Contract

EXHIBIT 99.2

The mortgage loans delivered to the Trust on the Closing Date (the “Initial Mortgage Loans”) and the mortgage loans delivered to the Trust 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 June 9, 2006, 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 June 29, 2006. Pursuant to the Pooling and Servicing Agreement, to be dated as of the Cut-off Date, June 1, 2006 (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 Group I Mortgage Loans and the Group II Mortgage Loans are expected to have an aggregate principal balance as of the Cut-off Date or Subsequent Cut-off Date of approximately $1,741,495,790 and $1,258,503,137, respectively.

The Mortgage Loans will be secured by mortgages or deeds of trust or other similar security instruments creating first or second liens on residential properties (the “Mortgaged Properties”) consisting of attached, detached or semi-detached one-to four-family dwelling units, individual condominium units or individual units in planned unit developments. 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. Approximately 0.93% of the Group I Mortgage Loans and approximately 1.41% of the Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the related loan group as of the Cut-off Date or Subsequent Cut-off Date, are secured by second liens.

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”).

All of the Mortgage Loans were originated by Argent Mortgage Company, L.L.C or Ameriquest Mortgage Company. The Mortgage Loans were selected by the Seller and the Depositor using criteria established by the Seller and the Depositor in consultation with other parties.

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 66.34% of the adjustable-rate Group I Mortgage Loans and approximately 81.22% of the adjustable-rate Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the adjustable-rate Mortgage Loans in the related loan group as of the Cut-off Date or Subsequent Cut-off Date, will occur after an initial period of two years after origination, and the first adjustment for approximately 33.38% of the adjustable-rate Group I Mortgage Loans, approximately 18.73% of the adjustable-rate Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the adjustable-rate Mortgage Loans in the related loan group as of the Cut-off Date or Subsequent Cut-off Date, will occur after an initial period of three years after origination and approximately 0.28% of the adjustable Group I Mortgage Loans and 0.05% of the adjustable-rate Group II Mortgage Loans, in each case by aggregate scheduled principal balance of the adjustable-rate Mortgage Loans in the related loan group as of the Cut-off Date or Subsequent Cut-off Date, will occur after an initial period of five 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% or 6.000% 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”). In cases where the minimum mortgage rate for any adjustable-rate Mortgage Loan is lower than its applicable margin, the applicable margin is used as its 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 55.95% of the Group I Mortgage Loans and approximately 64.86% of the Group II Mortgage Loans, in each case by aggregate scheduled principal balances of the related loan group as of the Cut-off Date or Subsequent Cut-off Date, provide for payment by the mortgagor of a prepayment charge on certain principal prepayments, subject to certain limitations in the related mortgage note and limitations upon collection in the Pooling and Servicing Agreement. Generally, each such Mortgage Loan provides for payment of a prepayment charge on certain prepayments made within a defined period set forth in the related Mortgage Note (generally within the first three years but possibly as short as one year from the date of origination of such Mortgage Loan). The amount of the prepayment charge is as provided in the related Mortgage Note. The holders of the Class P Certificates will be entitled to all prepayment charges received on the Mortgage Loans in each loan group, and such amounts will not be available for distribution on the other classes of Certificates. Under certain instances, as described under the terms of the Pooling and Servicing Agreement, the Master Servicer may waive the payment of any otherwise applicable prepayment charge. Investors should conduct their own analysis of the effect, if any, that the prepayment charges, and decisions by the Master Servicer with respect to the waiver thereof, may have on the prepayment performance of the Mortgage Loans. The Depositor makes no representation as to the effect that the prepayment charges, and decisions by the Master Servicer with respect to the waiver thereof, may have on the prepayment performance of the Mortgage Loans. As of July 1, 2003, the Alternative Mortgage Parity Act of 1982 (the “Parity Act”), which regulates the ability of the 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. 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.

Mortgage Loan Statistics

The Group I Mortgage Loans consist of 10,553 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Cut-off Date or Subsequent Cut-off Date of approximately $1,741,495,790, after application of scheduled payments due on or before the Cut-off Date or Subsequent Cut-off Date whether or not received and application of all unscheduled payments of principal received prior to the Cut-off Date or 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 1, 2005 or after July 1, 2006, or will have a remaining term to stated maturity of less than 117 months or greater than 360 months as of the Cut-off Date or Subsequent Cut-off Date. The latest maturity date of any Group I Mortgage Loan is June 1, 2036.

The Group II Mortgage Loans consist of 4,275 adjustable-rate and fixed-rate Mortgage Loans having an aggregate principal balance as of the Cut-off Date or Subsequent Cut-off Date of approximately 1,258,503,137, after application of scheduled payments due on or before the Cut-off Date or Subsequent Cut-off Date whether or not received and application of all unscheduled payments of principal received prior to the Cut-off Date or 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 1, 2005 or after July 1, 2006, or will have a remaining term to stated

[TPW: NYLEGAL:526747.3] 19960-00060 06/28/2006 02:53 PM

maturity of less than 113 months or greater than 360 months as of the Cut-off Date or Subsequent Cut-off Date. The latest maturity date of any Group II Mortgage Loan is June 1, 2036.

