Exhibit 99.2

EX-99 3 exhibit992.htm EXHIBIT 99.2 Exhibit 99.2

CMO GS 6F22 6FL1	Goldman Sachs
Scenario Report (Intex)

Generated: 06/16/2005 10:21:58

Page 1 of 1

CUSIP

Monthly

As Of

6/05

Pricing

6/15/05

Original

25,000,000.00

Description: Floater,Senior

Settle

6/30/05

Balance

25,000,000.00

Coupon: 3.480% = 0.35 + 01mlib, cap=7.25, asof=6/05

Next Proj

7/25/05

Factor

1.00000000

Collateral: Cpn 6.00 WAC 6.10 WAM 354 WALA 4

Stated Final

0/0/00

Delay

Historical CPR’s: 6/05= 5/05= 4/05= 3mo= 6mo= 12mo=

SI=

Curve: 3m= 6m= 1yr= 2yr= 3yr= 4yr= 5yr= 7yr= 10yr= 30yr=

Input

Output

PSA

PREPAY

350

100

200

400

500

600

800

1000

01MLIB

3.240

Av Life

4.623

10.946

7.216

4.119

3.383

2.873

2.226

1.855

Price

Window

7/05-12/34

7/05-3/12

7/05-3/10

100-00

35.0

This material is for your private information, and we are not soliciting any action based upon it. Certain transactions, including those involving futures, options and high yield securities, give rise to substantial risk and are not suitable for all investors. Opinions expressed are our present opinions only. This material is based upon information that we consider reliable, but we do not represent it as accurate or complete. We or persons involved in the preparation or issuance of this material, may from time to time have positions or conduct transactions in the securities mentioned herein. This material has been issued by Goldman Sachs & Co. and has been approved by Goldman Sachs International, a member of The Securities and Futures Authority, in connection with distribution in the United Kingdom, and by Goldman Sachs Canada in connection with distribution in Canada. Additional information on any of the securities, futures or options mentioned in this material may be obtained upon request. For this purpose, persons in Italy should contact Goldman Sachs S.I.M. S.P.A. in Milan, or at its London branch office at 133 Fleet Street. Goldman Sachs International may have acted upon or used this research prior to, or immediately following its publication.

Goldman, Sachs & Co.

6F TRACK 3

Stats

As of Date: 20050601

Sched Balance: $549,458,459.79

AverageSchedBal: $489,891.94

GWAC: 6.0931

NetWAC: 5.8663

FICO: 739

OLTV: 69.92

CLTV: 69.58

WALA: 3.987

OrigTerm: 359.335

Servicer	Percent
AURORA	0.392
CENDANT	6.644
CHASE	25.825
COUNTRYWIDE	63.087
GMAC	1.320
NATCITY	0.882
WAMU	1.850
Total:	100.000

Current Rate		Percent

5.500 - 5.749		2.280
5.750 - 5.999		27.741
6.000 - 6.249		34.631
6.250 - 6.499		28.061
6.500 - 6.749		6.068
6.750 - 6.999		1.014
7.000 - 7.249		0.159
7.250 - 7.499		0.046
Total:		100.000
min:	5.500
max:	7.250
wa:	6.093

Original Balance		Percent
0.01 - 50,000.00		0.020
50,000.01 - 100,000.00		0.233
100,000.01 - 150,000.00		0.484
150,000.01 - 200,000.00		1.088
200,000.01 - 250,000.00		1.225
250,000.01 - 275,000.00		0.476
275,000.01 - 350,000.00		1.653
350,000.01 - 400,000.00		12.832
400,000.01 - 450,000.00		15.526
450,000.01 - 500,000.00		14.628
500,000.01 - 550,000.00		9.765
550,000.01 - 600,000.00		8.966
600,000.01 - 750,000.00		16.175
750,000.01 - 850,000.00		4.621
850,000.01 - 950,000.00		3.599
950,000.01 - 1,000,000.00		4.893
1,000,000.01 - 1,250,000.00		1.145
1,250,000.01 - 1,500,000.00		1.553
1,500,000.01 - 1,750,000.00		0.268
1,750,000.01 - 2,000,000.00		0.426
2,250,000.01 >=		0.424

