Contract

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 May 27, 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 July 8, 2005. Pursuant to the Pooling and Servicing Agreement, dated as of the Cut-off Date, May 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, loan group II and loan group III are expected to have an aggregate principal balance as of the Subsequent Cut-off Date of approximately $312,294,087.92, $985,887,252.96 and $1,301,817,365.03, respectively. The Group I Mortgage Loans will consist of adjustable-rate and fixed-rate mortgage loans with principal balances at origination that conform to Xxxxxx Xxx loan limits. The Group II 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 III 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 Xxxxxx Xxx loan limits.

The Mortgage Loans will be secured by mortgages or deeds of trust or other similar security instruments creating first and 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 73.05% of the adjustable-rate Group I Mortgage Loans, approximately 73.46% of the adjustable-rate Group II Mortgage Loans and approximately 76.24% of the adjustable-rate Group III 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 26.95% of the adjustable-rate Group I Mortgage Loans, approximately 26.54% of the adjustable-rate Group II Mortgage Loans and approximately 23.76% of the adjustable-rate Group III 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 70.06% of the Group I Mortgage Loans, approximately 69.93% of the Group II Mortgage Loans and approximately 73.62% of the Group III 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. As of July 1, 2003, the Alternative Mortgage Parity Act of 1982 (the “Parity Act”), which regulates the ability of the Originators to impose prepayment charges, was amended, and as a result, the Originators 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. The Depositor makes no representations as to the effect that the prepayment charges, decisions by the Master Servicer with respect to the waiver thereof and the recent amendment of the Parity Act, may have on the prepayment performance of the Mortgage Loans. 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 14,225 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $2,599,998,705.91, 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 November 2004 or after July 2005, or will have a remaining term to stated maturity of less than 175 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Mortgage Loan is June 2035.

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:	14,225

Aggregate Current Principal Balance:	$2,599,998,705.91		$19,959.37 to $749,581.71
Average Current Principal Balance:	$182,776.71

Aggregate Original Principal Balance:	$2,602,143,931.00		$20,000.00 to $750,000.00
Average Original Principal Balance:	$182,927.52

Fully Amortizing Mortgage Loans:	100.00%

1st Lien:	98.76%

Wtd. Avg. Gross Coupon:	7.220%		5.200 to 12.500

Wtd. Avg. Original Term (months):	358		180 to 360
Wtd. Avg. Remaining Term (months):	357		175 to 360

Wtd. Avg. Margin (ARM Loans Only):	5.816%		4.000% to 7.125%

Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.343%		11.200% to 17.875%

Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.343%		5.200% to 11.875%

Wtd. Avg. Original LTV ^{(1) :}	79.76%		11.38% to 100.00%

Wtd. Avg. Borrower FICO:	623		500 to 811

Geographic Distribution (Top 5):	CA	32.96%
	FL	12.27%
	IL	6.88%
	NY	4.98%
	AZ	4.93%

⁽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 (%)
Fixed Rate	3,069		495,086,876.74	19.04	348	38.40	6.744	640	72.19
2 Yr / 6 Month	6,769		1,174,349,266.50	45.17	359	38.77	7.577	599	81.43
3 Yr / 6 Month	2,406		421,800,875.69	16.22	358	39.06	7.425	613	81.40
2 Yr / 6 Month - 2 Yr IO	1,460		381,770,542.30	14.68	359	40.49	6.707	669	82.10
3 Yr / 6 Month - 3 Yr IO	442		102,398,141.72	3.94	359	39.06	6.702	675	81.96
Fixed - 5 Yr IO	79		24,593,002.96	0.95	357	37.85	6.333	690	77.96
Total:	14,225		2,599,998,705.91	100.00	357	39.00	7.220	623	79.76


Interest Only Term
INTEREST ONLY TERM (MOS)	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	12,244		2,091,237,018.93	80.43	356	38.74	7.349	611	79.24
24	1,460		381,770,542.30	14.68	359	40.49	6.707	669	82.10
36	442		102,398,141.72	3.94	359	39.06	6.702	675	81.96
60	79		24,593,002.96	0.95	357	37.85	6.333	690	77.96
Total:	14,225		2,599,998,705.91	100.00	357	39.00	7.220	623	79.76


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 - 50,000.00	375	13,420,046.00		0.52	355	37.05	10.503	656	94.79
50,000.01 - 100,000.00	3,381	261,685,089.00		10.06	352	36.07	8.044	607	80.59
100,000.01 - 150,000.00	3,540	440,633,627.00		16.93	356	37.66	7.541	615	80.38
150,000.01 - 200,000.00	2,323	403,975,488.00		15.52	357	38.91	7.341	614	79.73
200,000.01 - 250,000.00	1,415	318,642,658.00		12.25	357	39.56	7.126	618	79.30
250,000.01 - 300,000.00	1,071	294,449,330.00		11.32	357	40.60	7.082	621	79.34
300,000.01 - 350,000.00	690	224,387,696.00		8.62	358	39.69	6.950	629	79.39
350,000.01 - 400,000.00	520	195,365,193.00		7.51	358	40.61	6.851	636	79.54
400,000.01 - 450,000.00	361	153,476,748.00		5.90	358	40.43	6.702	640	79.25
450,000.01 - 500,000.00	230	109,751,265.00		4.22	358	39.76	6.748	649	79.66
500,000.01 - 550,000.00	116	60,977,479.00		2.34	359	39.28	6.384	649	78.83
550,000.01 - 600,000.00	113	65,133,824.00		2.50	358	38.40	6.563	648	79.92
600,000.01 - 650,000.00	44	27,700,084.00		1.06	359	38.43	6.603	650	76.94
650,000.01 - 700,000.00	22	14,858,904.00		0.57	359	39.96	6.980	613	75.28
700,000.01 - 750,000.00	24	17,686,500.00		0.68	359	40.19	7.080	627	78.49
Total:	14,225	2,602,143,931.00		100.00	357	39.00	7.220	623	79.75

*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 - 50,000.00	378	13,560,419.73	0.52	355	37.00	10.468	656	94.71
50,000.01 - 100,000.00	3,378	261,274,845.33	10.05	352	36.07	8.044	607	80.58
100,000.01 - 150,000.00	3,545	441,009,126.96	16.96	356	37.67	7.543	615	80.40
150,000.01 - 200,000.00	2,320	403,289,226.00	15.51	357	38.91	7.338	614	79.69
200,000.01 - 250,000.00	1,413	317,977,670.43	12.23	357	39.56	7.128	618	79.32
250,000.01 - 300,000.00	1,071	294,196,189.46	11.32	357	40.60	7.082	621	79.34
300,000.01 - 350,000.00	692	224,911,142.73	8.65	358	39.72	6.951	629	79.38
350,000.01 - 400,000.00	518	194,523,884.91	7.48	358	40.58	6.851	636	79.56
400,000.01 - 450,000.00	361	153,365,372.05	5.90	358	40.43	6.702	640	79.25
450,000.01 - 500,000.00	230	109,671,544.74	4.22	358	39.76	6.749	649	79.66
500,000.01 - 550,000.00	117	61,483,902.36	2.36	359	39.33	6.376	649	78.85
550,000.01 - 600,000.00	112	64,539,639.69	2.48	358	38.35	6.573	648	79.92
600,000.01 - 650,000.00	44	27,678,169.89	1.06	359	38.43	6.603	650	76.94
650,000.01 - 700,000.00	22	14,843,891.41	0.57	359	39.97	6.980	613	75.28
700,000.01 - 750,000.00	24	17,673,680.22	0.68	359	40.20	7.080	627	78.49
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	168	19,902,115.24	0.77	179	37.43	6.775	633	65.14
181 - 240	141	18,095,001.89	0.70	239	37.58	6.644	626	70.89
301 - 360	13,916	2,562,001,588.78	98.54	359	39.02	7.227	623	79.93
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	232	79,882,733.08	3.07	356	38.24	5.287	693	69.26
5.500 - 5.999	1,250	324,324,167.68	12.47	355	39.27	5.768	651	74.37
6.000 - 6.499	1,569	344,048,891.40	13.23	356	39.63	6.245	644	76.38
6.500 - 6.999	2,426	491,292,736.28	18.90	356	39.31	6.738	633	77.89
7.000 - 7.499	1,949	363,795,817.85	13.99	357	39.28	7.230	622	79.86
7.500 - 7.999	2,315	393,707,413.88	15.14	357	38.67	7.736	604	82.41
8.000 - 8.499	1,501	233,434,661.89	8.98	357	38.22	8.217	596	85.00
8.500 - 8.999	1,261	186,606,408.77	7.18	358	38.23	8.725	589	86.05
9.000 - 9.499	658	83,838,218.04	3.22	358	38.09	9.211	584	86.35
9.500 - 9.999	356	43,684,104.59	1.68	358	38.14	9.712	575	84.56
10.000 - 10.499	137	16,007,037.20	0.62	358	38.81	10.220	565	79.35
10.500 - 10.999	257	20,444,670.31	0.79	359	41.65	10.699	628	88.93
11.000 - 11.499	144	9,867,811.68	0.38	354	39.29	11.208	616	89.80
11.500 - 11.999	113	6,611,288.00	0.25	359	41.11	11.788	617	93.04
12.000 - 12.499	56	2,421,794.27	0.09	359	39.95	12.148	634	99.99
12.500 - 12.999	1	30,950.99	0.00	354	43.00	12.500	620	100.00
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

