.006	648	100.00
25,000.01 - 50,000.00	96	$3,455,965.42	0.33	355	39.77	10.991	661	99.99
50,000.01 - 100,000.00	473	$37,968,331.87	3.58	354	36.51	8.681	626	86.71
100,000.01 - 150,000.00	671	$83,873,653.65	7.91	358	35.73	7.631	640	82.60
150,000.01 - 200,000.00	580	$101,857,210.74	9.61	357	37.53	7.258	642	82.02
200,000.01 - 250,000.00	471	$105,906,863.80	9.99	358	38.79	7.271	644	82.33
250,000.01 - 300,000.00	362	$99,472,855.52	9.39	358	40.03	7.135	646	82.06
300,000.01 - 350,000.00	237	$76,672,491.58	7.23	359	39.33	7.084	648	83.53
350,000.01 - 400,000.00	405	$152,257,961.47	14.37	359	41.06	7.083	628	79.86
400,000.01 - 450,000.00	267	$113,760,036.94	10.73	359	41.27	7.064	631	79.56
450,000.01 - 500,000.00	215	$102,259,196.56	9.65	359	40.64	6.996	638	80.60
500,000.01 - 550,000.00	116	$60,686,586.21	5.73	358	40.27	6.814	644	79.66
550,000.01 - 600,000.00	91	$52,373,715.80	4.94	359	39.05	6.976	625	80.52
600,000.01 - 650,000.00	54	$33,765,630.06	3.19	356	39.32	7.141	611	82.19
650,000.01 - 700,000.00	21	$14,228,325.15	1.34	359	41.93	6.942	607	76.87
700,000.01 - 750,000.00	19	$13,809,988.75	1.30	359	39.61	6.935	629	73.09
750,000.01 >=	9	$7,081,509.85	0.67	359	43.90	6.724	626	72.47
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Remaining Term to Maturity
RANGE OF MONTHS REMAINING	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
121 - 180	23	$3,542,285.64	0.33	179	31.42	6.965	650	75.97
181 - 240	12	$2,267,310.30	0.21	239	42.83	6.482	672	73.21
301 - 360	4,068	$1,053,993,426.85	99.45	359	39.49	7.205	636	81.31
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

DESCRIPTION OF THE GROUP II COLLATERAL

Mortgage Rate
RANGE OF CURRENT MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
5.000 - 5.499	44	$14,888,197.79	1.40	359	36.95	5.362	659	77.85
5.500 - 5.999	378	$136,337,180.73	12.86	357	38.28	5.719	665	73.30
6.000 - 6.499	520	$155,459,752.19	14.67	358	40.25	6.243	663	78.68
6.500 - 6.999	763	$201,001,833.33	18.97	358	39.62	6.739	648	79.78
7.000 - 7.499	629	$162,486,054.50	15.33	358	39.15	7.233	640	81.38
7.500 - 7.999	613	$158,344,204.48	14.94	358	39.69	7.727	619	83.59
8.000 - 8.499	347	$94,480,261.32	8.91	359	39.82	8.215	600	86.74
8.500 - 8.999	293	$69,414,535.89	6.55	358	39.22	8.707	591	87.04
9.000 - 9.499	172	$32,639,459.80	3.08	359	38.64	9.223	595	88.46
9.500 - 9.999	70	$12,040,773.90	1.14	358	40.48	9.711	579	85.54
10.000 - 10.499	17	$1,956,030.60	0.18	359	38.74	10.306	604	83.91
10.500 - 10.999	99	$9,592,486.44	0.91	358	42.74	10.676	644	92.25
11.000 - 11.499	58	$5,058,279.78	0.48	358	43.73	11.213	631	87.63
11.500 - 11.999	71	$4,891,300.29	0.46	354	43.19	11.758	637	99.89
12.000 - 12.499	27	$1,136,726.17	0.11	356	40.47	12.162	632	99.98
12.500 - 12.999	2	$75,945.58	0.01	354	33.15	12.610	632	100.00
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Original Loan-to-Value Ratios(1)
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
<= 25.00	2	$597,432.91	0.06	359	17.62	5.826	767	13.24
25.01 - 30.00	1	$110,000.00	0.01	359	14.00	6.400	778	29.73
30.01 - 35.00	5	$544,489.85	0.05	336	31.87	7.577	641	34.25
35.01 - 40.00	3	$302,060.47	0.03	278	39.74	6.710	623	39.33
40.01 - 45.00	5	$808,393.36	0.08	345	35.91	6.129	599	43.74
45.01 - 50.00	17	$4,670,343.88	0.44	359	36.05	7.107	624	48.11
50.01 - 55.00	30	$9,134,129.90	0.86	356	34.60	6.464	654	52.67
55.01 - 60.00	55	$17,093,897.11	1.61	356	41.30	6.524	625	58.16
60.01 - 65.00	77	$28,159,242.53	2.66	356	36.80	6.355	625	63.47
65.01 - 70.00	123	$42,351,429.48	4.00	359	39.94	6.891	610	68.57
70.01 - 75.00	188	$69,515,946.76	6.56	357	42.09	6.902	606	73.88
75.01 - 80.00	2,130	$548,929,798.08	51.80	358	39.75	6.825	657	79.84
80.01 - 85.00	184	$52,935,397.06	4.99	358	37.48	7.287	601	84.25
85.01 - 90.00	605	$172,111,774.03	16.24	359	39.17	7.912	599	89.85
90.01 - 95.00	379	$92,471,562.44	8.73	359	38.28	8.120	635	94.92
95.01 - 100.00	299	$20,067,124.93	1.89	356	41.60	10.913	669	99.94
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