Total:		100.000

min:	38,000.00
max:	2,590,000.00
avg:	492,535.21

Principal Balance		Percent

0.01 - 50,000.00		0.020
50,000.01 - 100,000.00		0.237
100,000.01 - 150,000.00		0.484
150,000.01 - 200,000.00		1.084
200,000.01 - 250,000.00		1.225
250,000.01 - 275,000.00		0.492
275,000.01 - 350,000.00		1.776
350,000.01 - 400,000.00		13.068
400,000.01 - 450,000.00		15.518
450,000.01 - 500,000.00		14.484
500,000.01 - 550,000.00		10.087
550,000.01 - 600,000.00		8.766
600,000.01 - 750,000.00		15.874
750,000.01 - 850,000.00		4.730
850,000.01 - 950,000.00		3.444
950,000.01 - 1,000,000.00		4.893
1,000,000.01 - 1,250,000.00		1.284
1,250,000.01 - 1,500,000.00		1.414
1,500,000.01 - 1,750,000.00		0.268
1,750,000.01 - 2,000,000.00		0.426
2,250,000.01 >=		0.424
Total:		100.000
min:	37,699.22
max:	2,587,482.68
avg:	489,891.94

States	Percent
CA	44.808
NY	10.027
FL	6.295
NJ	4.621
VA	3.483
MA	2.894
TX	2.793
IL	2.752
MD	1.961
CT	1.751
WA	1.749
AZ	1.594
Other	15.270
Total:	100.000

Original LTV		Percent
0.001 - 50.000		9.760
50.001 - 60.000		9.682
60.001 - 70.000		21.890
70.001 - 75.000		13.885
75.001 - 80.000		43.003
80.001 - 85.000		0.463
85.001 - 90.000		0.717
90.001 - 95.000		0.592
95.001 - 100.000		0.009

Total:		100.000

min:	14.140
max:	100.000
wa:	69.923

Curr LTV		Percent
0.001 - 50.000		10.016
50.001 - 60.000		9.614
60.001 - 70.000		22.424
70.001 - 75.000		14.091
75.001 - 80.000		42.143
80.001 - 85.000		0.395
85.001 - 90.000		0.717
90.001 - 95.000		0.592
95.001 - 100.000		0.009
Total:		100.000
min:	14.140
max:	99.800
wa:	69.578

FICO		Percent
580 - 619		0.273
620 - 649		1.590
650 - 699		15.482
700 - 749		38.431
750 - 799		40.082
800 - 839		4.142
Total:		100.000
nzmin:	610
max:	817
nzwa:	739

Occupancy Code

Percent

INVESTOR

OWNER OCCUPIED

SECOND HOME

1.871

90.863

7.265

Total:

100.000

Purpose	Percent
CASHOUT REFI	29.969
PURCHASE	53.865
RATE/TERM REFI	16.166
Total:	100.000

Documentation Type	Percent
FULL/ALT DOC	90.472
LIMITED DOC	1.021
NO DOC	2.005
REDUCED DOC	6.502
Total:	100.000

IO flag

Percent

91.025

8.975

Total:

100.000

DTI	Percent
<= 0	98.391
11 - 20	0.011
21 - 30	0.179
31 - 40	0.168
41 - 45	0.283
46 - 50	0.080
51 - 55	0.095
56 - 60	0.495
61 >=	0.298
Total:	100.000
* Zero values indicate missing DTI

Goldman, Sachs & Co.