Original Loan-to-Value Ratios
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	32	2,731,613.75	0.11	323	38.20	6.964	624	20.10
25.01 - 30.00	32	4,521,266.67	0.17	340	36.28	6.246	657	28.33
30.01 - 35.00	44	6,031,266.64	0.23	348	34.81	6.631	631	32.72
35.01 - 40.00	66	9,404,440.68	0.36	350	38.13	6.470	640	37.62
40.01 - 45.00	90	14,587,530.52	0.56	348	36.57	6.541	620	42.75
45.01 - 50.00	150	25,542,059.20	0.98	347	40.08	6.891	602	47.63
50.01 - 55.00	222	43,418,987.29	1.67	348	37.81	6.448	625	52.83
55.01 - 60.00	345	66,554,034.85	2.56	350	38.23	6.724	610	57.87
60.01 - 65.00	475	98,253,992.64	3.78	354	39.46	6.779	607	63.38
65.01 - 70.00	798	148,786,591.32	5.72	355	39.28	7.085	593	68.69
70.01 - 75.00	1,171	227,837,148.28	8.76	355	40.08	6.999	592	74.06
75.01 - 80.00	5,099	1,021,992,656.13	39.31	358	39.31	6.840	638	79.74
80.01 - 85.00	1,274	234,442,772.05	9.02	357	38.85	7.310	607	84.42
85.01 - 90.00	2,556	428,472,688.70	16.48	358	37.84	7.837	617	89.71
90.01 - 95.00	1,185	221,512,842.51	8.52	358	39.03	8.023	639	94.86
95.01 - 100.00	686	45,908,814.68	1.77	358	39.84	10.238	671	99.96
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	619	95,867,100.23	3.69	358	41.09	8.106	510	76.75
520 - 539	1,091	181,155,962.49	6.97	358	40.42	7.931	530	76.11
540 - 559	1,363	226,641,099.56	8.72	357	39.88	7.833	551	77.72
560 - 579	1,189	199,182,766.59	7.66	356	39.19	7.673	569	78.58
580 - 599	1,237	222,392,307.96	8.55	356	37.92	7.342	589	78.97
600 - 619	1,576	278,470,464.44	10.71	356	38.63	7.123	609	80.26
620 - 639	1,994	374,104,659.95	14.39	357	39.22	7.101	629	80.93
640 - 659	1,540	287,370,904.83	11.05	356	38.93	7.021	650	81.04
660 - 679	1,133	229,265,006.35	8.82	357	38.47	6.883	669	81.73
680 - 699	1,005	202,869,757.03	7.80	356	38.94	6.747	688	81.59
700 - 719	614	115,346,799.50	4.44	357	38.23	6.782	709	81.71
720 - 739	419	86,250,265.87	3.32	358	38.22	6.757	729	81.18
740 - 759	220	45,715,029.11	1.76	355	37.77	6.599	748	79.80
760 - 779	150	34,838,516.20	1.34	355	37.60	6.388	769	76.14
780 - 799	64	17,526,775.66	0.67	358	38.15	6.267	788	73.07
800 - 819	11	3,001,290.14	0.12	354	38.33	5.721	805	59.99
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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 (%)
<= 20.00	831	138,479,356.26	5.33	355	14.16	7.309	629	78.79
20.01 - 25.00	845	126,109,545.50	4.85	354	23.16	7.216	622	77.92
25.01 - 30.00	1,351	216,508,694.94	8.33	357	28.24	7.221	626	79.17
30.01 - 35.00	1,778	289,643,758.20	11.14	356	33.18	7.291	626	79.90
35.01 - 40.00	2,541	458,806,203.06	17.65	357	38.17	7.217	627	80.56
40.01 - 45.00	3,122	612,534,983.72	23.56	358	43.04	7.182	627	80.65
45.01 - 50.00	3,275	656,962,201.06	25.27	357	48.06	7.258	618	81.26
50.01 - 55.00	482	100,953,963.17	3.88	352	53.01	6.886	597	65.38
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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 (%)
California	3,002	856,929,555.79	32.96	357	40.37	6.703	635	76.12
Florida	1,927	319,065,842.52	12.27	358	38.88	7.385	624	81.78
Illinois	1,065	178,857,422.10	6.88	358	39.35	7.544	627	82.61
New York	468	129,451,768.91	4.98	356	39.38	6.930	627	75.29
Arizona	931	128,071,621.17	4.93	355	36.81	7.362	623	82.73
Michigan	816	90,572,035.78	3.48	359	36.92	7.944	600	85.03
Texas	792	90,037,445.62	3.46	349	37.04	7.701	607	81.81
Maryland	401	82,350,968.69	3.17	357	38.55	7.307	605	79.56
New Jersey	338	77,495,351.77	2.98	357	39.42	7.395	611	76.57
Nevada	389	75,526,483.61	2.90	358	37.89	7.305	628	81.31
Georgia	340	49,364,726.83	1.90	358	36.72	7.911	623	85.78
Minnesota	237	41,934,449.75	1.61	359	40.13	7.514	617	82.16
Colorado	248	41,604,992.16	1.60	358	38.37	7.086	627	82.92
Massachusetts	173	40,213,294.37	1.55	359	39.82	7.085	645	79.46
Ohio	346	36,435,100.85	1.40	354	36.61	7.911	594	85.18
Washington	197	35,204,398.27	1.35	358	38.12	7.381	607	80.62
Missouri	289	30,812,613.88	1.19	357	35.82	7.983	595	84.40
Pennsylvania	236	29,545,798.00	1.14	355	36.90	7.789	594	80.39
Connecticut	137	27,418,332.38	1.05	356	38.67	7.515	615	82.48
Hawaii	82	25,577,635.95	0.98	358	39.71	6.554	644	76.53
Wisconsin	195	23,795,831.06	0.92	359	39.71	8.260	595	83.57
Utah	157	20,831,618.86	0.80	359	36.98	7.470	634	85.13
Indiana	214	20,561,402.21	0.79	357	35.97	7.857	606	85.69
North Carolina	176	18,430,662.33	0.71	355	36.78	7.797	608	82.78
Tennessee	146	14,824,429.25	0.57	354	36.31	8.068	589	86.10
Louisiana	126	14,132,816.28	0.54	351	38.07	7.630	606	81.95
Rhode Island	54	10,929,228.70	0.42	359	41.82	7.514	605	78.69
Oregon	58	9,355,607.17	0.36	349	38.65	7.233	621	78.72
Kentucky	81	9,319,430.75	0.36	355	38.31	7.671	609	85.63
Oklahoma	73	7,338,403.96	0.28	353	36.06	8.011	613	87.46
Alabama	68	6,985,736.22	0.27	356	37.93	8.367	598	86.12
Iowa	64	6,057,769.38	0.23	359	39.30	7.573	611	82.15
Mississippi	52	5,824,641.71	0.22	359	38.58	7.900	576	83.84
Delaware	34	5,762,175.20	0.22	357	40.22	7.592	599	80.15
New Hampshire	30	5,291,526.76	0.20	350	40.81	7.203	623	78.00
New Mexico	40	5,088,822.44	0.20	359	37.51	8.225	628	84.76
Nebraska	49	4,913,022.17	0.19	359	39.91	7.912	625	84.06
Kansas	42	4,424,567.96	0.17	354	40.59	7.755	601	82.69
Maine	24	4,113,859.57	0.16	359	40.98	6.915	579	79.83
Alaska	19	3,669,664.05	0.14	358	41.95	7.284	626	82.13
South Carolina	35	3,191,992.55	0.12	357	36.27	7.536	589	80.26
Arkansas	23	2,422,672.69	0.09	354	36.39	7.757	596	85.04
Wyoming	20	2,258,502.63	0.09	359	33.47	7.393	618	76.32
Idaho	20	2,098,747.82	0.08	359	38.31	7.696	608	83.66
Vermont	2	741,190.41	0.03	359	32.30	8.955	590	53.21
South Dakota	3	443,575.74	0.02	359	36.66	9.306	566	83.35
North Dakota	4	418,503.48	0.02	359	43.90	7.381	652	82.94
Montana	2	302,466.16	0.01	359	44.90	7.124	607	79.12
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	12,685	2,389,393,072.30	91.90	357	39.58	7.153	621	79.41
Non-Owner Occupied	1,403	185,225,365.93	7.12	357	31.53	8.086	647	83.99
Second Home	137	25,380,267.68	0.98	357	38.56	7.213	650	81.19
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

*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 Documentation	7,152	1,253,539,845.87	48.21	356	38.91	6.880	611	77.82
Stated Documentation	6,012	1,141,215,010.63	43.89	358	39.87	7.594	639	81.66
Limited Documentation	1,061	205,243,849.41	7.89	358	34.74	7.216	609	80.96
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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**	7,101	1,356,417,098.25	52.17	355	39.20	7.126	602	76.21
Purchase	6,166	1,092,055,983.28	42.00	359	38.97	7.377	648	84.51
Refinance-Debt Consolidation No Cash Out***	958	151,525,624.38	5.83	352	37.45	6.925	628	77.23
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

** 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 (%)
I	10,698	1,975,539,396.57	75.98	357	38.99	7.066	639	80.84
II	1,028	189,418,023.45	7.29	355	39.36	7.418	587	79.05
III	992	170,274,084.28	6.55	357	37.77	7.541	577	79.04
IV	788	133,226,426.05	5.12	357	39.07	7.774	569	76.50
V	548	101,744,965.89	3.91	357	40.03	7.919	557	69.67
VI	166	28,896,940.35	1.11	358	40.88	9.475	559	65.36
A	1	205,768.72	0.01	356	47.00	6.650	600	74.55
A-	1	159,533.75	0.01	356	29.00	7.650	532	60.38
A+	2	234,161.04	0.01	355	42.64	8.093	640	76.13
C	1	299,405.81	0.01	356	37.00	9.525	544	67.42
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

* Letters correspond to risk categories of Olympus Mortgage Company and numerals correspond to risk categories of Argent Mortgage Company, LLC.

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 (%)
Single Family Residence	10,080	1,828,514,404.41	70.33	357	39.11	7.190	618	79.54
PUD	1,748	352,152,302.70	13.54	356	39.02	7.183	630	80.79
2-4 Family	994	204,772,767.36	7.88	356	38.71	7.339	640	79.14
Condominium	967	161,900,797.08	6.23	358	38.94	7.382	647	81.83
Manufactured/Mobile Home	360	39,996,402.03	1.54	358	35.47	7.647	607	75.50
PUD Attached	55	9,686,750.12	0.37	357	38.79	7.268	610	79.88
Single Family Attached	21	2,975,282.21	0.11	359	40.99	7.099	620	78.96
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	4,364	733,328,442.54	28.20	357	38.75	7.596	623	81.15
12	532	124,643,553.66	4.79	356	39.26	7.184	627	76.96
24	4,830	895,705,455.57	34.45	358	39.24	7.307	619	81.37
36	4,499	846,321,254.14	32.55	355	38.92	6.806	627	77.25
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	12,970	2,030,644,681.43	78.10	356	38.72	7.358	618	79.90
Non-Conforming Balance	1,255	569,354,024.48	21.90	358	39.99	6.727	642	79.24
Total:	14,225	2,599,998,705.91	100.00	357	39.00	7.220	623	79.76

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	127	35,510,510.30	1.71	358	39.95	5.341	655	77.50
11.500 - 11.999	736	186,541,952.58	8.97	358	39.14	5.780	645	78.15
12.000 - 12.499	1,060	245,349,402.98	11.79	359	40.00	6.253	647	78.66
12.500 - 12.999	1,837	391,899,758.25	18.84	359	39.79	6.742	636	79.27
13.000 - 13.499	1,673	321,777,649.05	15.47	359	39.40	7.233	623	80.70
13.500 - 13.999	2,036	359,462,779.29	17.28	359	38.90	7.736	605	83.36
14.000 - 14.499	1,371	218,376,251.81	10.50	358	38.29	8.218	596	85.52
14.500 - 14.999	1,169	177,314,496.85	8.52	359	38.25	8.726	590	86.54
15.000 - 15.499	576	76,999,691.79	3.70	359	37.87	9.209	581	86.35
15.500 - 15.999	309	40,616,980.09	1.95	359	38.09	9.713	571	84.54
16.000 - 16.499	98	13,883,010.26	0.67	358	38.76	10.210	554	77.11
16.500 - 16.999	55	8,410,102.29	0.40	359	42.84	10.678	539	73.96
17.000 - 17.499	20	2,843,521.17	0.14	359	38.07	11.166	531	67.59
17.500 - 17.999	10	1,332,719.50	0.06	359	40.07	11.707	526	66.86
Total:	11,077	2,080,318,826.21	100.00	359	39.16	7.343	618	81.58

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		127	35,510,510.30		1.71	358	39.95		5.341	655		77.50
5.500 - 5.999		736	186,541,952.58		8.97	358	39.14		5.780	645		78.15
6.000 - 6.499		1,060	245,349,402.98		11.79	359	40.00		6.253	647		78.66
6.500 - 6.999		1,837	391,899,758.25		18.84	359	39.79		6.742	636		79.27
7.000 - 7.499		1,673	321,777,649.05		15.47	359	39.40		7.233	623		80.70
7.500 - 7.999		2,036	359,462,779.29		17.28	359	38.90		7.736	605		83.36
8.000 - 8.499		1,371	218,376,251.81		10.50	358	38.29		8.218	596		85.52
8.500 - 8.999		1,169	177,314,496.85		8.52	359	38.25		8.726	590		86.54
9.000 - 9.499		576	76,999,691.79		3.70	359	37.87		9.209	581		86.35
9.500 - 9.999		309	40,616,980.09		1.95	359	38.09		9.713	571		84.54
10.000 - 10.499		98	13,883,010.26		0.67	358	38.76		10.210	554		77.11
10.500 - 10.999		55	8,410,102.29		0.40	359	42.84		10.678	539		73.96
11.000 - 11.499		20	2,843,521.17		0.14	359	38.07		11.166	531		67.59
11.500 - 11.999		10	1,332,719.50		0.06	359	40.07		11.707	526		66.86
Total:		11,077	2,080,318,826.21		100.00	359	39.16		7.343	618		81.58