DESCRIPTION OF THE GROUP II COLLATERAL

FICO Score at Origination
RANGE OF FICO SCORES	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
500 - 519	108	$29,284,702.42	2.76	359	39.58	7.942	509	78.39
520 - 539	172	$44,027,334.39	4.15	358	41.58	8.080	530	80.63
540 - 559	225	$65,626,477.06	6.19	358	39.82	7.870	550	81.66
560 - 579	221	$62,092,734.57	5.86	358	40.44	7.985	569	81.60
580 - 599	288	$85,738,866.72	8.09	358	39.18	7.439	590	84.00
600 - 619	475	$133,665,411.97	12.61	358	39.81	7.065	609	82.72
620 - 639	652	$148,062,937.54	13.97	358	39.05	7.192	629	80.82
640 - 659	526	$122,181,733.98	11.53	359	39.73	7.110	650	81.03
660 - 679	419	$106,285,566.15	10.03	357	39.32	6.920	668	80.97
680 - 699	357	$87,798,972.71	8.28	359	39.00	6.811	689	80.62
700 - 719	250	$62,517,262.99	5.90	357	39.73	6.928	709	81.33
720 - 739	163	$45,006,996.81	4.25	359	38.12	6.850	729	81.36
740 - 759	124	$33,235,855.69	3.14	353	38.67	6.696	749	80.01
760 - 779	69	$17,964,880.49	1.70	358	40.27	6.415	769	79.54
780 - 799	41	$11,752,291.74	1.11	359	36.10	6.553	787	78.40
800 - 819	13	$4,560,997.56	0.43	359	37.02	6.026	804	65.75
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Debt-to-Income Ratio
RANGE OF DEBT-TO-INCOME RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 20.00	232	$57,023,675.95	5.38	356	12.81	6.992	636	80.03
20.01 - 25.00	206	$43,158,085.15	4.07	357	23.21	7.197	638	81.58
25.01 - 30.00	313	$66,854,060.29	6.31	358	28.07	7.191	637	81.04
30.01 - 35.00	530	$121,239,274.18	11.44	358	33.15	7.122	643	80.68
35.01 - 40.00	717	$176,645,627.51	16.67	359	38.23	7.243	642	81.88
40.01 - 45.00	957	$250,763,958.74	23.66	357	43.09	7.254	639	81.86
45.01 - 50.00	1,079	$316,810,356.24	29.89	358	48.02	7.244	632	81.88
50.01 - 55.00	69	$27,307,984.73	2.58	359	52.59	6.828	599	70.37
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

DESCRIPTION OF THE GROUP II COLLATERAL

Geographic Distribution
STATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
CA	1,075	$390,745,289.59	36.87	358	41.26	6.971	638	78.83
FL	730	$155,140,236.54	14.64	358	38.30	7.349	641	83.80
NY	226	$81,090,952.47	7.65	358	38.86	6.997	640	81.21
IL	335	$67,359,035.19	6.36	359	39.09	7.418	646	83.63
AZ	224	$45,304,683.94	4.27	359	37.85	7.518	642	82.75
TX	232	$39,052,974.54	3.68	356	36.12	7.470	626	82.41
NJ	117	$37,278,110.73	3.52	359	40.04	7.342	628	79.79
NV	130	$35,606,081.92	3.36	359	38.52	7.195	647	81.77
MD	97	$30,027,806.13	2.83	359	39.23	7.209	625	81.26
MA	93	$25,138,137.88	2.37	359	39.46	7.118	649	82.11
WA	83	$21,480,385.98	2.03	357	39.53	7.093	637	82.09
GA	76	$13,396,621.10	1.26	358	36.71	7.456	636	84.28
MI	86	$12,246,265.73	1.16	359	37.62	7.910	605	83.98
UT	46	$8,248,229.57	0.78	356	36.47	7.412	628	82.85
CO	32	$7,570,752.10	0.71	359	39.26	6.979	621	83.30
OH	61	$7,499,045.71	0.71	353	39.11	7.823	602	85.39
CT	22	$7,119,178.29	0.67	359	39.48	7.862	607	85.34
HI	13	$6,684,207.32	0.63	359	42.46	5.948	674	77.79
PA	37	$6,681,694.87	0.63	355	38.23	7.974	597	82.63
MO	45	$6,611,486.25	0.62	355	38.04	7.859	611	84.79
MN	23	$5,525,333.17	0.52	358	38.30	7.685	628	84.42
RI	22	$5,229,516.39	0.49	359	40.29	7.454	643	81.83
NM	33	$5,140,409.20	0.49	359	36.84	7.249	627	83.09
WI	35	$4,949,855.65	0.47	359	40.01	7.848	619	84.16
NC	29	$4,704,225.17	0.44	359	39.02	7.308	615	79.27
OK	31	$4,325,510.81	0.41	352	38.05	7.856	623	84.10
OR	11	$3,219,713.19	0.30	359	41.14	6.758	640	81.59
IN	27	$3,069,743.27	0.29	353	32.11	7.650	610	84.34
TN	19	$2,147,422.81	0.20	359	33.89	8.433	573	88.20
IA	17	$1,911,180.41	0.18	354	32.22	7.212	641	81.53
KS	13	$1,801,986.41	0.17	355	31.77	7.965	586	86.64
SC	13	$1,606,840.68	0.15	359	33.16	7.613	583	85.14
NE	8	$1,606,163.31	0.15	359	39.00	7.977	594	83.64
ME	9	$1,450,504.35	0.14	359	41.38	7.644	603	84.53
AL	9	$1,397,648.17	0.13	359	28.95	8.322	610	81.96
KY	10	$1,387,338.79	0.13	359	38.54	7.875	622	83.48
NH	5	$1,199,418.52	0.11	359	32.73	7.923	641	87.24
AK	6	$1,098,637.24	0.10	359	43.10	6.929	645	84.08
DE	5	$698,657.32	0.07	344	34.66	6.919	673	85.02
VT	2	$664,812.24	0.06	359	33.09	8.380	561	90.00
MS	5	$559,029.48	0.05	360	30.65	8.016	581	82.96
ND	4	$531,784.65	0.05	359	41.02	7.686	643	87.85
ID	2	$478,694.50	0.05	359	33.61	6.899	617	85.43
AR	2	$350,019.17	0.03	359	36.36	8.649	578	87.10
LA	2	$287,402.04	0.03	358	22.55	7.320	626	83.19
SD	1	$180,000.00	0.02	360	26.00	7.800	559	90.00
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