6F; TRACK 1

Stats

As of Date: 20050601

Sched Balance: $348,218,353.88

AverageSchedBal: $460,304.06

GWAC: 5.7679

NetWAC: 5.5327

FICO: 743

OLTV: 68.04

CLTV: 67.79

WALA: 3.685

OrigTerm: 359.170

Servicer	Percent
AURORA	0.894
CENDANT	21.357
CHASE	11.965
COUNTRYWIDE	54.359
GMAC	4.413
NATCITY	1.303
WAMU	5.708
Total:	100.000

Current Rate		Percent

5.000 - 5.249		1.058
5.250 - 5.499		5.288
5.500 - 5.749		23.033
5.750 - 5.999		53.432
6.000 - 6.249		17.137
6.250 - 6.499		0.036
6.750 - 6.999		0.017
Total:		100.000
min:	5.000
max:	6.750
wa:	5.768

Original Balance		Percent
0.01 - 50,000.00		0.006
50,000.01 - 100,000.00		0.168
100,000.01 - 150,000.00		0.594
150,000.01 - 200,000.00		2.057
200,000.01 - 250,000.00		2.507
250,000.01 - 275,000.00		0.790
275,000.01 - 350,000.00		3.255
350,000.01 - 400,000.00		10.316
400,000.01 - 450,000.00		12.530
450,000.01 - 500,000.00		15.047
500,000.01 - 550,000.00		10.105
550,000.01 - 600,000.00		10.281
600,000.01 - 750,000.00		16.433
750,000.01 - 850,000.00		5.629
850,000.01 - 950,000.00		2.959
950,000.01 - 1,000,000.00		5.137
1,000,000.01 - 1,250,000.00		0.956
1,250,000.01 - 1,500,000.00		0.785
1,500,000.01 - 1,750,000.00		0.147
1,750,000.01 - 2,000,000.00		0.224
2,250,000.01 >=		0.074

Total:		100.000

min:	38,000.00
max:	2,590,000.00
avg:	462,175.74

Principal Balance		Percent

0.01 - 50,000.00		0.006
50,000.01 - 100,000.00		0.179
100,000.01 - 150,000.00		0.601
150,000.01 - 200,000.00		2.038
200,000.01 - 250,000.00		2.578
250,000.01 - 275,000.00		0.771
275,000.01 - 350,000.00		3.327
350,000.01 - 400,000.00		10.336
400,000.01 - 450,000.00		12.406
450,000.01 - 500,000.00		15.192
500,000.01 - 550,000.00		10.384
550,000.01 - 600,000.00		10.231
600,000.01 - 750,000.00		16.181
750,000.01 - 850,000.00		5.486
850,000.01 - 950,000.00		2.959
950,000.01 - 1,000,000.00		5.137
1,000,000.01 - 1,250,000.00		0.956
1,250,000.01 - 1,500,000.00		0.785
1,500,000.01 - 1,750,000.00		0.147
1,750,000.01 - 2,000,000.00		0.224
2,250,000.01 >=		0.074
Total:		100.000
min:	37,699.22
max:	2,587,482.68
avg:	460,304.06

States	Percent
CA	48.656
NY	6.739
NJ	6.599
VA	4.002
IL	3.594
TX	3.178
MA	2.837
FL	2.337
CT	2.233
MD	1.978
HI	1.854
WA	1.793
Other	14.200
Total:	100.000

Original LTV		Percent
0.001 - 50.000		11.965
50.001 - 60.000		12.630
60.001 - 70.000		24.120
70.001 - 75.000		12.881
75.001 - 80.000		36.787
80.001 - 85.000		0.329
85.001 - 90.000		0.598
90.001 - 95.000		0.469
95.001 - 100.000		0.221

Total:		100.000

min:	14.140
max:	100.000
wa:	68.045

Curr LTV		Percent
0.001 - 50.000		12.173
50.001 - 60.000		12.557
60.001 - 70.000		24.287
70.001 - 75.000		12.815
75.001 - 80.000		36.596
80.001 - 85.000		0.299
85.001 - 90.000		0.590
90.001 - 95.000		0.462
95.001 - 100.000		0.221
Total:		100.000
min:	14.140
max:	99.800
wa:	67.790