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 - 4.000	000	000,034,819.91		8.94	359		39.54		7.461	631	82.76
4.500 - 4.749	25	4,110,836.61		0.20	359		38.55		7.329	616	81.09
5.000 - 5.249	27	5,161,548.77		0.25	358		39.64		7.261	623	81.05
5.500 - 5.749	3	479,892.52		0.02	356		38.39		7.412	570	73.53
6.000 - 6.249	10,019	1,883,689,292.40		90.55	359		39.12		7.332	617	81.46
6.500 - 6.749	1	198,401.16		0.01	359		48.00		7.450	631	95.00
6.750 - 6.999	2	344,629.03		0.02	357		32.00		7.637	665	86.78
7.000 - 7.249	1	299,405.81		0.01	356		37.00		9.525	544	67.42
Total:	11,077	2,080,318,826.21		100.00	359		39.16		7.343	618	81.58

DESCRIPTION OF THE TOTAL COLLATERAL

Next Adjustment Date of the Adjustable-Rate Loans
NEXT 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 (%)
October 2006	1	135,186.12		0.01	353	44.00	7.400		635		80.00
November 2006	5	631,221.11		0.03	354	40.87	7.758		593		78.60
December 2006	16	2,913,431.62		0.14	355	42.17	7.521		559		73.87
January 2007	77	13,225,697.53		0.64	356	38.80	7.410		607		76.31
February 2007	69	10,518,813.01		0.51	357	41.17	7.137		590		77.21
March 2007	524	107,093,421.99		5.15	358	39.42	7.218		616		81.09
April 2007	5,317	1,029,728,601.68		49.50	359	39.24	7.355		617		81.81
May 2007	458	79,983,698.62		3.84	359	38.00	7.733		618		81.89
June 2007	1,762	311,889,737.12		14.99	359	39.14	7.351		616		81.45
November 2007	2	297,508.01		0.01	354	33.70	7.355		545		71.82
December 2007	6	894,252.13		0.04	355	42.51	6.995		622		79.23
January 2008	36	6,337,999.01		0.30	356	38.85	7.261		603		74.08
February 2008	18	2,567,411.58		0.12	357	38.68	7.155		615		78.68
March 2008	124	25,059,138.44		1.20	357	39.60	7.136		621		82.40
April 2008	1,828	357,376,545.72		17.18	359	39.04	7.281		625		81.61
May 2008	167	23,353,420.24		1.12	359	38.47	7.653		635		82.22
June 2008	667	108,312,742.28		5.21	358	39.15	7.254		626		81.38
Total:	11,077	2,080,318,826.21		100.00	359	39.16	7.343		618		81.58

Initial Periodic 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	11,077	2,080,318,826.21	100.00	359	39.16	7.343	618	81.58
Total:	11,077	2,080,318,826.21	100.00	359	39.16	7.343	618	81.58

Periodic 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	11,077	2,080,318,826.21	100.00	359	39.16	7.343	618	81.58
Total:	11,077	2,080,318,826.21	100.00	359	39.16	7.343	618	81.58

Group I Mortgage Loan Statistics

The Group I Mortgage Loans consist of 2,138 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $312,294,087.92, 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 December 2004 or after July 2005, or will have a remaining term to stated maturity of less than 175 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Group I Mortgage Loan is June 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:	2,138

Aggregate Current Principal Balance:	$312,294,087.92		$19,993.67 to $449,534.61
Average Current Principal Balance:	$146,068.33

Aggregate Original Principal Balance:	$312,596,306.00		$20,000.00 to $450,000.00
Average Original Principal Balance:	$146,209.68

Fully Amortizing Mortgage Loans:	100.00%

1st Lien:	98.74%

Wtd. Avg. Gross Coupon:	7.434%		5.200% to 12.250%

Wtd. Avg. Original Term (months):	357		180 to 360
Wtd. Avg. Remaining Term (months):	356		175 to 360

Wtd. Avg. Margin (ARM Loans Only):	5.815%		4.000% to 7.125%

Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.539%		11.250% to 17.850%

Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.539%		5.250% to 11.850%

Wtd. Avg. Original LTV ^{(1) :}	78.86%		19.05% to 100.00%

Wtd. Avg. Borrower FICO:	607		500 to 811

Geographic Distribution (Top 5):	CA	21.39%
	FL	12.66%
	IL	8.04%
	AZ	6.31%
	MI	5.15%

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 (%)
Fixed Rate	500		62,329,592.07	19.96	344	38.90	7.012	619	71.69
2 Yr / 6 Month	1,097		164,789,657.87	52.77	359	39.28	7.669	594	80.81
3 Yr / 6 Month	384		57,910,168.43	18.54	358	39.85	7.574	601	79.15
2 Yr / 6 Month - 2 Yr IO	101		17,818,559.11	5.71	359	39.65	6.769	670	82.91
3 Yr / 6 Month - 3 Yr IO	56		9,446,110.44	3.02	359	39.02	6.502	679	82.88
Total:	2,138		312,294,087.92	100.00	356	39.33	7.434	607	78.86


Interest Only Term
INTEREST ONLY TERM (MOS)	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	1,981		285,029,418.37	91.27	355	39.31	7.506	601	78.48
24	101		17,818,559.11	5.71	359	39.65	6.769	670	82.91
36	56		9,446,110.44	3.02	359	39.02	6.502	679	82.88
Total:	2,138		312,294,087.92	100.00	356	39.33	7.434	607	78.86


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 - 50,000.00	79	2,760,678.00		0.88	354	38.76	10.558	647	94.50
50,000.01 - 100,000.00	604	46,471,461.00		14.87	352	37.69	7.912	606	79.86
100,000.01 - 150,000.00	655	82,440,776.00		26.37	356	38.56	7.485	614	80.27
150,000.01 - 200,000.00	344	59,512,725.00		19.04	355	38.82	7.386	600	78.21
200,000.01 - 250,000.00	205	46,130,606.00		14.76	355	40.21	7.155	604	78.10
250,000.01 - 300,000.00	146	40,038,890.00		12.81	359	41.05	7.286	600	76.72
300,000.01 - 350,000.00	81	26,228,770.00		8.39	359	41.44	7.154	607	77.53
350,000.01 - 400,000.00	19	6,905,550.00		2.21	359	41.39	6.671	631	78.35
400,000.01 - 450,000.00	5	2,106,850.00		0.67	359	34.92	6.992	610	75.36
Total:	2,138	312,596,306.00		100.00	356	39.33	7.433	607	78.86

*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 - 50,000.00	79	2,757,981.94	0.88	354	38.76	10.559	647	94.51
50,000.01 - 100,000.00	604	46,419,523.53	14.86	352	37.68	7.912	606	79.86
100,000.01 - 150,000.00	655	82,370,144.33	26.38	356	38.56	7.485	614	80.27
150,000.01 - 200,000.00	344	59,456,501.94	19.04	355	38.82	7.386	600	78.21
200,000.01 - 250,000.00	205	46,082,938.97	14.76	355	40.21	7.156	604	78.10
250,000.01 - 300,000.00	146	40,000,828.89	12.81	359	41.05	7.286	600	76.72
300,000.01 - 350,000.00	82	26,551,786.04	8.50	359	41.61	7.166	607	77.37
350,000.01 - 400,000.00	18	6,549,283.50	2.10	359	40.72	6.600	635	79.06
400,000.01 - 450,000.00	5	2,105,098.78	0.67	359	34.92	6.992	610	75.36
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	35	3,654,075.11	1.17	179	38.25	6.895	616	62.14
181 - 240	21	2,425,043.44	0.78	239	38.73	6.818	594	67.40
301 - 360	2,082	306,214,969.37	98.05	359	39.34	7.445	607	79.15
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	21	4,724,082.46	1.51	359	38.36	5.330	655	68.47
5.500 - 5.999	160	31,243,432.50	10.00	350	39.37	5.793	641	70.90
6.000 - 6.499	224	36,054,151.96	11.54	356	40.87	6.266	630	73.77
6.500 - 6.999	332	52,500,643.04	16.81	355	39.58	6.739	613	74.98
7.000 - 7.499	275	42,007,793.29	13.45	355	39.85	7.233	611	79.14
7.500 - 7.999	370	53,854,353.66	17.24	356	38.79	7.750	593	81.18
8.000 - 8.499	247	33,835,528.42	10.83	358	38.66	8.210	593	84.96
8.500 - 8.999	230	31,045,312.25	9.94	358	37.58	8.706	587	85.79
9.000 - 9.499	105	11,006,904.45	3.52	358	40.12	9.188	581	86.23
9.500 - 9.999	59	7,942,204.52	2.54	357	38.90	9.703	565	80.19
10.000 - 10.499	19	2,176,675.65	0.70	359	40.46	10.237	544	73.37
10.500 - 10.999	31	2,500,741.54	0.80	359	42.05	10.715	589	83.74
11.000 - 11.499	37	2,258,508.11	0.72	357	39.44	11.256	609	85.51
11.500 - 11.999	18	754,139.23	0.24	359	42.54	11.742	626	96.24
12.000 - 12.499	10	389,616.84	0.12	359	39.84	12.098	635	100.00
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