DESCRIPTION OF THE GROUP II COLLATERAL

Occupancy Status
OCCUPANCY STATUS*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
OWNER OCCUPIED	3,981	$1,030,473,998.33	97.23	358	39.75	7.184	636	81.21
NON-OWNER OCCUPIED	99	$22,784,175.33	2.15	357	27.71	8.009	661	83.79
SECOND HOME	23	$6,544,849.13	0.62	359	36.32	7.329	619	83.24
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

*Based on mortgagor representation at origination.

Documentation Type
INCOME DOCUMENTATION	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Full Doc	1,751	$466,374,107.10	44.01	358	38.40	6.773	623	79.70
Limited Doc	253	$63,816,188.80	6.02	359	35.90	7.164	613	82.53
Stated Doc	2,099	$529,612,726.89	49.97	359	40.85	7.586	651	82.51
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Loan Purpose
PURPOSE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
PURCHASE	3,072	$705,245,745.63	66.54	358	39.18	7.288	650	83.48
REFI-CASH OUT**	949	$327,587,106.34	30.91	357	40.11	7.043	606	76.98
REFI-NO CASHOUT***	82	$26,970,170.82	2.54	358	39.52	6.914	640	75.92
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

** Cash proceeds to the borrower inclusive of debt consolidation payments exceed 2% or $2,000 of the original principal balance of the related loan. Also includes all home equity loans originated in Texas with any cash proceeds.

*** Cash proceeds to the borrower inclusive of debt consolidation payments do not exceed 2% or $2,000 of the original principal balance of the related loan. Excludes home equity loans originated in Texas with any cash proceeds.

DESCRIPTION OF THE GROUP II COLLATERAL

Credit Grade
RISK CATEGORY*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1	3,567	$886,162,806.83	83.62	358	39.29	7.099	649	81.61
2	325	$106,523,555.51	10.05	358	39.68	7.463	583	82.16
3	120	$40,172,660.83	3.79	358	41.54	7.818	561	79.14
4	65	$19,333,953.05	1.82	356	40.92	8.224	559	72.09
5	26	$7,610,046.57	0.72	359	43.78	9.808	558	64.63
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Property Type
PROPERTY TYPE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
SFR	2,881	$763,918,649.19	72.08	358	39.79	7.175	634	80.93
PUD	653	$172,074,719.64	16.24	357	39.02	7.254	635	81.86
2-4 UNITS	232	$60,547,532.84	5.71	358	38.23	7.251	656	83.11
CONDO	317	$59,217,308.40	5.59	359	38.09	7.368	646	82.08
PUD-ATTACH	18	$3,233,428.64	0.31	352	37.98	7.076	657	82.51
SFR-ATTACH	2	$811,384.08	0.08	359	40.38	7.443	606	80.00
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Prepayment Charge Term
PREPAYMENT CHARGE TERM AT ORIGINATION (MONTHS)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
No Prepay	1,599	$383,310,062.22	36.17	359	39.31	7.621	641	82.96
12	235	$72,604,929.58	6.85	358	39.06	7.073	642	79.44
24	1,570	$407,028,543.30	38.41	359	39.94	7.224	622	82.47
36	699	$196,859,487.69	18.58	356	38.98	6.393	655	76.21
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

Conforming Balances
CONFORMING BALANCE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Conforming Balance	2,855	$523,700,687.49	49.41	358	38.21	7.316	642	82.49
Non-Conforming Balance	1,248	$536,102,335.30	50.59	359	40.71	7.092	630	80.10
Total:	4,103	$1,059,803,022.79	100.00	358	39.47	7.203	636	81.28

DESCRIPTION OF THE GROUP II COLLATERAL

Maximum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MAXIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
11.000 - 11.499	41	$13,224,775.89	1.56	359	37.33	5.353	654	77.82
11.500 - 11.999	165	$49,579,628.07	5.84	359	37.74	5.754	643	77.42
12.000 - 12.499	395	$114,809,765.30	13.52	359	40.37	6.253	668	79.80
12.500 - 12.999	643	$172,032,898.78	20.26	359	39.98	6.744	650	80.60
13.000 - 13.499	559	$149,271,439.52	17.58	359	39.16	7.236	640	81.77
13.500 - 13.999	564	$148,149,586.80	17.44	359	39.61	7.731	619	84.05
14.000 - 14.499	323	$90,968,004.38	10.71	359	39.89	8.214	600	87.10
14.500 - 14.999	267	$66,629,023.14	7.85	359	39.32	8.709	592	87.36
15.000 - 15.499	128	$29,417,384.53	3.46	359	38.91	9.222	585	87.77
15.500 - 15.999	49	$10,278,649.19	1.21	359	41.09	9.715	570	85.48
16.000 - 16.499	7	$1,313,772.98	0.15	360	39.51	10.380	588	78.86
16.500 - 16.999	14	$3,038,426.65	0.36	359	41.55	10.631	546	76.48
17.000 - 17.499	2	$602,609.71	0.07	359	46.64	11.200	552	58.81
Total:	3,157	$849,315,964.94	100.00	359	39.58	7.313	631	82.57