FICO		Percent
580 - 619		0.344
620 - 649		1.631
650 - 699		14.798
700 - 749		32.574
750 - 799		45.828
800 - 839		4.825
Total:		100.000
nzmin:	604
max:	817
nzwa:	743

Occupancy Code

Percent

INVESTOR

OWNER OCCUPIED

SECOND HOME

1.853

94.030

4.117

Total:

100.000

Purpose	Percent
CASHOUT REFI	29.150
PURCHASE	48.206
RATE/TERM REFI	22.645
Total:	100.000

Documentation Type	Percent
FULL/ALT DOC	86.582
LIMITED DOC	0.716
NO DOC	2.697
REDUCED DOC	10.005
Total:	100.000

IO flag

Percent

88.892

11.108

Total:

100.000

DTI	Percent
<= 0	93.657
11 - 20	0.321
21 - 30	0.875
31 - 40	0.966
41 - 45	0.502
46 - 50	0.142
51 - 55	0.124
56 - 60	2.052
61 >=	1.361
Total:	100.000
* Zero values indicate missing DTI

Goldman, Sachs & Co.

6F TRACK 2

Stats

As of Date: 20050601

Sched Balance: $26,263,109.36

AverageSchedBal: $505,332.10

GWAC: 6.5421

NetWAC: 6.3111

FICO: 730

OLTV: 71.55

CLTV: 70.80

WALA: 7.714

OrigTerm: 358.975

Servicer	Percent
CENDANT	1.080
CHASE	39.773
COUNTRYWIDE	56.093
GMAC	1.891
NATCITY	1.162
Total:	100.000

Current Rate		Percent
6.250 - 6.499		37.471
6.500 - 6.749		41.192
6.750 - 6.999		16.795
7.000 - 7.249		4.070
7.250 - 7.499		0.472
Total:		100.000

min:	6.250
max:	7.250
wa:	6.542

Original Balance		Percent
0.01 - 50,000.00		0.019
50,000.01 - 100,000.00		0.516
100,000.01 - 150,000.00		0.594
150,000.01 - 200,000.00		0.421
200,000.01 - 250,000.00		0.241
250,000.01 - 275,000.00		0.307
275,000.01 - 350,000.00		0.353
350,000.01 - 400,000.00		20.389
400,000.01 - 450,000.00		16.131
450,000.01 - 500,000.00		12.160
500,000.01 - 550,000.00		8.347
550,000.01 - 600,000.00		8.373
600,000.01 - 750,000.00		12.004
750,000.01 - 850,000.00		1.990
850,000.01 - 950,000.00		3.892
950,000.01 - 1,000,000.00		6.265
1,000,000.01 - 1,250,000.00		1.671
1,250,000.01 - 1,500,000.00		3.507
1,500,000.01 - 1,750,000.00		0.234
1,750,000.01 - 2,000,000.00		2.587

Total:		100.000

min:	49,500.00
max:	2,000,000.00
avg:	509,869.04

Principal Balance		Percent

0.01 - 50,000.00		0.019
50,000.01 - 100,000.00		0.516
100,000.01 - 150,000.00		0.594
150,000.01 - 200,000.00		0.421
200,000.01 - 250,000.00		0.241
250,000.01 - 275,000.00		0.307
275,000.01 - 350,000.00		0.930
350,000.01 - 400,000.00		20.259
400,000.01 - 450,000.00		16.025
450,000.01 - 500,000.00		11.819
500,000.01 - 550,000.00		8.840
550,000.01 - 600,000.00		8.790
600,000.01 - 750,000.00		11.093
750,000.01 - 850,000.00		1.990
850,000.01 - 950,000.00		3.892
950,000.01 - 1,000,000.00		6.265
1,000,000.01 - 1,250,000.00		2.915
1,250,000.01 - 1,500,000.00		2.263
1,500,000.01 - 1,750,000.00		0.234
1,750,000.01 - 2,000,000.00		2.587
Total:		100.000
min:	49,078.47
max:	1,998,235.45
avg:	505,332.10