Original Loan-to-Value Ratios
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	5	426,312.65	0.14	325	43.31	7.919	593	22.85
25.01 - 30.00	12	1,015,772.82	0.33	324	41.35	6.795	643	27.87
30.01 - 35.00	11	1,624,254.91	0.52	325	36.43	6.945	595	32.93
35.01 - 40.00	16	1,829,263.96	0.59	337	36.59	6.503	624	37.27
40.01 - 45.00	15	2,013,462.13	0.64	359	35.27	6.790	590	42.66
45.01 - 50.00	25	3,615,598.66	1.16	347	41.29	6.912	588	47.40
50.01 - 55.00	33	6,288,121.57	2.01	348	37.89	6.329	606	52.82
55.01 - 60.00	61	10,573,764.69	3.39	349	40.20	7.030	598	57.76
60.01 - 65.00	83	15,189,083.08	4.86	351	41.38	6.875	593	63.50
65.01 - 70.00	118	20,603,070.41	6.60	357	39.18	7.400	581	68.81
70.01 - 75.00	198	33,474,404.86	10.72	354	41.42	7.176	582	74.14
75.01 - 80.00	642	91,256,424.42	29.22	356	38.94	7.087	613	79.54
80.01 - 85.00	215	33,223,314.10	10.64	357	39.25	7.469	599	84.51
85.01 - 90.00	467	66,351,825.29	21.25	359	38.66	7.965	617	89.78
90.01 - 95.00	130	19,538,908.43	6.26	359	38.79	8.181	634	94.91
95.01 - 100.00	107	5,270,505.94	1.69	358	39.58	10.420	655	100.00
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	108	15,350,698.83	4.92	358	41.66	8.115	511	77.05
520 - 539	184	28,661,613.19	9.18	355	40.27	8.090	530	74.92
540 - 559	262	38,675,513.97	12.38	358	40.12	7.767	550	77.56
560 - 579	230	35,016,169.44	11.21	354	39.70	7.643	569	78.11
580 - 599	208	32,152,527.35	10.30	357	38.75	7.485	589	77.90
600 - 619	246	36,257,187.03	11.61	352	39.11	7.137	609	77.59
620 - 639	246	35,233,888.88	11.28	356	38.74	7.260	629	79.43
640 - 659	203	26,999,831.94	8.65	355	38.43	7.229	650	81.71
660 - 679	159	22,749,848.89	7.28	357	38.81	7.202	668	83.52
680 - 699	102	15,540,774.97	4.98	358	40.01	6.762	688	80.84
700 - 719	93	11,836,599.76	3.79	354	37.12	6.948	710	81.49
720 - 739	44	6,434,366.82	2.06	357	39.57	6.694	730	80.43
740 - 759	28	4,192,772.44	1.34	357	37.80	7.296	747	85.46
760 - 779	17	2,279,879.89	0.73	359	39.32	6.741	770	79.09
780 - 799	7	782,231.06	0.25	343	36.92	6.979	787	68.31
800 - 819	1	130,183.46	0.04	358	27.00	6.950	811	80.00
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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 (%)
<= 20.00	29	3,472,871.20	1.11	359	20.00	7.755	608	81.06
20.01 - 25.00	157	21,965,995.73	7.03	355	23.13	7.401	613	76.98
25.01 - 30.00	247	32,373,410.34	10.37	355	28.31	7.517	609	79.66
30.01 - 35.00	319	44,611,872.50	14.29	355	33.17	7.397	613	78.59
35.01 - 40.00	368	53,135,505.60	17.01	356	38.07	7.509	610	79.80
40.01 - 45.00	425	62,864,046.29	20.13	356	42.87	7.450	610	79.83
45.01 - 50.00	502	77,188,787.29	24.72	358	48.03	7.421	601	80.61
50.01 - 55.00	91	16,681,598.97	5.34	352	52.87	7.099	584	65.36
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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 (%)
California	322	66,803,332.37	21.39	353	40.90	6.878	604	71.27
Florida	269	39,537,707.69	12.66	357	38.93	7.425	612	79.82
Illinois	180	25,115,722.26	8.04	357	39.82	7.666	614	81.76
Arizona	152	19,693,815.01	6.31	355	37.88	7.270	618	83.27
Michigan	147	16,078,318.66	5.15	358	39.08	7.924	599	85.43
Texas	150	15,003,067.87	4.80	348	37.93	7.719	599	80.73
New York	60	12,681,493.58	4.06	355	41.44	6.939	590	69.06
New Jersey	52	10,970,371.32	3.51	359	41.56	7.497	591	72.82
Maryland	56	10,562,524.22	3.38	357	40.22	7.505	611	78.15
Nevada	54	9,452,196.74	3.03	356	41.44	7.313	629	80.61
Indiana	81	8,559,894.23	2.74	355	37.58	7.760	613	86.47
Georgia	60	8,044,212.60	2.58	359	37.45	7.976	615	85.64
Colorado	45	6,535,716.81	2.09	359	38.11	7.492	626	84.89
Missouri	58	6,373,726.90	2.04	354	35.71	7.871	593	83.34
Minnesota	41	6,326,472.36	2.03	359	39.47	7.421	614	80.79
Pennsylvania	42	5,289,401.15	1.69	359	37.60	8.019	574	79.51
Wisconsin	39	4,963,587.49	1.59	359	38.49	8.423	613	85.17
Ohio	43	4,325,278.89	1.39	357	37.80	8.004	584	85.72
Washington	22	3,388,642.20	1.09	359	37.79	7.658	611	82.37
Utah	25	3,128,422.38	1.00	359	36.85	7.510	638	82.71
Rhode Island	16	3,052,678.82	0.98	359	41.02	7.688	579	79.03
Louisiana	30	2,809,707.06	0.90	351	37.00	7.398	591	79.10
Massachusetts	15	2,355,263.76	0.75	359	30.70	7.887	611	76.70
Hawaii	8	2,224,605.29	0.71	359	38.29	6.757	665	73.59
Tennessee	23	2,205,507.83	0.71	359	36.05	8.481	573	88.01
Connecticut	13	2,015,577.04	0.65	359	40.11	7.398	615	79.45
North Carolina	20	1,736,804.88	0.56	359	38.39	7.709	616	81.12
Kentucky	12	1,424,429.46	0.46	359	36.28	8.048	585	86.42
Alaska	8	1,234,072.82	0.40	358	40.87	7.702	613	85.24
Delaware	7	1,109,791.41	0.36	359	35.57	7.056	601	78.62
South Carolina	11	1,090,383.37	0.35	357	37.90	7.661	582	81.43
Oklahoma	10	1,066,098.63	0.34	339	31.29	7.698	612	80.29
Oregon	6	893,141.73	0.29	359	39.29	7.644	615	78.73
Mississippi	8	765,743.14	0.25	359	37.85	8.397	550	86.99
Iowa	9	742,091.39	0.24	359	43.36	8.072	588	85.67
Nebraska	7	708,078.31	0.23	359	43.90	7.948	616	85.17
Alabama	8	657,703.55	0.21	359	39.33	8.800	575	87.07
New Mexico	7	601,908.96	0.19	359	38.59	7.963	696	86.59
New Hampshire	2	522,363.62	0.17	359	46.12	7.309	623	91.26
Kansas	4	488,244.24	0.16	359	37.81	7.521	649	81.42
Maine	4	451,514.12	0.14	359	39.38	6.528	575	76.96
Wyoming	4	442,881.26	0.14	359	38.81	6.815	596	82.58
Idaho	4	360,347.84	0.12	359	46.19	8.223	590	87.94
Arkansas	3	287,270.86	0.09	359	36.52	8.190	567	80.61
Montana	1	213,973.80	0.07	359	49.00	6.700	630	80.00
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	1,835	272,573,385.12	87.28	355	39.87	7.348	601	78.12
Non-Owner Occupied	272	34,903,765.80	11.18	358	34.87	8.112	647	84.64
Second Home	31	4,816,937.00	1.54	357	40.49	7.387	650	78.82
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

*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 Documentation	1,147	163,867,761.59	52.47	355	39.75	7.112	596	77.33
Limited Documentation	150	22,639,363.29	7.25	356	38.48	7.457	593	78.88
Stated Documentation	841	125,786,963.04	40.28	357	38.92	7.849	624	80.86
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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**	1,293	215,830,435.37	69.11	355	39.89	7.318	594	76.37
Purchase	687	73,378,691.30	23.50	359	37.83	7.888	641	85.86
Refinance-Debt Consolidation No Cash Out***	158	23,084,961.25	7.39	355	38.77	7.068	618	79.98
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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 (%)
I	1,527	214,315,640.25	68.63	356	38.99	7.249	623	80.16
II	189	30,108,616.07	9.64	355	40.42	7.619	584	79.02
III	163	25,466,542.98	8.15	355	38.65	7.664	571	78.71
IV	127	18,666,884.90	5.98	357	39.77	7.796	569	77.54
V	98	18,255,277.88	5.85	357	40.81	7.972	558	69.38
VI	31	4,947,558.99	1.58	356	43.49	9.607	551	63.51
A+	2	234,161.04	0.07	355	42.64	8.093	640	76.13
C	1	299,405.81	0.10	356	37.00	9.525	544	67.42
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

* Letters correspond to risk categories of Olympus Mortgage Company and numerals correspond to risk categories of Argent Mortgage Company, LLC.

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 (%)
Single Family Residence	1,579	226,612,825.92	72.56	356	39.48	7.407	603	78.79
PUD	261	40,386,181.64	12.93	356	38.71	7.402	609	79.55
2-4 Family	159	27,124,093.48	8.69	358	39.41	7.514	615	76.55
Condominium	133	17,566,490.02	5.62	355	38.57	7.702	637	81.57
Single Family Attached	3	347,732.00	0.11	359	43.40	7.348	614	84.79
PUD Attached	3	256,764.86	0.08	359	39.30	9.101	577	84.21
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	692	93,512,695.51	29.94	356	39.51	7.737	607	79.59
12	75	12,438,748.43	3.98	355	41.13	7.340	611	76.83
24	704	104,541,821.38	33.48	358	39.16	7.532	603	80.79
36	667	101,800,822.60	32.60	353	39.10	7.065	610	76.47
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86
Total:	2,138	312,294,087.92	100.00	356	39.33	7.434	607	78.86

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	16	3,260,961.34	1.30	359	38.86	5.376	642	72.06
11.500 - 11.999	93	17,865,361.38	7.15	358	39.43	5.793	636	75.43
12.000 - 12.499	152	25,014,161.96	10.01	359	41.34	6.262	630	76.21
12.500 - 12.999	232	38,958,438.38	15.59	359	40.19	6.738	618	76.48
13.000 - 13.499	220	34,546,700.09	13.82	358	39.62	7.236	611	80.41
13.500 - 13.999	314	47,427,081.54	18.97	358	38.96	7.747	595	82.25
14.000 - 14.499	224	31,594,579.84	12.64	359	39.00	8.209	594	85.40
14.500 - 14.999	216	29,253,090.13	11.70	359	37.58	8.707	587	86.20
15.000 - 15.499	90	10,012,548.93	4.01	359	39.80	9.178	579	86.27
15.500 - 15.999	51	7,522,415.30	3.01	359	39.13	9.705	564	81.24
16.000 - 16.499	14	1,968,301.88	0.79	359	40.56	10.244	540	71.44
16.500 - 16.999	9	1,566,651.34	0.63	359	41.54	10.679	526	74.05
17.000 - 17.499	6	879,731.70	0.35	359	39.44	11.242	538	62.80
17.500 - 17.999	1	94,472.04	0.04	359	52.00	11.850	530	70.00
Total:	1,638	249,964,495.85	100.00	359	39.43	7.539	604	80.65

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		16	3,260,961.34		1.30	359	38.86		5.376	642		72.06
5.500 - 5.999		93	17,865,361.38		7.15	358	39.43		5.793	636		75.43
6.000 - 6.499		152	25,014,161.96		10.01	359	41.34		6.262	630		76.21
6.500 - 6.999		232	38,958,438.38		15.59	359	40.19		6.738	618		76.48
7.000 - 7.499		220	34,546,700.09		13.82	358	39.62		7.236	611		80.41
7.500 - 7.999		314	47,427,081.54		18.97	358	38.96		7.747	595		82.25
8.000 - 8.499		224	31,594,579.84		12.64	359	39.00		8.209	594		85.40
8.500 - 8.999		216	29,253,090.13		11.70	359	37.58		8.707	587		86.20
9.000 - 9.499		90	10,012,548.93		4.01	359	39.80		9.178	579		86.27
9.500 - 9.999		51	7,522,415.30		3.01	359	39.13		9.705	564		81.24
10.000 - 10.499		14	1,968,301.88		0.79	359	40.56		10.244	540		71.44
10.500 - 10.999		9	1,566,651.34		0.63	359	41.54		10.679	526		74.05
11.000 - 11.499		6	879,731.70		0.35	359	39.44		11.242	538		62.80
11.500 - 11.999		1	94,472.04		0.04	359	52.00		11.850	530		70.00
Total:		1,638	249,964,495.85		100.00	359	39.43		7.539	604		80.65

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	153	22,566,285.30		9.03	358		39.74		7.727	614	82.17
4.500 - 4.749	5	796,710.49		0.32	358		33.50		7.041	598	82.32
5.000 - 5.249	2	396,707.98		0.16	359		29.96		7.124	671	89.01
5.500 - 5.749	1	114,590.05		0.05	354		36.00		8.450	571	90.00
6.000 - 6.249	1,474	225,358,584.99		90.16	359		39.44		7.520	603	80.47
6.500 - 6.749	1	198,401.16		0.08	359		48.00		7.450	631	95.00
6.750 - 6.999	1	233,810.07		0.09	359		32.00		7.050	690	90.00
7.000 - 7.249	1	299,405.81		0.12	356		37.00		9.525	544	67.42
Total:	1,638	249,964,495.85		100.00	359		39.43		7.539	604	80.65

DESCRIPTION OF THE GROUP I COLLATERAL

Next Adjustment Date of the Adjustable-Rate Loans
NEXT 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 (%)
December 2006	3	696,929.63		0.28	355	42.03	7.401		587		72.21
January 2007	11	2,162,862.07		0.87	356	41.66	7.701		599		73.72
February 2007	4	708,462.86		0.28	356	45.29	6.598		572		79.54
March 2007	72	10,872,839.95		4.35	357	38.86	7.509		589		79.60
April 2007	812	126,397,023.47		50.57	359	39.28	7.582		602		81.48
May 2007	53	6,348,388.48		2.54	359	38.36	7.798		592		79.98
June 2007	243	35,421,710.52		14.17	359	39.45	7.577		603		80.64
December 2007	1	94,047.04		0.04	355	39.00	7.525		651		80.00
January 2008	6	1,083,441.24		0.43	356	37.92	7.893		576		73.27
February 2008	2	247,943.93		0.10	356	35.24	7.061		566		81.62
March 2008	16	2,563,240.46		1.03	358	39.81	7.538		594		82.81
April 2008	299	48,447,065.57		19.38	358	39.59	7.404		614		80.07
May 2008	29	3,345,799.24		1.34	360	39.90	7.676		616		80.41
June 2008	87	11,574,741.39		4.63	359	40.53	7.368		610		77.64
Total:	1,638	249,964,495.85		100.00	359	39.43	7.539		604		80.65