Minimum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MINIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS			PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO	OLTV (%)
5.000 - 5.499		41	$13,224,775.89		1.56	359	37.33		5.353	654		77.82
5.500 - 5.999		165	$49,579,628.07		5.84	359	37.74		5.754	643		77.42
6.000 - 6.499		395	$114,809,765.30		13.52	359	40.37		6.253	668		79.80
6.500 - 6.999		643	$172,032,898.78		20.26	359	39.98		6.744	650		80.60
7.000 - 7.499		559	$149,271,439.52		17.58	359	39.16		7.236	640		81.77
7.500 - 7.999		564	$148,149,586.80		17.44	359	39.61		7.731	619		84.05
8.000 - 8.499		323	$90,968,004.38		10.71	359	39.89		8.214	600		87.10
8.500 - 8.999		267	$66,629,023.14		7.85	359	39.32		8.709	592		87.36
9.000 - 9.499		128	$29,417,384.53		3.46	359	38.91		9.222	585		87.77
9.500 - 9.999		49	$10,278,649.19		1.21	359	41.09		9.715	570		85.48
10.000 - 10.499		7	$1,313,772.98		0.15	360	39.51		10.380	588		78.86
10.500 - 10.999		14	$3,038,426.65		0.36	359	41.55		10.631	546		76.48
11.000 - 11.499		2	$602,609.71		0.07	359	46.64		11.200	552		58.81
Total:		3,157	$849,315,964.94		100.00	359	39.58		7.313	631		82.57

Gross Margins of the Adjustable-Rate Loans
RANGE OF GROSS MARGINS (%)	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO		OLTV (%)
4.000 - 4.249	364	$85,515,809.41		10.07	359		39.11		7.272	647	83.39
4.500 - 4.749	3	$711,941.74		0.08	359		42.12		8.197	579	88.47
6.000 - 6.249	2,787	$762,442,132.43		89.77	359		39.63		7.316	629	82.48
6.500 - 6.749	2	$486,208.05		0.06	359		45.80		7.669	651	80.00
7.000 - 7.249	1	$159,873.31		0.02	359		20.00		7.175	664	80.00
Total:	3,157	$849,315,964.94		100.00	359		39.58		7.313	631	82.57

DESCRIPTION OF THE GROUP II COLLATERAL

Next Rate Adjustment Date of the Adjustable-Rate Loans
NEXT RATE ADJUSTMENT DATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)		GROSS COUPON (%)		FICO		OLTV (%)
2007-04	5	$1,869,718.21		0.22	355	31.27	7.042		644		85.52
2007-05	6	$2,430,896.09		0.29	356	47.50	6.744		661		80.00
2007-06	27	$7,335,193.71		0.86	357	38.54	7.238		620		77.36
2007-07	170	$44,255,641.60		5.21	358	38.85	7.320		636		83.78
2007-08	1,722	$482,005,355.96		56.75	359	39.79	7.365		625		82.60
2007-09	331	$80,157,542.00		9.44	360	39.89	7.493		640		81.52
2008-03	1	$397,159.23		0.05	354	47.00	7.400		625		95.00
2008-04	3	$1,156,541.95		0.14	355	28.45	6.612		589		84.73
2008-05	1	$198,340.65		0.02	356	29.00	6.130		680		80.00
2008-06	7	$2,227,671.00		0.26	357	39.55	7.721		627		89.49
2008-07	45	$11,524,138.76		1.36	358	39.55	7.045		617		81.44
2008-08	704	$192,076,371.78		22.62	359	39.20	7.126		642		82.72
2008-09	135	$23,681,394.00		2.79	360	39.38	7.381		640		83.36
Total:	3,157	$849,315,964.94		100.00	359	39.58	7.313		631		82.57

Initial Periodic Rate Cap of the Adjustable-Rate Loans
INITIAL PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2.000	3,157	$849,315,964.94	100.00	359	39.58	7.313	631	82.57
Total:	3,157	$849,315,964.94	100.00	359	39.58	7.313	631	82.57

Periodic Rate Cap of the Adjustable-Rate Loans
PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1.000	3,157	$849,315,964.94	100.00	359	39.58	7.313	631	82.57
Total:	3,157	$849,315,964.94	100.00	359	39.58	7.313	631	82.57

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Collateral Summary
Statistics given below are for the Mortgage Loans in the pool as of the Cut-off Date. Balances and percentages are based on the Cut-off Date scheduled balances of such Mortgage Loans (except in the case of Debt-to-Income and FICO, which are determined at origination).
	Summary Statistics		Range (if applicable)
Number of Mortgage Loans:	1,162
Aggregate Current Principal Balance:	$276,401,431.77
Average Current Principal Balance:	$237,866.98		$64,000.00 – $800,000.00
Aggregate Original Principal Balance:	$276,508,120.00
Average Original Principal Balance:	$237,958.80		$64,000.00 – $800,000.00
Fully Amortizing Mortgage Loans:	100.00%
1st Lien:	100.00%
Wtd. Avg. Gross Coupon:	6.864%		5.200% - 10.200%
Wtd. Avg. Original Term (months):	359		180 – 360
Wtd. Avg. Remaining Term (months):	358		179 – 360
Wtd. Avg. Margin (ARM Loans Only):	5.818%		4.000% - 6.550%
Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	12.959%		11.200% - 16.200%
Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	6.959%		5.200% - 10.200%
Wtd. Avg. Original LTV:	77.44%		29.52% - 95.00%
Wtd. Avg. Borrower FICO:	683		603 - 807
Geographic Distribution (Top 5):	CA:	36.14%
	FL:	11.09%
	NV:	7.80%
	AZ:	7.17%
	IL:	6.22%