States	Percent
CA	33.960
NY	14.708
NJ	8.280
FL	7.443
MA	3.896
MD	3.357
AZ	3.015
PA	2.908
VA	2.906
TX	2.738
TN	2.125
IL	1.766
Other	12.900
Total:	100.000

Original LTV		Percent

0.001 - 50.000		9.120
50.001 - 60.000		4.955
60.001 - 70.000		23.439
70.001 - 75.000		15.773
75.001 - 80.000		42.910
80.001 - 85.000		0.829
85.001 - 90.000		1.032
90.001 - 95.000		1.941

Total:		100.000

min:	16.210
max:	95.000
wa:	71.550

Curr LTV		Percent
0.001 - 50.000		9.120
50.001 - 60.000		4.955
60.001 - 70.000		24.439
70.001 - 75.000		16.834
75.001 - 80.000		40.850
80.001 - 85.000		0.829
85.001 - 90.000		1.032
90.001 - 95.000		1.941

Total:		100.000
min:	16.190
max:	94.920
wa:	70.799

FICO		Percent
620 - 649		3.714
650 - 699		20.982
700 - 749		39.509
750 - 799		33.143
800 - 839		2.653
Total:		100.000
nzmin:	622
max:	815
nzwa:	730

Occupancy Code

Percent

INVESTOR

OWNER OCCUPIED

SECOND HOME

1.134

90.642

8.224

Total:

100.000

Purpose	Percent

CASHOUT REFI PURCHASE RATE/TERM REFI	27.200 55.791 17.009
Total:	100.000

Documentation Type	Percent

FULL/ALT DOC	91.485
LIMITED DOC	1.211
NO DOC	1.673
REDUCED DOC	5.631
Total:	100.000

IO flag

Percent

91.229

8.771

Total:

100.000

DTI	Percent
<= 0	100.000
Total:	100.000
* Zero values indicate missing DTI

Goldman, Sachs & Co.

6F TRACK 4

Stats

As of Date: 20050601

Sched Balance: $25,957,073.58

AverageSchedBal: $232,642.86

GWAC: 6.0921

NetWAC: 5.8421

FICO: 708

OLTV: 69.09

CLTV: 68.51

WALA: 7.008

OrigTerm: 359.411

Servicer	Percent
CENDANT	15.796
CHASE	12.243
GMAC	9.033
NATCITY	1.978
WAMU	60.950
Total:	100.000

Current Rate		Percent
5.500 - 5.749		0.905
5.750 - 5.999		3.435
6.000 - 6.249		94.159
6.250 - 6.499		1.501

Total:		100.000

min:	5.670
max:	6.250
wa:	6.092

Original Balance		Percent

0.01 - 50,000.00		0.157
50,000.01 - 100,000.00		5.720
100,000.01 - 150,000.00		14.151
150,000.01 - 200,000.00		13.153
200,000.01 - 250,000.00		14.268
250,000.01 - 275,000.00		3.355
275,000.01 - 350,000.00		6.950
350,000.01 - 400,000.00		8.064
400,000.01 - 450,000.00		9.531
450,000.01 - 500,000.00		7.471
500,000.01 - 550,000.00		2.013
550,000.01 - 600,000.00		4.440
600,000.01 - 750,000.00		4.287
750,000.01 - 850,000.00		2.502
1,500,000.01 - 1,750,000.00		3.938
Total:		100.000
min:	50,000.00
max:	1,537,800.00
avg:	234,409.95