Initial Periodic 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	1,638	249,964,495.85	100.00	359	39.43	7.539	604	80.65
Total:	1,638	249,964,495.85	100.00	359	39.43	7.539	604	80.65

Periodic 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	1,638	249,964,495.85	100.00	359	39.43	7.539	604	80.65
Total:	1,638	249,964,495.85	100.00	359	39.43	7.539	604	80.65

Group II Mortgage Loan Statistics

The Group II Mortgage Loans consist of 6,670 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $985,887,252.96, 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 November 2004 or after July 2005, or will have a remaining term to stated maturity of less than 175 months or greater than 360 months as of the Subsequent Cut-off Date. The latest maturity date of any Group II Mortgage Loan is June 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:	6,670

Aggregate Current Principal Balance:	$985,887,252.96		$19,959.37 to $662,572.88
Average Current Principal Balance:	$147,809.18

Aggregate Original Principal Balance:	$986,812,252.00		$20,000.00 to $663,000.00
Average Original Principal Balance:	$147,947.86

Fully Amortizing Mortgage Loans:	100.00%

1st Lien:	98.90%

Wtd. Avg. Gross Coupon:	7.412%		5.200% to 12.500%

Wtd. Avg. Original Term (months):	357		180 to 360
Wtd. Avg. Remaining Term (months):	356		175 to 360

Wtd. Avg. Margin (ARM Loans Only):	5.805%		4.000% to 6.911%

Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.540 %		11.200% to 17.875%

Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.540%		5.200% to 11.875%

Wtd. Avg. Original LTV ^{(1) :}	78.81%		11.38% to 100.00%

Wtd. Avg. Borrower FICO:	608		500 to 806

Geographic Distribution (Top 5):	CA	21.86%
	FL	12.35%
	IL	8.15%
	AZ	6.10%
	TX	4.76%

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 (%)
Fixed Rate	1,440		197,010,991.86	19.98	345	38.35	6.901	622	71.04
2 Yr / 6 Month	3,542		522,323,810.30	52.98	359	38.07	7.704	594	80.76
3 Yr / 6 Month	1,244		187,672,694.01	19.04	358	38.02	7.440	605	80.26
2 Yr / 6 Month - 2 Yr IO	318		57,206,331.65	5.80	358	37.16	6.728	673	82.32
3 Yr / 6 Month - 3 Yr IO	126		21,673,425.14	2.20	359	36.51	6.576	678	80.51
Total:	6,670		985,887,252.96	100.00	356	38.03	7.412	608	78.81


Interest Only Term
INTEREST ONLY TERM (MOS)	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	6,226		907,007,496.17	92.00	356	38.12	7.475	602	78.54
24	318		57,206,331.65	5.80	358	37.16	6.728	673	82.32
36	126		21,673,425.14	2.20	359	36.51	6.576	678	80.51
Total:	6,670		985,887,252.96	100.00	356	38.03	7.412	608	78.81


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 - 50,000.00	203	7,134,929.00		0.72	354	36.39	10.616	658	95.16
50,000.01 - 100,000.00	1,843	143,853,537.00		14.58	352	35.43	7.991	607	81.03
100,000.01 - 150,000.00	2,180	271,206,484.00		27.48	356	37.36	7.539	614	80.39
150,000.01 - 200,000.00	999	174,008,146.00		17.63	356	38.62	7.377	599	77.54
200,000.01 - 250,000.00	619	139,313,560.00		14.12	356	39.15	7.186	602	76.98
250,000.01 - 300,000.00	449	123,310,846.00		12.50	356	40.00	7.069	605	76.96
300,000.01 - 350,000.00	298	96,869,291.00		9.82	357	38.42	6.976	611	77.29
350,000.01 - 400,000.00	55	20,113,660.00		2.04	359	40.13	6.787	614	77.30
400,000.01 - 450,000.00	16	6,761,200.00		0.69	359	37.76	6.601	629	79.23
450,000.01 - 500,000.00	5	2,462,599.00		0.25	359	30.59	7.448	651	78.66
500,000.01 - 550,000.00	1	520,000.00		0.05	359	32.00	6.650	711	80.00
550,000.01 - 600,000.00	1	595,000.00		0.06	359	41.00	5.800	746	85.00
650,000.01 - 700,000.00	1	663,000.00		0.07	359	50.00	8.200	641	85.00
Total:	6,670	986,812,252.00		100.00	356	38.03	7.412	608	78.80

*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 - 50,000.00	204	7,180,128.91	0.73	355	36.47	10.588	657	95.13
50,000.01 - 100,000.00	1,842	143,666,536.27	14.57	352	35.43	7.992	607	81.03
100,000.01 - 150,000.00	2,182	271,272,665.36	27.52	356	37.37	7.540	614	80.41
150,000.01 - 200,000.00	999	173,939,095.23	17.64	356	38.60	7.373	599	77.49
200,000.01 - 250,000.00	617	138,779,521.65	14.08	356	39.14	7.190	602	77.02
250,000.01 - 300,000.00	449	123,184,448.64	12.49	356	40.00	7.069	605	76.96
300,000.01 - 350,000.00	298	96,778,603.99	9.82	357	38.42	6.976	611	77.29
350,000.01 - 400,000.00	55	20,093,419.51	2.04	359	40.13	6.787	614	77.30
400,000.01 - 450,000.00	16	6,755,006.32	0.69	359	37.76	6.601	629	79.23
450,000.01 - 500,000.00	5	2,460,711.73	0.25	359	30.59	7.448	651	78.66
500,000.01 - 550,000.00	1	519,542.47	0.05	359	32.00	6.650	711	80.00
550,000.01 - 600,000.00	1	595,000.00	0.06	359	41.00	5.800	746	85.00
650,000.01 - 700,000.00	1	662,572.88	0.07	359	50.00	8.200	641	85.00
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	90	10,570,673.95	1.07	179	37.20	6.863	632	66.63
181 - 240	76	9,425,367.66	0.96	239	39.76	6.684	617	69.64
301 - 360	6,504	965,891,211.35	97.97	359	38.02	7.425	608	79.03
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	66	14,233,519.23	1.44	354	37.87	5.322	643	69.18
5.500 - 5.999	509	102,620,356.96	10.41	353	38.96	5.767	639	72.12
6.000 - 6.499	639	109,953,018.09	11.15	353	38.59	6.239	630	73.82
6.500 - 6.999	1,065	173,269,426.40	17.57	355	37.94	6.741	619	75.88
7.000 - 7.499	897	136,293,322.55	13.82	356	38.02	7.239	607	78.40
7.500 - 7.999	1,138	166,402,864.01	16.88	357	37.91	7.747	596	80.79
8.000 - 8.499	766	106,354,427.56	10.79	357	37.63	8.220	591	83.99
8.500 - 8.999	687	88,568,124.39	8.98	358	37.77	8.730	586	84.45
9.000 - 9.499	357	41,327,830.58	4.19	359	36.66	9.212	582	85.54
9.500 - 9.999	202	22,581,947.23	2.29	358	36.23	9.712	574	84.31
10.000 - 10.499	76	8,557,217.97	0.87	358	39.68	10.201	561	79.49
10.500 - 10.999	118	7,889,134.98	0.80	358	40.27	10.727	613	85.15
11.000 - 11.499	64	3,838,561.23	0.39	357	40.07	11.207	602	88.19
11.500 - 11.999	52	2,758,442.45	0.28	359	39.37	11.758	613	90.75
12.000 - 12.499	33	1,208,108.34	0.12	358	38.96	12.172	633	99.99
12.500 - 12.999	1	30,950.99	0.00	354	43.00	12.500	620	100.00
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

Original Loan-to-Value Ratios
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 (%)
<= 30.00	29	3,038,279.50	0.31	336	36.73	6.677	625	23.85
30.01 - 35.00	21	2,272,561.88	0.23	354	31.42	6.744	599	32.30
35.01 - 40.00	37	4,894,406.33	0.50	352	35.39	6.723	610	37.42
40.01 - 45.00	44	7,326,953.24	0.74	348	36.56	6.784	597	42.61
45.01 - 50.00	94	15,115,090.46	1.53	344	40.99	7.023	600	47.84
50.01 - 55.00	116	19,420,695.05	1.97	347	37.10	6.753	606	52.53
55.01 - 60.00	180	29,530,325.00	3.00	351	38.49	6.792	593	57.83
60.01 - 65.00	245	43,011,430.68	4.36	352	39.74	7.017	581	63.38
65.01 - 70.00	429	75,222,716.04	7.63	355	38.94	7.219	586	68.71
70.01 - 75.00	623	109,635,320.89	11.12	354	39.55	7.067	589	74.01
75.01 - 80.00	2,031	300,194,247.85	30.45	356	37.90	7.080	618	79.62
80.01 - 85.00	649	100,309,117.70	10.17	358	38.08	7.524	599	84.39
85.01 - 90.00	1,405	196,849,512.38	19.97	359	36.70	7.987	614	89.70
90.01 - 95.00	465	63,205,899.61	6.41	358	37.81	8.156	630	94.69
95.01 - 100.00	302	15,860,696.35	1.61	358	38.21	10.326	666	99.99
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	347	52,010,252.76	5.28	358	40.59	8.080	511	76.37
520 - 539	618	93,022,112.48	9.44	359	40.25	7.985	530	75.72
540 - 559	738	111,061,374.94	11.27	357	40.00	7.877	550	76.83
560 - 579	631	94,317,369.50	9.57	355	38.13	7.714	569	78.10
580 - 599	654	101,886,167.94	10.33	356	37.96	7.322	589	78.27
600 - 619	783	119,296,516.22	12.10	355	37.96	7.150	609	78.53
620 - 639	805	113,369,206.95	11.50	355	37.62	7.211	629	79.33
640 - 659	676	98,003,910.53	9.94	356	37.04	7.136	649	80.41
660 - 679	461	68,991,232.23	7.00	356	36.12	7.012	669	81.78
680 - 699	425	61,248,768.24	6.21	353	35.80	7.035	688	80.97
700 - 719	246	32,983,233.00	3.35	354	37.17	7.020	709	81.00
720 - 739	147	20,432,629.30	2.07	357	35.37	7.107	728	83.42
740 - 759	81	11,216,648.95	1.14	356	34.66	7.144	748	84.23
760 - 779	44	5,740,198.97	0.58	349	34.93	6.868	768	81.45
780 - 799	12	2,052,241.33	0.21	359	37.46	6.662	786	77.36
800 - 819	2	255,389.62	0.03	359	34.69	5.585	804	53.45
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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 (%)
<= 20.00	512	69,908,314.15	7.09	354	14.20	7.499	629	79.27
20.01 - 25.00	440	54,190,971.46	5.50	354	23.20	7.473	611	77.78
25.01 - 30.00	687	95,320,829.33	9.67	357	28.16	7.429	615	78.53
30.01 - 35.00	861	120,550,075.48	12.23	356	33.14	7.442	613	79.27
35.01 - 40.00	1,184	173,813,276.06	17.63	356	38.18	7.395	609	79.55
40.01 - 45.00	1,303	198,318,463.63	20.12	357	43.01	7.358	607	79.25
45.01 - 50.00	1,431	228,341,393.59	23.16	356	48.10	7.475	599	80.64
50.01 - 55.00	252	45,443,929.26	4.61	350	53.16	7.071	591	64.67
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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 (%)
California	1,006	215,537,921.31	21.86	356	38.89	6.913	607	72.48
Florida	862	121,710,375.24	12.35	357	38.45	7.472	614	80.11
Illinois	531	80,355,292.09	8.15	358	38.51	7.523	619	81.48
Arizona	474	60,154,498.24	6.10	354	37.23	7.421	619	81.71
Texas	452	46,960,260.60	4.76	347	36.62	7.744	602	81.22
Michigan	440	46,826,952.95	4.75	359	36.22	8.043	597	85.26
New York	202	45,230,566.16	4.59	352	38.51	7.064	608	70.21
Maryland	210	36,673,927.13	3.72	357	38.52	7.290	591	78.17
New Jersey	177	33,831,701.44	3.43	356	40.27	7.382	600	73.35
Nevada	159	26,584,332.60	2.70	358	36.26	7.398	609	78.90
Georgia	187	24,543,850.20	2.49	358	34.82	7.995	621	85.81
Ohio	211	21,264,162.20	2.16	353	36.31	7.977	593	85.48
Minnesota	125	20,854,597.04	2.12	358	39.15	7.492	614	83.30
Colorado	130	20,752,447.75	2.10	357	37.79	7.044	623	82.21
Missouri	163	17,204,378.57	1.75	359	36.21	7.938	600	85.00
Pennsylvania	125	14,962,032.69	1.52	353	35.18	7.627	600	79.53
Washington	80	13,960,175.36	1.42	357	37.50	7.498	595	80.39
Wisconsin	117	13,656,054.34	1.39	359	39.96	8.120	588	82.70
Connecticut	69	11,346,653.95	1.15	352	39.46	7.764	597	79.94
Hawaii	39	10,560,928.59	1.07	359	41.61	6.622	608	73.67
North Carolina	96	10,520,892.33	1.07	358	37.15	7.899	603	84.05
Utah	88	10,026,465.77	1.02	359	36.32	7.584	629	85.04
Indiana	111	9,776,434.89	0.99	358	34.27	7.827	606	85.20
Massachusetts	54	9,206,541.78	0.93	359	39.26	7.088	625	72.66
Tennessee	78	7,334,292.94	0.74	354	37.03	8.060	589	84.72
Louisiana	64	7,108,343.18	0.72	355	37.10	7.855	607	83.56
Kentucky	44	4,878,250.93	0.49	353	38.81	7.670	607	85.92
Rhode Island	25	4,784,125.36	0.49	359	42.99	7.583	596	75.82
Oregon	32	4,610,136.96	0.47	339	38.37	7.265	609	77.90
Oklahoma	45	4,136,837.06	0.42	354	35.20	7.960	610	87.60
Alabama	42	3,870,015.95	0.39	354	34.54	8.240	601	86.25
Iowa	39	3,707,250.15	0.38	359	40.09	7.414	617	81.62
New Hampshire	16	3,073,245.78	0.31	344	40.21	7.159	616	78.77
Mississippi	29	3,023,969.74	0.31	359	37.05	7.637	579	81.05
Kansas	29	2,920,012.29	0.30	355	40.99	7.826	584	82.66
Nebraska	29	2,894,756.88	0.29	359	38.43	7.920	623	85.49
Delaware	17	2,438,561.71	0.25	359	40.82	8.132	577	80.52
Maine	14	2,408,359.28	0.24	359	37.43	6.729	585	80.08
New Mexico	20	1,972,553.03	0.20	359	35.84	8.122	632	86.11
Idaho	9	989,310.60	0.10	359	40.29	7.737	605	83.79
Arkansas	10	908,819.75	0.09	347	30.76	7.463	594	82.45
Wyoming	7	690,448.71	0.07	359	38.66	7.456	661	79.58
Alaska	4	625,651.13	0.06	359	37.52	7.439	597	77.33
South Carolina	4	408,712.65	0.04	356	33.15	7.513	602	83.75
South Dakota	2	247,575.74	0.03	359	34.01	9.410	591	86.00
North Dakota	2	243,045.38	0.02	359	41.55	7.598	670	85.07
Vermont	1	111,534.54	0.01	356	34.00	8.700	600	80.00
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	5,664	850,254,728.57	86.24	355	39.02	7.317	602	77.96
Non-Owner Occupied	925	120,726,314.99	12.25	358	31.11	8.097	647	84.21
Second Home	81	14,906,209.40	1.51	357	37.52	7.286	649	83.40
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