⁽¹⁾The loan-to-value(“OLTV”) of a first-lien mortgage at any given time is a fraction, expressed as a percentage, the numerator of which is the principal balance of the mortgage loan at the date of origination and the denominator of which is the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan. The OLTV of a second lien mortgage loan at any given time is a fraction, expressed as a percentage the numerator of which is (i) the sum of (a) the principal balance of such mortgage loan at the date of origination plus (b) the outstanding balance of the senior mortgage loan at the date of origination of such mortgage loan and the denominator of which is (ii) the lesser of the sales price of the related mortgage property and its appraised value determined in an appraisal obtained by the originator at origination of the mortgage loan.

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Collateral Type
COLLATERAL TYPE	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2YR/6 MO LIBOR - 2YR IO	499		$123,679,730.53	44.75	359	40.27	7.020	688	77.59
2YR/6 MO LIBOR - 3YR IO	2		$258,300.00	0.09	359	35.25	7.897	645	84.43
2YR/6 MO LIBOR - 5YR IO	133		$32,702,643.29	11.83	359	40.70	7.087	685	79.55
3YR/6 MO LIBOR - 3YR IO	301		$63,928,834.87	23.13	358	40.20	6.815	677	76.93
3YR/6 MO LIBOR - 5YR IO	49		$10,707,696.00	3.87	359	35.73	6.698	683	78.68
FIXED RATE - 2YR IO	1		$258,400.00	0.09	359	37.00	7.500	721	80.00
FIXED RATE - 3YR IO	4		$1,076,000.00	0.39	359	47.21	6.385	654	79.13
FIXED RATE - 5YR IO	173		$43,789,827.08	15.84	357	39.26	6.373	674	75.75
Total:	1,162		$276,401,431.77	100.00	358	39.99	6.864	683	77.44
Principal Balances at Origination
RANGE OF PRINCIPAL BALANCES AT ORIGINATION ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF ORIGINATION		% OF PRINCIPAL BALANCE AS OF ORIGINATION	REMAINING TERM TO MATURITY (months)*	DEBT-TO-INCOME (%)*	GROSS COUPON (%)*	FICO*	OLTV (%)*
50,000.01 - 100,000.00	73	$6,412,220.00		2.32	356	34.65	7.052	667	75.78
100,000.01 - 150,000.00	238	$30,365,129.00		10.98	359	38.39	7.038	672	78.10
150,000.01 - 200,000.00	251	$43,971,919.00		15.90	358	39.16	6.864	679	77.50
200,000.01 - 250,000.00	179	$39,961,863.00		14.45	356	40.08	6.953	679	77.09
250,000.01 - 300,000.00	136	$37,395,323.00		13.52	359	39.86	6.707	682	77.03
300,000.01 - 350,000.00	71	$22,920,665.00		8.29	359	40.15	6.728	680	76.41
350,000.01 - 400,000.00	78	$29,102,656.00		10.53	359	40.81	6.888	693	77.44
400,000.01 - 450,000.00	53	$22,643,579.00		8.19	359	42.07	6.994	690	77.78
450,000.01 - 500,000.00	41	$19,570,155.00		7.08	359	40.42	6.902	695	78.91
500,000.01 - 550,000.00	18	$9,425,261.00		3.41	359	43.95	6.606	698	78.81
550,000.01 - 600,000.00	17	$9,866,850.00		3.57	359	38.36	6.800	671	78.63
600,000.01 - 650,000.00	2	$1,241,000.00		0.45	359	40.42	6.852	705	77.55
650,000.01 - 700,000.00	2	$1,329,500.00		0.48	359	44.48	5.737	636	72.10
700,000.01 - 750,000.00	1	$750,000.00		0.27	357	41.00	7.500	672	60.00
750,000.01 >=	2	$1,552,000.00		0.56	359	45.52	6.153	718	77.12
Total:	1,162	$276,508,120.00		100.00	358	39.99	6.865	683	77.44

*Based on the original balances of the Mortgage Loans.