Principal Balance		Percent
0.01 - 50,000.00		0.157
50,000.01 - 100,000.00		5.720
100,000.01 - 150,000.00		14.631
150,000.01 - 200,000.00		12.673
200,000.01 - 250,000.00		14.268
250,000.01 - 275,000.00		3.355
275,000.01 - 350,000.00		6.950
350,000.01 - 400,000.00		8.064
400,000.01 - 450,000.00		10.969
450,000.01 - 500,000.00		6.033
500,000.01 - 550,000.00		2.013
550,000.01 - 600,000.00		4.440
600,000.01 - 750,000.00		4.287
750,000.01 - 850,000.00		2.502
1,500,000.01 - 1,750,000.00		3.938
Total:		100.000
min:	49,023.28
max:	1,533,184.33
avg:	232,642.86

States	Percent

CA	45.125
NY	9.375
FL	4.275
WA	3.992
TX	3.748
NC	3.123
MI	3.121
GA	2.921
IL	2.727
IN	2.319
MN	2.187
VA	1.976
Other	15.110
Total:	100.000

Original LTV		Percent

0.001 - 50.000		7.982
50.001 - 60.000		17.667
60.001 - 70.000		17.877
70.001 - 75.000		16.002
75.001 - 80.000		33.041
80.001 - 85.000		0.766
85.001 - 90.000		2.836
90.001 - 95.000		3.828
Total:		100.000

min:	18.520
max:	95.000
wa:	69.086

Curr LTV		Percent
0.001 - 50.000		8.253
50.001 - 60.000		18.898
60.001 - 70.000		18.082
70.001 - 75.000		16.711
75.001 - 80.000		31.012
80.001 - 85.000		1.372
85.001 - 90.000		2.303
90.001 - 95.000		3.368
Total:		100.000

min:	18.160
max:	94.250
wa:	68.512

FICO		Percent
580 - 619		5.900
620 - 649		13.424
650 - 699		22.217
700 - 749		26.758
750 - 799		31.701

Total:		100.000

nzmin:	604
max:	795
nzwa:	708

Occupancy Code

Percent

INVESTOR

OWNER OCCUPIED

SECOND HOME

0.694

96.539

2.767

Total:

100.000

Purpose	Percent
CASHOUT REFI	30.739
PURCHASE	36.030
RATE/TERM REFI	33.231
Total:	100.000

Documentation Type

Percent

FULL/ALT DOC

REDUCED DOC

95.520

4.480

Total:

100.000

IO flag

Percent

97.311

2.689

Total:

100.000

DTI	Percent
<= 0	51.804
11 - 20	0.245
21 - 30	4.206
31 - 40	5.750
41 - 45	0.996
46 - 50	3.185
51 - 55	3.270
56 - 60	21.259
61 >=	9.284
Total:	100.000
* Zero values indicate missing DTI

Goldman, Sachs & Co.

6F; Aggregate

Stats

As of Date: 20050601

Sched Balance: $949,896,996.61

AverageSchedBal: $469,780.91

GWAC: 5.9863

NetWAC: 5.7557

FICO: 740

OLTV: 69.26

CLTV: 68.93

WALA: 4.062

OrigTerm: 359.267

Servicer	Percent
AURORA	0.555
CENDANT	12.134
CHASE	20.759
COUNTRYWIDE	57.970
GMAC	2.680
NATCITY	1.074
WAMU	4.828
Total:	100.000

Current Rate		Percent

5.000 - 5.249		0.388
5.250 - 5.499		1.938
5.500 - 5.749		9.787
5.750 - 5.999		35.728
6.000 - 6.249		28.887
6.250 - 6.499		17.322
6.500 - 6.749		4.649
6.750 - 6.999		1.057
7.000 - 7.249		0.204
7.250 - 7.499		0.040
Total:		100.000
min:	5.000
max:	7.250
wa:	5.986