*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 Documentation	3,496	521,278,189.32	52.87	355	38.82	7.098	594	77.40
Limited Documentation	491	76,263,861.22	7.74	358	33.35	7.366	603	80.67
Stated Documentation	2,683	388,345,202.42	39.39	357	37.89	7.843	627	80.33
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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**	3,941	670,542,649.55	68.01	355	38.96	7.258	595	76.27
Purchase	2,174	236,351,196.95	23.97	359	35.71	7.939	642	86.01
Refinance-Debt Consolidation No Cash Out***	555	78,993,406.46	8.01	352	37.07	7.144	613	78.78
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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 (%)
I	4,694	667,935,449.95	67.75	355	37.61	7.254	625	80.22
II	560	93,424,079.70	9.48	355	38.75	7.386	586	78.86
III	565	85,987,489.54	8.72	357	38.26	7.599	575	78.29
IV	446	69,346,524.68	7.03	357	38.63	7.848	569	76.01
V	309	53,245,131.53	5.40	357	40.07	8.027	553	69.37
VI	94	15,583,275.09	1.58	359	41.00	9.284	563	65.90
A	1	205,768.72	0.02	356	47.00	6.650	600	74.55
A-	1	159,533.75	0.02	356	29.00	7.650	532	60.38
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

* Letters correspond to risk categories of Olympus Mortgage Company and numerals correspond to risk categories of Argent Mortgage Company, LLC.

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 (%)
Single Family Residence	4,911	711,346,581.71	72.15	356	38.12	7.401	602	78.66
PUD	753	116,976,667.79	11.87	354	38.06	7.346	611	79.34
2-4 Family	495	88,784,055.33	9.01	354	37.33	7.474	627	77.55
Condominium	468	62,681,727.70	6.36	357	38.01	7.554	640	81.18
PUD Attached	30	4,503,059.12	0.46	355	36.91	7.571	596	79.85
Single Family Attached	13	1,595,161.31	0.16	359	39.78	7.414	599	79.77
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	2,123	296,424,192.10	30.07	356	38.21	7.622	609	79.54
12	221	42,366,366.27	4.30	352	38.06	7.386	613	74.08
24	2,247	326,761,747.68	33.14	358	37.66	7.602	604	80.60
36	2,079	320,334,946.91	32.49	353	38.24	7.027	610	76.93
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81
Total:	6,670	985,887,252.96	100.00	356	38.03	7.412	608	78.81

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	47	9,639,903.50	1.22	359	38.73	5.338	631	72.78
11.500 - 11.999	300	58,642,519.13	7.43	358	37.92	5.766	635	76.53
12.000 - 12.499	394	69,423,989.27	8.80	359	38.77	6.248	632	76.93
12.500 - 12.999	771	126,085,934.95	15.98	358	38.12	6.748	621	77.75
13.000 - 13.499	769	118,455,957.53	15.02	359	38.06	7.242	607	79.52
13.500 - 13.999	1,006	150,156,688.46	19.03	358	38.09	7.749	597	81.87
14.000 - 14.499	703	99,639,853.80	12.63	358	37.61	8.219	591	84.69
14.500 - 14.999	627	82,929,601.06	10.51	359	37.72	8.732	587	85.11
15.000 - 15.499	326	38,777,303.93	4.92	359	36.34	9.209	581	85.75
15.500 - 15.999	182	21,353,396.35	2.71	359	36.12	9.712	572	84.15
16.000 - 16.499	60	7,664,781.41	0.97	358	39.30	10.192	556	78.50
16.500 - 16.999	30	4,071,089.94	0.52	359	42.70	10.704	543	71.21
17.000 - 17.499	11	1,317,860.04	0.17	359	41.99	11.119	527	72.01
17.500 - 17.999	4	717,381.73	0.09	359	39.95	11.667	534	66.89
Total:	5,230	788,876,261.10	100.00	358	37.95	7.540	604	80.75

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		47	9,639,903.50		1.22	359	38.73		5.338	631		72.78
5.500 - 5.999		300	58,642,519.13		7.43	358	37.92		5.766	635		76.53
6.000 - 6.499		394	69,423,989.27		8.80	359	38.77		6.248	632		76.93
6.500 - 6.999		771	126,085,934.95		15.98	358	38.12		6.748	621		77.75
7.000 - 7.499		769	118,455,957.53		15.02	359	38.06		7.242	607		79.52
7.500 - 7.999		1,006	150,156,688.46		19.03	358	38.09		7.749	597		81.87
8.000 - 8.499		703	99,639,853.80		12.63	358	37.61		8.219	591		84.69
8.500 - 8.999		627	82,929,601.06		10.51	359	37.72		8.732	587		85.11
9.000 - 9.499		326	38,777,303.93		4.92	359	36.34		9.209	581		85.75
9.500 - 9.999		182	21,353,396.35		2.71	359	36.12		9.712	572		84.15
10.000 - 10.499		60	7,664,781.41		0.97	358	39.30		10.192	556		78.50
10.500 - 10.999		30	4,071,089.94		0.52	359	42.70		10.704	543		71.21
11.000 - 11.499		11	1,317,860.04		0.17	359	41.99		11.119	527		72.01
11.500 - 11.999		4	717,381.73		0.09	359	39.95		11.667	534		66.89
Total:		5,230	788,876,261.10		100.00	358	37.95		7.540	604		80.75

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	462	73,742,274.29		9.35	359		38.67		7.473	621	81.59
4.500 - 4.749	15	2,142,098.30		0.27	359		38.70		7.351	609	80.01
5.000 - 5.249	18	2,963,718.06		0.38	358		37.87		7.646	613	81.37
5.500 - 5.749	2	365,302.47		0.05	356		39.14		7.087	570	68.36
6.000 - 6.249	4,732	709,552,049.02		89.94	358		37.87		7.547	603	80.67
6.750 - 6.999	1	110,818.96		0.01	354		32.00		8.875	612	80.00
Total:	5,230	788,876,261.10		100.00	358		37.95		7.540	604	80.75

DESCRIPTION OF THE GROUP II COLLATERAL

Next Adjustment Date of the Adjustable-Rate Loans
NEXT 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 (%)
November 2006	3	412,244.29		0.05	354	41.84	7.903		570		77.86
December 2006	11	2,091,428.63		0.27	355	41.84	7.491		551		74.80
January 2007	43	6,280,005.13		0.80	356	38.1	7.499		591		75.37
February 2007	15	2,155,544.05		0.27	357	40.03	7.433		603		79.05
March 2007	212	34,728,958.82		4.40	358	38.48	7.500		597		80.20
April 2007	2,539	389,889,561.81		49.42	359	37.89	7.597		602		81.15
May 2007	204	25,355,147.83		3.21	358	38.04	8.174		608		82.32
June 2007	833	118,617,251.39		15.04	358	38	7.562		600		80.50
November 2007	2	297,508.01		0.04	354	33.7	7.355		545		71.82
December 2007	3	430,262.44		0.05	355	44.31	7.164		629		77.36
January 2008	20	3,327,851.58		0.42	356	39.29	7.353		581		70.90
February 2008	5	934,915.64		0.12	357	39.55	7.029		620		81.69
March 2008	57	10,032,259.39		1.27	355	40.82	6.999		604		79.90
April 2008	883	140,566,882.28		17.82	358	37.65	7.380		612		80.51
May 2008	73	8,215,843.81		1.04	360	36.6	7.494		633		81.98
June 2008	327	45,540,596.00		5.77	359	37.95	7.321		613		80.14
Total:	5,230	788,876,261.10		100.00	358	37.95	7.540		604		80.75

Initial Periodic 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	5,230	788,876,261.10	100.00	358	37.95	7.540	604	80.75
Total:	5,230	788,876,261.10	100.00	358	37.95	7.540	604	80.75

Periodic 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	5,230	788,876,261.10	100.00	358	37.95	7.540	604	80.75
Total:	5,230	788,876,261.10	100.00	358	37.95	7.540	604	80.75

Group III Mortgage Loan Statistics

The Group III Mortgage Loans consist of 5,417 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Subsequent Cut-off Date of approximately $1,301,817,365.03, 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 III Mortgage Loans had a first Due Date prior to November 2004 or after July 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 III Mortgage Loan is June 2035.