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Principal Balance as of the Cut-Off Date
RANGE OF PRINCIPAL BALANCES AS OF THE CUT-OFF DATE ($)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
50,000.01 - 100,000.00	74	$6,511,990.61	2.36	356	34.66	7.074	667	75.85
100,000.01 - 150,000.00	238	$30,364,224.49	10.99	359	38.39	7.038	672	78.10
150,000.01 - 200,000.00	251	$43,971,061.31	15.91	358	39.16	6.864	679	77.50
200,000.01 - 250,000.00	178	$39,759,332.88	14.38	356	40.10	6.945	679	77.07
250,000.01 - 300,000.00	136	$37,394,939.06	13.53	359	39.86	6.707	682	77.03
300,000.01 - 350,000.00	71	$22,920,548.82	8.29	359	40.15	6.728	680	76.41
350,000.01 - 400,000.00	78	$29,102,091.95	10.53	359	40.81	6.888	693	77.44
400,000.01 - 450,000.00	53	$22,643,413.74	8.19	359	42.07	6.994	690	77.78
450,000.01 - 500,000.00	41	$19,569,620.23	7.08	359	40.42	6.902	695	78.91
500,000.01 - 550,000.00	18	$9,425,261.00	3.41	359	43.95	6.606	698	78.81
550,000.01 - 600,000.00	17	$9,866,849.99	3.57	359	38.36	6.800	671	78.63
600,000.01 - 650,000.00	2	$1,240,602.71	0.45	359	40.42	6.852	705	77.55
650,000.01 - 700,000.00	2	$1,329,500.00	0.48	359	44.48	5.737	636	72.10
700,000.01 - 750,000.00	1	$749,994.98	0.27	357	41.00	7.500	672	60.00
750,000.01 >=	2	$1,552,000.00	0.56	359	45.52	6.153	718	77.12
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Remaining Term to Maturity
RANGE OF MONTHS REMAINING	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
121 - 180	5	$917,027.00	0.33	179	31.36	6.428	688	68.90
181 - 240	2	$342,000.00	0.12	239	42.92	7.099	643	59.89
301 - 360	1,155	$275,142,404.77	99.54	359	40.01	6.866	683	77.49
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Mortgage Rate
RANGE OF CURRENT MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
5.000 - 5.499	12	$3,274,050.00	1.18	359	35.01	5.375	693	63.64
5.500 - 5.999	119	$31,471,885.63	11.39	357	38.84	5.772	684	71.00
6.000 - 6.499	211	$53,198,040.87	19.25	358	39.79	6.266	697	76.11
6.500 - 6.999	327	$764,75,249.37	27.67	358	39.57	6.762	681	78.37
7.000 - 7.499	244	$55,915,455.10	20.23	359	40.50	7.235	682	79.82
7.500 - 7.999	172	$39,609,462.97	14.33	359	41.70	7.691	671	79.46
8.000 - 8.499	51	$10,993,439.50	3.98	359	40.57	8.187	668	79.80
8.500 - 8.999	21	$4,091,598.33	1.48	359	39.95	8.735	657	78.06
9.000 - 9.499	3	$944,800.00	0.34	344	32.08	9.045	655	80.00
9.500 - 9.999	1	$360,000.00	0.13	359	40.00	9.600	642	80.00
10.000 - 10.499	1	$67,450.00	0.02	360	38.00	10.200	631	95.00
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Original Loan-to-Value Ratios(1)
RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
25.01 - 30.00	2	$265,000.00	0.10	359	19.85	6.049	716	29.61
30.01 - 35.00	3	$450,000.00	0.16	360	23.82	7.664	632	34.62
35.01 - 40.00	4	$554,500.00	0.20	359	31.87	5.822	679	38.60
40.01 - 45.00	4	$1,078,300.00	0.39	358	39.80	5.691	627	42.61
45.01 - 50.00	7	$1,410,973.00	0.51	318	44.31	6.015	659	48.21
50.01 - 55.00	18	$3,837,124.45	1.39	359	39.38	6.053	686	52.57
55.01 - 60.00	25	$5,560,294.98	2.01	359	38.79	6.307	667	58.16
60.01 - 65.00	37	$10,058,273.32	3.64	354	38.22	5.955	669	63.35
65.01 - 70.00	41	$10,867,293.66	3.93	359	37.28	6.499	655	68.27
70.01 - 75.00	49	$13,580,892.14	4.91	359	39.95	6.341	668	73.78
75.01 - 80.00	938	$221,543,674.43	80.15	359	40.46	6.997	686	79.93
80.01 - 85.00	17	$4,107,719.96	1.49	358	31.65	6.694	670	84.74
85.01 - 90.00	11	$1,993,935.83	0.72	359	39.89	6.939	669	90.00
90.01 - 95.00	6	$1,093,450.00	0.40	359	38.91	7.378	707	95.00
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