Original Balance		Percent
0.01 - 50,000.00		0.018
50,000.01 - 100,000.00		0.367
100,000.01 - 150,000.00		0.901
150,000.01 - 200,000.00		1.754
200,000.01 - 250,000.00		2.024
250,000.01 - 275,000.00		0.665
275,000.01 - 350,000.00		2.349
350,000.01 - 400,000.00		11.988
400,000.01 - 450,000.00		14.281
450,000.01 - 500,000.00		14.518
500,000.01 - 550,000.00		9.638
550,000.01 - 600,000.00		9.308
600,000.01 - 750,000.00		15.830
750,000.01 - 850,000.00		4.860
850,000.01 - 950,000.00		3.274
950,000.01 - 1,000,000.00		4.887
1,000,000.01 - 1,250,000.00		1.059
1,250,000.01 - 1,500,000.00		1.283
1,500,000.01 - 1,750,000.00		0.323
1,750,000.01 - 2,000,000.00		0.400
2,250,000.01 >=		0.272

Total:		100.000

min:	38,000.00
max:	2,590,000.00
avg:	472,390.39

Principal Balance		Percent

0.01 - 50,000.00		0.018
50,000.01 - 100,000.00		0.373
100,000.01 - 150,000.00		0.917
150,000.01 - 200,000.00		1.732
200,000.01 - 250,000.00		2.050
250,000.01 - 275,000.00		0.668
275,000.01 - 350,000.00		2.463
350,000.01 - 400,000.00		12.129
400,000.01 - 450,000.00		14.267
450,000.01 - 500,000.00		14.439
500,000.01 - 550,000.00		9.941
550,000.01 - 600,000.00		9.185
600,000.01 - 750,000.00		15.538
750,000.01 - 850,000.00		4.870
850,000.01 - 950,000.00		3.185
950,000.01 - 1,000,000.00		4.887
1,000,000.01 - 1,250,000.00		1.174
1,250,000.01 - 1,500,000.00		1.168
1,500,000.01 - 1,750,000.00		0.323
1,750,000.01 - 2,000,000.00		0.400
2,250,000.01 >=		0.272
Total:		100.000
min:	37,699.22
max:	2,587,482.68
avg:	469,780.91

States	Percent
CA	45.928
NY	8.933
NJ	5.361
FL	4.821
VA	3.616
IL	3.033
TX	2.959
MA	2.874
MD	1.971
CT	1.858
WA	1.806
PA	1.562
Other	15.277
Total:	100.000

Original LTV		Percent
0.001 - 50.000		10.502
50.001 - 60.000		10.850
60.001 - 70.000		22.641
70.001 - 75.000		13.627
75.001 - 80.000		40.449
80.001 - 85.000		0.432
85.001 - 90.000		0.740
90.001 - 95.000		0.673
95.001 - 100.000		0.086

Total:		100.000

min:	14.140
max:	100.000
wa:	69.257

Curr LTV		Percent

0.001 - 50.000		10.734
50.001 - 60.000		10.817
60.001 - 70.000		23.044
70.001 - 75.000		13.771
75.001 - 80.000		39.770
80.001 - 85.000		0.398
85.001 - 90.000		0.722
90.001 - 95.000		0.657
95.001 - 100.000		0.086
Total:		100.000
min:	14.140
max:	99.800
wa:	68.927

FICO		Percent
580 - 619		0.445
620 - 649		1.987
650 - 699		15.568
700 - 749		35.995
750 - 799		41.768
800 - 839		4.238
Total:		100.000
nzmin:	604
max:	817
nzwa:	740

Occupancy Code

Percent

INVESTOR

OWNER OCCUPIED

SECOND HOME

1.812

92.173

6.015

Total:

100.000

Purpose	Percent
CASHOUT REFI	29.613
PURCHASE	51.356
RATE/TERM REFI	19.031
Total:	100.000

Documentation Type	Percent
FULL/ALT DOC	89.212
LIMITED DOC	0.886
NO DOC	2.195
REDUCED DOC	7.707
Total:	100.000

IO flag

Percent

90.420

9.580

Total:

100.000

DTI	Percent
<= 0	95.427
11 - 20	0.131
21 - 30	0.539
31 - 40	0.609
41 - 45	0.375
46 - 50	0.185
51 - 55	0.190
56 - 60	1.620
61 >=	0.925
Total:	100.000
* Zero values indicate missing DTI