DESCRIPTION OF THE GROUP III 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:	5,417

Aggregate Current Principal Balance:	$1,301,817,365.03		$19,992.55 to $749,581.71
Average Current Principal Balance:	$240,320.72

Aggregate Original Principal Balance:	$1,302,735,373.00		$20,000.00 to $750,000.00
Average Original Principal Balance:	$240,490.19

Fully Amortizing Mortgage Loans:	100.00%

1st Lien:	98.66%

Wtd. Avg. Gross Coupon:	7.023%		5.200% to 12.400%

Wtd. Avg. Original Term (months):	359		180 to 360
Wtd. Avg. Remaining Term (months):	358		178 to 360

Wtd. Avg. Margin (ARM Loans Only):	5.824%		4.000% to 6.237%

Wtd. Avg. Maximum Mortgage Rate (ARM Loans Only):	13.148%		11.200% to 17.800%

Wtd. Avg. Minimum Mortgage Rate (ARM Loans Only):	7.148%		5.200% to 11.800%

Wtd. Avg. Original LTV ^{(1) :}	80.69%		15.38% to 100.00%

Wtd. Avg. Borrower FICO:	639		500 to 808

Geographic Distribution (Top 5):	CA	44.14%
	FL	12.12%
	IL	5.64%
	NY	5.50%
	AZ	3.70

DESCRIPTION OF THE GROUP III 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 (%)
Fixed Rate	1,129		235,746,292.81	18.11	352	38.32	6.542	660	73.30
2 Yr / 6 Month	2,130		487,235,798.33	37.43	359	39.34	7.410	606	82.37
3 Yr / 6 Month	778		176,218,013.25	13.54	359	39.91	7.360	626	83.36
2 Yr / 6 Month - 2 Yr IO	1,041		306,745,651.54	23.56	359	41.16	6.700	668	82.01
3 Yr / 6 Month - 3 Yr IO	260		71,278,606.14	5.48	359	39.84	6.766	673	82.28
Fixed Rate - 5 yr IO	79		24,593,002.96	1.89	357	37.85	6.333	690	77.96
Total:	5,417		1,301,817,365.03	100.00	358	39.66	7.023	639	80.69


Interest Only Term
INTEREST ONLY TERM (MOS)	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	4,037		899,200,104.39	69.07	357	39.18	7.172	624	80.19
24	1,041		306,745,651.54	23.56	359	41.16	6.700	668	82.01
36	260		71,278,606.14	5.48	359	39.84	6.766	673	82.28
60	79		24,593,002.96	1.89	357	37.85	6.333	690	77.96
Total:	5,417		1,301,817,365.03	100.00	358	39.66	7.023	639	80.69


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 - 50,000.00	93	3,524,439.00		0.27	357	37.07	10.233	661	94.29
50,000.01 - 100,000.00	934	71,360,091.00		5.48	352	36.31	8.235	607	80.16
100,000.01 - 150,000.00	705	86,986,367.00		6.68	354	37.75	7.603	620	80.47
150,000.01 - 200,000.00	980	170,454,617.00		13.08	358	39.24	7.288	634	82.49
200,000.01 - 250,000.00	591	133,198,492.00		10.22	358	39.76	7.053	641	82.14
250,000.01 - 300,000.00	476	131,099,594.00		10.06	358	41.02	7.032	643	82.38
300,000.01 - 350,000.00	311	101,289,635.00		7.78	359	40.45	6.873	651	81.89
350,000.01 - 400,000.00	446	168,345,983.00		12.92	358	40.64	6.866	639	79.86
400,000.01 - 450,000.00	340	144,608,698.00		11.10	358	40.63	6.702	641	79.30
450,000.01 - 500,000.00	225	107,288,666.00		8.24	358	39.97	6.732	649	79.68
500,000.01 - 550,000.00	115	60,457,479.00		4.64	359	39.34	6.382	648	78.82
550,000.01 - 600,000.00	112	64,538,824.00		4.95	358	38.38	6.570	647	79.88
600,000.01 - 650,000.00	44	27,700,084.00		2.13	359	38.43	6.603	650	76.94
650,000.01 - 700,000.00	21	14,195,904.00		1.09	359	39.49	6.923	611	74.82
700,000.01 - 750,000.00	24	17,686,500.00		1.36	359	40.19	7.080	627	78.49
Total:	5,417	1,302,735,373.00		100.00	357	39.66	7.023	639	80.69

*Based on the original balances of the Mortgage Loans.

DESCRIPTION OF THE GROUP III 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 - 50,000.00	95	3,622,308.88	0.28	357	36.69	10.162	661	94.05
50,000.01 - 100,000.00	932	71,188,785.53	5.47	352	36.33	8.237	607	80.15
100,000.01 - 150,000.00	708	87,366,317.27	6.71	354	37.74	7.609	620	80.52
150,000.01 - 200,000.00	977	169,893,628.83	13.05	358	39.25	7.285	634	82.47
200,000.01 - 250,000.00	591	133,115,209.81	10.23	358	39.76	7.053	641	82.14
250,000.01 - 300,000.00	476	131,010,911.93	10.06	358	41.02	7.032	643	82.39
300,000.01 - 350,000.00	312	101,580,752.70	7.80	359	40.47	6.870	651	81.90
350,000.01 - 400,000.00	445	167,881,181.90	12.90	358	40.63	6.868	639	79.85
400,000.01 - 450,000.00	340	144,505,266.95	11.10	358	40.63	6.702	641	79.31
450,000.01 - 500,000.00	225	107,210,833.01	8.24	358	39.97	6.733	649	79.69
500,000.01 - 550,000.00	116	60,964,359.89	4.68	359	39.39	6.374	648	78.84
550,000.01 - 600,000.00	111	63,944,639.69	4.91	358	38.32	6.580	647	79.88
600,000.01 - 650,000.00	44	27,678,169.89	2.13	359	38.43	6.603	650	76.94
650,000.01 - 700,000.00	21	14,181,318.53	1.09	359	39.50	6.923	611	74.83
700,000.01 - 750,000.00	24	17,673,680.22	1.36	359	40.20	7.080	627	78.49
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

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	43	5,677,366.18	0.44	179	37.33	6.534	646	64.31
181 - 240	44	6,244,590.79	0.48	239	33.86	6.518	652	74.14
301 - 360	5,330	1,289,895,408.06	99.08	359	39.70	7.027	638	80.79
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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	145	60,925,131.39	4.68	356	38.32	5.276	707	69.34
5.500 - 5.000	000	000,460,378.22	14.63	356	39.43	5.764	659	76.15
6.000 - 6.499	706	198,041,721.35	15.21	357	39.98	6.246	655	78.28
6.500 - 6.999	1,029	265,522,666.84	20.40	358	40.15	6.735	646	79.79
7.000 - 7.499	777	185,494,702.01	14.25	358	40.08	7.222	636	81.10
7.500 - 7.999	807	173,450,196.21	13.32	358	39.36	7.721	616	84.34
8.000 - 8.499	488	93,244,705.91	7.16	358	38.74	8.216	603	86.16
8.500 - 8.999	344	66,992,972.13	5.15	359	39.14	8.728	595	88.29
9.000 - 9.499	196	31,503,483.01	2.42	359	39.26	9.219	589	87.45
9.500 - 9.999	95	13,159,952.84	1.01	359	40.98	9.716	582	87.63
10.000 - 10.499	42	5,273,143.58	0.41	359	36.71	10.243	579	81.59
10.500 - 10.999	108	10,054,793.79	0.77	359	42.62	10.673	649	93.19
11.000 - 11.499	43	3,770,742.34	0.29	349	38.40	11.179	634	94.00
11.500 - 11.999	43	3,098,706.32	0.24	359	42.32	11.825	618	94.29
12.000 - 12.499	13	824,069.09	0.06	359	41.46	12.137	636	100.00
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

Original Loan-to-Value Ratios
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	10	818,892.70	0.06	308	37.64	6.960	627	20.08
25.01 - 30.00	8	1,953,622.75	0.15	349	33.54	5.631	693	28.68
30.01 - 35.00	12	2,134,449.85	0.16	359	37.19	6.273	692	33.00
35.01 - 40.00	13	2,680,770.39	0.21	356	44.18	5.986	706	38.23
40.01 - 45.00	31	5,247,115.15	0.40	342	37.09	6.104	665	42.97
45.01 - 50.00	31	6,811,370.08	0.52	354	37.41	6.586	614	47.26
50.01 - 55.00	73	17,710,170.67	1.36	349	38.56	6.156	653	53.16
55.01 - 60.00	104	26,449,945.16	2.03	351	37.17	6.527	633	57.95
60.01 - 65.00	147	40,053,478.88	3.08	356	38.43	6.487	641	63.34
65.01 - 70.00	251	52,960,804.87	4.07	356	39.81	6.773	607	68.63
70.01 - 75.00	350	84,727,422.53	6.51	355	40.25	6.840	601	74.10
75.01 - 80.00	2,426	630,541,983.86	48.44	358	40.03	6.690	651	79.82
80.01 - 85.00	410	100,910,340.25	7.75	357	39.49	7.045	617	84.42
85.01 - 90.00	684	165,271,351.03	12.70	358	38.86	7.606	619	89.70
90.01 - 95.00	590	138,768,034.47	10.66	359	39.62	7.941	644	94.92
95.01 - 100.00	277	24,777,612.39	1.90	357	40.94	10.143	676	99.93
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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	164	28,506,148.64	2.19	358	41.71	8.148	509	77.28
520 - 539	289	59,472,236.82	4.57	358	40.75	7.769	530	77.27
540 - 559	363	76,904,210.65	5.91	357	39.59	7.803	551	79.06
560 - 579	328	69,849,227.65	5.37	358	40.37	7.634	569	79.46
580 - 599	375	88,353,612.67	6.79	357	37.57	7.312	589	80.16
600 - 619	547	122,916,761.19	9.44	357	39.13	7.092	609	82.72
620 - 639	943	225,501,564.12	17.32	358	40.10	7.021	628	81.97
640 - 659	661	162,367,162.36	12.47	357	40.15	6.918	650	81.31
660 - 679	513	137,523,925.23	10.56	358	39.59	6.766	669	81.41
680 - 699	478	126,080,213.82	9.68	357	40.33	6.606	688	81.98
700 - 719	275	70,526,966.74	5.42	358	38.91	6.642	709	82.08
720 - 739	228	59,383,269.75	4.56	358	39.06	6.644	729	80.49
740 - 759	111	30,305,607.72	2.33	355	38.92	6.301	748	77.37
760 - 779	89	26,818,437.34	2.06	356	38.03	6.255	769	74.75
780 - 799	45	14,692,303.27	1.13	358	38.31	6.174	788	72.73
800 - 819	8	2,615,717.06	0.20	354	39.25	5.674	805	59.63
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