FICO Score at Origination
RANGE OF FICO SCORES	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
600 - 619	2	$705,000.00	0.26	358	37.21	5.613	604	52.69
620 - 639	271	$56,699,270.87	20.51	358	40.58	7.039	629	76.06
640 - 659	185	$43,406,696.09	15.70	359	40.10	6.960	650	77.09
660 - 679	192	$46,753,973.79	16.92	358	39.04	6.902	668	77.07
680 - 699	168	$40,288,176.20	14.58	359	39.85	6.704	689	77.55
700 - 719	120	$29,020,272.20	10.50	358	41.06	6.854	709	78.76
720 - 739	93	$25,054,333.61	9.06	359	40.86	6.899	730	79.44
740 - 759	55	$14,034,051.00	5.08	356	39.70	6.660	748	79.17
760 - 779	37	$9,090,402.40	3.29	359	39.70	6.564	770	78.62
780 - 799	30	$8,773,575.61	3.17	359	36.36	6.621	788	78.21
800 - 819	9	$2,575,680.00	0.93	359	39.86	6.370	803	74.55
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Debt-to-Income Ratio
RANGE OF DEBT-TO-INCOME RATIOS (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
0.01 - 20.00	41	$8,274,202.78	2.99	359	13.58	6.431	685	74.75
20.01 - 25.00	48	$11,233,228.00	4.06	355	23.32	6.716	685	75.63
25.01 - 30.00	74	$13,612,386.98	4.92	352	28.11	6.859	685	76.14
30.01 - 35.00	151	$34,280,408.94	12.40	359	33.44	6.841	690	76.67
35.01 - 40.00	215	$49,201,995.58	17.80	359	37.99	6.985	678	78.25
40.01 - 45.00	322	$78,144,754.05	28.27	359	43.20	6.847	683	77.87
45.01 - 50.00	311	$81,654,455.44	29.54	358	47.83	6.883	681	77.59
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Geographic Distribution
STATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
CA	297	$99,894,887.84	36.14	358	41.44	6.692	690	75.77
FL	147	$30,650,667.63	11.09	358	38.10	7.112	679	78.97
NV	87	$21,567,217.34	7.80	359	38.82	6.937	683	79.07
AZ	115	$19,831,340.76	7.17	357	39.73	7.046	681	78.25
IL	89	$17,194,547.60	6.22	359	39.70	7.044	684	79.32
MD	50	$12,028,010.19	4.35	359	40.49	6.929	678	78.82
NY	32	$10,220,939.00	3.70	359	36.94	6.513	668	72.37
GA	49	$8,234,926.68	2.98	359	38.77	7.004	664	80.15
WA	31	$7,406,920.00	2.68	359	40.76	6.829	690	78.39
MN	25	$5,398,667.99	1.95	359	42.02	7.448	677	79.95
MA	21	$5,114,572.00	1.85	359	40.24	6.875	690	78.84
CO	28	$4,775,534.99	1.73	356	39.64	6.670	690	79.90
HI	11	$4,557,984.01	1.65	359	41.25	6.210	715	74.46
UT	27	$4,458,399.00	1.61	359	39.08	7.031	669	79.96
TX	25	$3,922,123.97	1.42	359	37.55	6.824	673	80.21
NJ	12	$3,253,720.00	1.18	360	33.75	6.553	657	68.39
MI	21	$2,952,514.00	1.07	359	41.29	7.197	652	80.46
MO	11	$1,876,030.25	0.68	359	38.84	7.574	643	77.04
WI	11	$1,867,960.00	0.68	359	38.42	7.353	672	79.07
NC	12	$1,721,960.00	0.62	359	37.71	6.729	663	79.13
OR	7	$1,505,840.00	0.54	359	42.59	6.947	652	80.00
NM	10	$1,366,725.20	0.49	359	36.51	7.163	675	80.00
RI	6	$1,119,200.00	0.40	359	43.62	7.134	680	80.00
NH	3	$638,240.00	0.23	359	44.69	7.704	680	80.00
CT	2	$600,000.00	0.22	360	41.33	7.700	658	68.15
ND	5	$560,164.00	0.20	359	40.13	7.201	668	80.00
OH	5	$519,336.61	0.19	358	29.01	6.235	663	80.43
KS	3	$407,992.00	0.15	359	39.20	7.032	659	80.00
IA	3	$398,080.00	0.14	360	37.03	5.985	715	80.00
OK	3	$358,080.00	0.13	359	38.61	7.048	689	80.00
AK	1	$296,000.00	0.11	359	46.00	6.900	692	80.00
KY	2	$289,520.00	0.10	358	42.63	7.517	663	80.00
NE	3	$272,000.00	0.10	359	36.26	7.454	656	80.00
WY	2	$252,799.71	0.09	359	39.42	6.496	649	80.00
IN	2	$226,311.00	0.08	359	40.08	6.961	693	80.00
MS	1	$187,500.00	0.07	359	35.00	6.100	664	69.44
DE	1	$175,600.00	0.06	360	42.00	5.900	776	80.00
ME	1	$165,520.00	0.06	359	34.00	7.150	631	80.00
ID	1	$133,600.00	0.05	359	47.00	6.125	660	80.00
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Occupancy Status
OCCUPANCY STATUS*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
OWNER OCCUPIED	1,151	$274,800,181.77	99.42	358	40.00	6.865	683	77.45
SECOND HOME	11	$1,601,250.00	0.58	359	38.88	6.709	687	74.74
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

*Based on mortgagor representation at origination.

Documentation Type
INCOME DOCUMENTATION	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
FULL	410	$89,951,113.60	32.54	358	38.46	6.309	677	76.21
LIMITED	26	$5,820,978.00	2.11	359	35.42	6.864	682	79.88
STATED	726	$180,629,340.17	65.35	359	40.90	7.141	685	77.97
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Loan Purpose
PURPOSE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
PURCHASE	848	$203,550,018.76	73.64	359	40.45	7.020	690	79.81
REFI-CASH OUT**	246	$59,491,052.34	21.52	357	38.31	6.390	663	69.29
REFI-NO CASHOUT***	68	$13,360,360.67	4.83	357	40.39	6.599	658	77.58
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

** Cash proceeds to the borrower inclusive of debt consolidation payments exceed 2% or $2,000 of the original principal balance of the related loan. Also includes all home equity loans originated in Texas with any cash proceeds.

*** Cash proceeds to the borrower inclusive of debt consolidation payments do not exceed 2% or $2,000 of the original principal balance of the related loan. Excludes home equity loans originated in Texas with any cash proceeds.

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Credit Grade
RISK CATEGORY*	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1	1,120	$265,863,011.78	96.19	358	40.10	6.878	684	77.74
2	42	$10,538,419.99	3.81	359	37.30	6.511	647	69.76
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Property Type
PROPERTY TYPE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
SFR	889	$211,214,260.37	76.42	358	40.16	6.840	681	77.02
PUD	198	$49,691,494.40	17.98	358	39.84	6.978	682	79.18
CONDO	38	$7,453,634.14	2.70	359	36.23	6.816	707	77.78
2-4 UNITS	24	$5,751,190.58	2.08	352	39.31	6.799	690	76.04
PUD-ATTACH	13	$2,290,852.28	0.83	359	41.48	7.021	703	79.97
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Prepayment Charge Term
PREPAYMENT CHARGE TERM AT ORIGINATION (MONTHS)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
No Prepayment Penalty	418	$99,172,479.80	35.88	359	39.66	7.180	682	78.31
12	70	$18,652,484.00	6.75	359	39.45	6.953	682	77.59
24	415	$96,567,531.37	34.94	359	40.59	6.835	685	77.69
36	259	$62,008,936.60	22.43	357	39.75	6.379	679	75.60
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