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 (%)
<= 20.00	290	65,098,170.91	5.00	357	13.80	7.080	631	78.15
20.01 - 25.00	248	49,952,578.31	3.84	354	23.12	6.856	638	78.48
25.01 - 30.00	417	88,814,455.27	6.82	357	28.29	6.890	644	79.67
30.01 - 35.00	598	124,481,810.22	9.56	357	33.23	7.107	643	80.99
35.01 - 40.00	989	231,857,421.40	17.81	357	38.19	7.016	645	81.50
40.01 - 45.00	1,394	351,352,473.80	26.99	358	43.08	7.035	641	81.58
45.01 - 50.00	1,342	351,432,020.18	27.00	358	48.03	7.081	633	81.80
50.01 - 55.00	139	38,828,434.94	2.98	354	52.91	6.578	611	66.22
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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 (%)
California	1,674	574,588,302.11	44.14	358	40.86	6.604	648	78.05
Florida	796	157,817,759.59	12.12	358	39.20	7.308	634	83.57
Illinois	354	73,386,407.75	5.64	358	40.09	7.526	641	84.14
New York	206	71,539,709.17	5.50	358	39.56	6.844	646	79.61
Arizona	305	48,223,307.92	3.70	356	35.85	7.325	630	83.77
Nevada	176	39,489,954.27	3.03	358	38.14	7.241	640	83.09
Maryland	135	35,114,517.34	2.70	357	38.07	7.264	618	81.44
New Jersey	109	32,693,279.01	2.51	357	37.82	7.373	629	81.16
Massachusetts	104	28,651,488.83	2.20	359	40.75	7.018	655	81.88
Texas	190	28,074,117.15	2.16	352	37.28	7.619	620	83.38
Michigan	229	27,666,764.17	2.13	358	36.83	7.789	606	84.40
Washington	95	17,855,580.71	1.37	358	38.66	7.238	616	80.47
Georgia	93	16,776,664.03	1.29	359	39.15	7.758	631	85.81
Minnesota	71	14,753,380.35	1.13	359	41.81	7.583	623	81.14
Colorado	73	14,316,827.60	1.10	359	39.33	6.962	632	83.05
Connecticut	55	14,056,101.39	1.08	359	37.83	7.331	629	84.96
Hawaii	35	12,792,102.07	0.98	357	38.40	6.463	670	79.40
Ohio	92	10,845,659.76	0.83	356	36.71	7.745	599	84.39
Pennsylvania	69	9,294,364.16	0.71	355	39.29	7.919	597	82.29
Utah	44	7,676,730.71	0.59	359	37.88	7.304	639	86.22
Missouri	68	7,234,508.41	0.56	356	35.00	8.188	586	83.91
North Carolina	60	6,172,965.12	0.47	348	35.71	7.646	615	81.08
Tennessee	45	5,284,628.48	0.41	351	35.44	7.906	594	87.21
Wisconsin	39	5,176,189.23	0.40	359	40.21	8.471	597	84.35
Louisiana	32	4,214,766.04	0.32	345	40.43	7.404	613	81.15
Oregon	20	3,852,328.48	0.30	359	38.83	7.099	637	79.71
Rhode Island	13	3,092,424.52	0.24	359	40.81	7.235	642	82.79
Kentucky	25	3,016,750.36	0.23	356	38.46	7.493	624	84.78
New Mexico	13	2,514,360.45	0.19	359	38.56	8.368	609	83.26
Alabama	18	2,458,016.72	0.19	359	42.91	8.452	600	85.66
Indiana	22	2,225,073.09	0.17	359	37.28	8.368	583	84.85
Delaware	10	2,213,822.08	0.17	353	41.90	7.265	622	80.51
Oklahoma	18	2,135,468.27	0.16	359	40.09	8.266	617	90.75
Mississippi	15	2,034,928.83	0.16	359	41.12	8.104	581	86.80
Alaska	7	1,809,940.10	0.14	358	44.22	6.946	644	81.66
New Hampshire	12	1,695,917.36	0.13	359	40.26	7.249	637	72.52
South Carolina	20	1,692,896.53	0.13	357	35.97	7.462	591	78.65
Iowa	16	1,608,427.84	0.12	359	35.60	7.709	607	81.74
Nebraska	13	1,310,186.98	0.10	359	41.01	7.876	635	80.31
Maine	6	1,253,986.17	0.10	358	48.38	7.411	568	80.36
Arkansas	10	1,226,582.08	0.09	358	40.53	7.873	603	88.00
Wyoming	9	1,125,172.66	0.09	359	28.18	7.582	601	71.86
Kansas	9	1,016,311.43	0.08	346	40.75	7.664	625	83.37
Idaho	7	749,089.38	0.06	359	31.91	7.389	621	81.42
Vermont	1	629,655.87	0.05	359	32.00	9.000	588	48.46
South Dakota	1	196,000.00	0.02	360	40.00	9.175	535	80.00
North Dakota	2	175,458.10	0.01	359	47.16	7.081	628	80.00
Montana	1	88,492.36	0.01	359	35.00	8.150	553	77.00
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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	5,186	1,266,564,958.61	97.29	358	39.90	7.000	638	80.66
Non-Owner Occupied	206	29,595,285.14	2.27	355	29.35	8.010	646	82.32
Second Home	25	5,657,121.28	0.43	355	39.67	6.875	652	77.41
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

*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 Documentation	2,509	568,393,894.96	43.66	356	38.75	6.613	630	78.34
Limited Documentation	420	106,340,624.90	8.17	358	34.94	7.058	617	81.62
Stated Documentation	2,488	627,082,845.17	48.17	358	41.28	7.388	650	82.65
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

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**	1,867	470,044,013.33	36.11	356	39.23	6.850	616	76.04
Purchase	3,305	782,326,095.03	60.09	359	40.06	7.159	651	83.93
Refinance-Debt Consolidation No Cash Out***	245	49,447,256.67	3.80	350	37.45	6.508	655	73.48
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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 (%)
I	4,477	1,093,288,306.37	83.98	358	39.83	6.916	650	81.35
II	279	65,885,327.68	5.06	357	39.75	7.371	590	79.34
III	264	58,820,051.76	4.52	358	36.68	7.404	583	80.28
IV	215	45,213,016.47	3.47	358	39.46	7.652	571	76.83
V	141	30,244,556.48	2.32	356	39.50	7.699	563	70.38
VI	41	8,366,106.27	0.64	359	39.11	9.752	556	65.46
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

* Letters correspond to risk categories of Olympus Mortgage Company and numerals correspond to risk categories of Argent Mortgage Company, LLC.

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 (%)
Single Family Residence	3,590	890,554,996.78	68.41	357	39.81	6.965	635	80.43
PUD	734	194,789,453.27	14.96	358	39.66	7.040	645	81.91
2-4 Family	340	88,864,618.55	6.83	358	39.89	7.151	661	81.52
Condominium	366	81,652,579.36	6.27	359	39.73	7.182	655	82.38
Manufactured/Mobile Home	360	39,996,402.03	3.07	358	35.47	7.647	607	75.50
PUD Attached	22	4,926,926.14	0.38	359	40.48	6.896	624	79.68
Single Family Attached	5	1,032,388.90	0.08	358	42.05	6.529	654	75.74
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

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	1,549	343,391,554.93	26.38	358	39.02	7.536	639	82.96
12	236	69,838,438.96	5.36	358	39.65	7.033	639	78.74
24	1,879	464,401,886.51	35.67	359	40.38	7.049	633	82.04
36	1,753	424,185,484.63	32.58	356	39.39	6.577	644	77.69
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

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	4,162	732,463,340.55	56.26	357	39.40	7.253	636	81.81
Non-Conforming Balance	1,255	569,354,024.48	43.74	358	39.99	6.727	642	79.24
Total:	5,417	1,301,817,365.03	100.00	358	39.66	7.023	639	80.69

DESCRIPTION OF THE GROUP III 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	64	22,609,645.46	2.17	358	40.62	5.337	666	80.30
11.500 - 11.999	343	110,034,072.07	10.57	358	39.75	5.785	652	79.46
12.000 - 12.499	514	150,911,251.75	14.49	359	40.34	6.253	657	79.86
12.500 - 12.999	834	226,855,384.92	21.78	359	40.65	6.740	648	80.59
13.000 - 13.499	684	168,774,991.43	16.21	359	40.30	7.226	636	81.59
13.500 - 13.999	716	161,879,009.29	15.54	359	39.64	7.722	616	85.06
14.000 - 14.499	444	87,141,818.17	8.37	359	38.80	8.219	602	86.51
14.500 - 14.999	326	65,131,805.66	6.25	359	39.24	8.727	594	88.53
15.000 - 15.499	160	28,209,838.93	2.71	359	39.29	9.220	581	87.20
15.500 - 15.999	76	11,741,168.44	1.13	359	41.01	9.720	574	87.34
16.000 - 16.499	24	4,249,926.97	0.41	359	36.97	10.224	558	77.22
16.500 - 16.999	16	2,772,361.01	0.27	359	43.77	10.640	539	77.93
17.000 - 17.499	3	645,929.43	0.06	360	28.22	11.158	530	65.12
17.500 - 17.999	5	520,865.73	0.05	360	38.07	11.736	515	66.24
Total:	4,209	1,041,478,069.26	100.00	359	40.00	7.148	632	82.42

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		64	22,609,645.46		2.17	358	40.62		5.337	666		80.30
5.500 - 5.999		343	110,034,072.07		10.57	358	39.75		5.785	652		79.46
6.000 - 6.499		514	150,911,251.75		14.49	359	40.34		6.253	657		79.86
6.500 - 6.999		834	226,855,384.92		21.78	359	40.65		6.740	648		80.59
7.000 - 7.499		684	168,774,991.43		16.21	359	40.30		7.226	636		81.59
7.500 - 7.999		716	161,879,009.29		15.54	359	39.64		7.722	616		85.06
8.000 - 8.499		444	87,141,818.17		8.37	359	38.80		8.219	602		86.51
8.500 - 8.999		326	65,131,805.66		6.25	359	39.24		8.727	594		88.53
9.000 - 9.499		160	28,209,838.93		2.71	359	39.29		9.220	581		87.20
9.500 - 9.999		76	11,741,168.44		1.13	359	41.01		9.720	574		87.34
10.000 - 10.499		24	4,249,926.97		0.41	359	36.97		10.224	558		77.22
10.500 - 10.999		16	2,772,361.01		0.27	359	43.77		10.640	539		77.93
11.000 - 11.499		3	645,929.43		0.06	360	28.22		11.158	530		65.12
11.500 - 11.999		5	520,865.73		0.05	360	38.07		11.736	515		66.24
Total:		4,209	1,041,478,069.26		100.00	359	40.00		7.148	632		82.42

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	384	89,726,260.32		8.62	359		40.20		7.384	644	83.87
4.500 - 4.749	5	1,172,027.82		0.11	359		41.71		7.487	642	82.22
5.000 - 5.249	7	1,801,122.73		0.17	357		44.70		6.658	628	78.77
6.000 - 6.249	3,813	948,778,658.39		91.10	359		39.97		7.126	631	82.29
Total:	4,209	1,041,478,069.26		100.00	359		40.00		7.148	632	82.42

DESCRIPTION OF THE GROUP III COLLATERAL

Next Adjustment Date of the Adjustable-Rate Loans
NEXT 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 (%)
October 2006	1	135,186.12		0.01	353	44.00	7.400		635		80.00
November 2006	2	218,976.82		0.02	354	39.05	7.486		635		80.00
December 2006	2	125,073.36		0.01	355	48.49	8.690		522		67.54
January 2007	23	4,782,830.33		0.46	356	38.42	7.163		632		78.70
February 2007	50	7,654,806.10		0.73	357	41.11	7.103		589		76.47
March 2007	240	61,491,623.22		5.90	358	40.06	7.007		632		81.85
April 2007	1,966	513,442,016.40		49.30	359	40.26	7.115		631		82.39
May 2007	201	48,280,162.31		4.64	359	37.93	7.492		626		81.92
June 2007	686	157,850,775.21		15.16	359	39.94	7.143		631		82.36
December 2007	2	369,942.65		0.04	355	41.30	6.664		608		81.21
January 2008	10	1,926,706.19		0.18	356	38.62	6.746		656		80.02
February 2008	11	1,384,552.01		0.13	357	38.71	7.257		621		76.11
March 2008	51	12,463,638.59		1.20	358	38.57	7.163		640		84.33
April 2008	646	168,362,597.87		16.17	359	40.04	7.163		639		82.97
May 2008	65	11,791,777.19		1.13	359	39.36	7.756		642		82.90
June 2008	253	51,197,404.89		4.92	358	39.90	7.169		641		83.33
Total:	4,209	1,041,478,069.26		100.00	359	40.00	7.148		632		82.42

Initial Periodic 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	4,209	1,041,478,069.26	100.00	359	40.00	7.148	632	82.42
Total:	4,209	1,041,478,069.26	100.00	359	40.00	7.148	632	82.42

Periodic 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	4,209	1,041,478,069.26	100.00	359	40.00	7.148	632	82.42
Total:	4,209	1,041,478,069.26	100.00	359	40.00	7.148	632	82.42

Document Metadata

Table of Contents

Contract

Document Metadata