Conforming Balances
CONFORMING BALANCE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
Conforming	969	$189,374,731.12	68.51	358	39.41	6.863	679	77.23
Non-Conforming	193	$87,026,700.65	31.49	359	41.25	6.867	690	77.89
Total:	1,162	$276,401,431.77	100.00	358	39.99	6.864	683	77.44

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Maximum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MAXIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
11.000 - 11.499	12	$3,274,050.00	1.42	359	35.01	5.375	693	63.64
11.500 - 11.999	68	$15,237,817.45	6.59	359	38.20	5.773	689	70.57
12.000 - 12.499	160	$40,389,553.38	17.46	359	40.25	6.279	706	75.72
12.500 - 12.999	284	$67,276,172.54	29.09	358	39.55	6.763	682	78.41
13.000 - 13.499	227	$52,730,264.10	22.80	359	40.49	7.238	683	79.75
13.500 - 13.999	160	$36,899,942.97	15.95	359	41.61	7.690	671	79.40
14.000 - 14.499	49	$10,465,550.25	4.53	359	40.77	8.189	669	79.79
14.500 - 14.999	20	$3,991,604.00	1.73	359	40.07	8.740	657	78.01
15.000 - 15.499	3	$944,800.00	0.41	344	32.08	9.045	655	80.00
16.000 - 16.499	1	$67,450.00	0.03	360	38.00	10.200	631	95.00
Total:	984	$231,277,204.69	100.00	359	40.10	6.959	684	77.75

Minimum Mortgage Rates of the Adjustable-Rate Loans
RANGE OF MINIMUM MORTGAGE RATES (%)	NUMBER OF MORTGAGE LOANS			PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO	OLTV (%)
5.000 - 5.499		12	$3,274,050.00		1.42	359	35.01		5.375	693		63.64
5.500 - 5.999		68	$15,237,817.45		6.59	359	38.20		5.773	689		70.57
6.000 - 6.499		160	$40,389,553.38		17.46	359	40.25		6.279	706		75.72
6.500 - 6.999		284	$67,276,172.54		29.09	358	39.55		6.763	682		78.41
7.000 - 7.499		227	$52,730,264.10		22.80	359	40.49		7.238	683		79.75
7.500 - 7.999		160	$36,899,942.97		15.95	359	41.61		7.690	671		79.40
8.000 - 8.499		49	$10,465,550.25		4.53	359	40.77		8.189	669		79.79
8.500 - 8.999		20	$3,991,604.00		1.73	359	40.07		8.740	657		78.01
9.000 - 9.499		3	$944,800.00		0.41	344	32.08		9.045	655		80.00
10.000 - 10.499		1	$67,450.00		0.03	360	38.00		10.200	631		95.00
Total:		984	$231,277,204.69		100.00	359	40.10		6.959	684		77.75

Gross Margins of the Adjustable-Rate Loans
RANGE OF GROSS MARGINS (%)	NUMBER OF MORTGAGE LOANS		PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)		FICO		OLTV (%)
4.000 - 4.249	103	$21,169,377.27		9.15	359		39.68		7.023	686	79.18
6.000 - 6.249	879	$209,702,702.42		90.67	359		40.13		6.951	684	77.62
6.500 - 6.749	2	$405,125.00		0.18	359		45.70		7.597	639	69.91
Total:	984	$231,277,204.69		100.00	359		40.10		6.959	684	77.75

DESCRIPTION OF THE INTEREST ONLY COLLATERAL

Next Rate Adjustment Date of the Adjustable-Rate Loans
NEXT RATE ADJUSTMENT DATE	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE		REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)		GROSS COUPON (%)		FICO		OLTV (%)
2007-03	1	$193,599.99		0.08	354	40.00	5.800		736		80.00
2007-04	4	$1,639,849.25		0.71	355	29.95	6.826		650		83.14
2007-05	4	$1,784,931.39		0.77	356	45.68	6.677		684		77.51
2007-06	17	$4,656,858.63		2.01	357	36.70	6.717		655		72.66
2007-07	53	$12,357,559.59		5.34	358	38.05	7.114		675		79.17
2007-08	418	$103,516,645.97		44.76	358	40.57	7.050		690		77.94
2007-09	137	$32,491,229.00		14.05	360	41.30	7.041		690		78.32
2008-04	1	$360,000.00		0.16	355	38.00	6.500		639		84.71
2008-06	2	$287,982.84		0.12	357	29.08	7.841		638		80.00
2008-07	20	$4,571,787.21		1.98	358	37.33	6.677		672		76.98
2008-08	283	$61,777,010.82		26.71	358	39.72	6.824		677		77.29
2008-09	44	$7,639,750.00		3.30	360	40.04	6.638		689		75.97
Total:	984	$231,277,204.69		100.00	359	40.10	6.959		684		77.75

Initial Periodic Rate Cap of the Adjustable-Rate Loans
INITIAL PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
2.000	984	$231,277,204.69	100.00	359	40.10	6.959	684	77.75
Total:	984	$231,277,204.69	100.00	359	40.10	6.959	684	77.75

Periodic Rate Cap of the Adjustable-Rate Loans
PERIODIC CAP (%)	NUMBER OF MORTGAGE LOANS	PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	% OF PRINCIPAL BALANCE AS OF THE CUT-OFF DATE	REMAINING TERM TO MATURITY (months)	DEBT-TO-INCOME (%)	GROSS COUPON (%)	FICO	OLTV (%)
1.000	984	$231,277,204.69	100.00	359	40.10	6.959	684	77.75
Total:	984	$231,277,204.69	100.00	359	40.10	6.959	684	77.75