Total Collateral Summary
	Summary Statistics	Range (if applicable)
Number of Initial Mortgage Loans	14,828
Aggregate Current Principal Balance	$2,999,998,926.66	$19,987.88 to $1,688,694.68
Average Current Principal Balance	$202,319.86
Aggregate Original Principal Balance	$3,001,156,944.70	$20,000.00 to $1,690,000.00
Average Original Principal Balance	$202,397.96
Fully Amortizing Mortgage Loans	100.00%
1st Lien	98.87%
Wtd. Avg. Gross Coupon	8.558%	6.000% to 13.500%
Wtd. Avg. Original Term (months)	359	120 to 360
Wtd. Avg. Remaining Term (months)	358	113 to 360
Margin (ARM Loans Only)	5.933%	2.750% to 7.125%
Maximum Mortgage Rate (ARM Loans Only)	14.590%	12.000% to 18.650%
Minimum Mortgage Rate (ARM Loans Only)	8.590%	6.000% to 12.650%
Wtd. Avg. Original LTV	80.82%	10.26% to 100.00%
Wtd. Avg. Borrower FICO	613	500 to 819
Retail Originations	18.94%
Geographic Distribution (Top 5)	CA	27.68%
	FL	11.47%
	IL	7.12%
	AZ	6.95%
	NY	5.30%

Collateral Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Collateral Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2 YR/6MO LIB	6,062	$1,168,007,717.14	38.93%	359	40.64	8.973	593	80.48
2 YR/6MO LIB - 5YR IO	1,082	357,205,622.38	11.91	359	40.41	7.868	657	81.92
2 YR/6MO LIB - 40 Year	1,330	374,143,765.40	12.47	359	42.79	8.335	630	82.02
3 YR/6MO LIB	2,784	492,368,871.13	16.41	358	40.55	8.690	593	79.03
3 YR/6MO LIB - 5YR IO	378	104,242,603.69	3.47	359	40.11	7.621	659	82.38
3 YR/6MO LIB - 40 Year	402	105,324,134.38	3.51	359	41.60	8.254	626	82.76
5 YR/6MO LIB	9	1,116,700.08	0.04	359	45.61	7.011	723	86.67
5 YR/6MO LIB - 5YR IO	18	3,557,210.00	0.12	359	39.37	7.048	737	88.46
FIXED RATE	2,511	324,646,022.34	10.82	352	40.28	8.512	621	80.97
FIXED RATE - 5YR IO	112	33,563,461.14	1.12	359	40.32	7.454	665	81.64
FIXED RATE - 40 Year	140	35,822,818.98	1.19	359	42.24	7.714	621	79.32
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Principal Balances at Origination
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance	Maturity	Income	Coupon		OLTV
at Origination ($)	Mortgage Loans	at Origination	at Origination	(months)*	(%)*	(%)*	FICO*	(%)*
25,000.00 or less	78	$1,783,975.00	0.06%	353	41.15	11.772	642	99.99
25,000.01 - 50,000.00	408	14,545,267.00	0.48	359	42.81	11.799	648	99.97
50,000.01 - 100,000.00	3,072	244,650,963.00	8.15	355	38.82	9.374	592	80.51
100,000.01 - 150,000.00	3,178	396,184,012.70	13.20	357	40.31	8.946	596	79.99
150,000.01 - 200,000.00	2,463	429,188,896.00	14.30	358	40.71	8.637	605	79.53
200,000.01 - 250,000.00	1,608	361,060,048.00	12.03	358	41.08	8.581	609	80.28
250,000.01 - 300,000.00	1,169	321,029,878.00	10.70	359	41.28	8.441	616	80.72
300,000.01 - 350,000.00	836	271,328,163.00	9.04	359	41.23	8.296	622	81.12
350,000.01 - 400,000.00	617	231,548,280.00	7.72	359	41.45	8.281	620	80.81
400,000.01 - 450,000.00	458	194,286,984.00	6.47	359	41.63	8.274	627	81.90
450,000.01 - 500,000.00	330	156,939,620.00	5.23	359	41.90	8.339	630	81.59
500,000.01 - 550,000.00	191	100,132,276.00	3.34	359	42.38	8.169	628	83.30
550,000.01 - 600,000.00	160	92,158,241.00	3.07	359	40.65	8.174	633	82.93
600,000.01 - 650,000.00	79	49,475,454.00	1.65	359	40.66	8.174	624	82.66
650,000.01 - 700,000.00	73	49,421,095.00	1.65	359	38.76	7.985	627	81.31
700,000.01 - 750,000.00	44	31,936,120.00	1.06	359	39.98	7.875	622	80.60
750,000.01 or greater	64	55,487,672.00	1.85	359	40.59	7.788	624	79.06
Total:	14,828	$3,001,156,944.70	100.00%	358	40.86	8.558	613	80.82

Principal Balance as of the Cut-off Date
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
as of the Cut-off Date ($)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25,000.00 or less	79	$1,808,041.04	0.06%	353	41.11	11.747	642	99.99
25,000.01 - 50,000.00	407	14,513,330.59	0.48	359	42.82	11.802	648	99.97
50,000.01 - 100,000.00	3,072	244,514,995.37	8.15	355	38.82	9.374	592	80.51
100,000.01 - 150,000.00	3,178	396,002,165.84	13.20	357	40.31	8.947	596	79.99
150,000.01 - 200,000.00	2,463	429,012,847.82	14.30	358	40.71	8.637	605	79.53
200,000.01 - 250,000.00	1,608	360,916,384.49	12.03	358	41.08	8.582	609	80.28
250,000.01 - 300,000.00	1,170	321,205,315.20	10.71	359	41.29	8.441	616	80.73
300,000.01 - 350,000.00	837	271,627,560.20	9.05	359	41.17	8.296	622	81.12
350,000.01 - 400,000.00	615	230,777,261.63	7.69	359	41.53	8.281	620	80.81
400,000.01 - 450,000.00	459	194,673,250.89	6.49	359	41.65	8.275	627	81.92
450,000.01 - 500,000.00	329	156,442,013.74	5.21	359	41.88	8.338	630	81.57
500,000.01 - 550,000.00	191	100,103,259.69	3.34	359	42.38	8.169	628	83.30
550,000.01 - 600,000.00	160	92,133,629.84	3.07	359	40.65	8.174	633	82.93
600,000.01 - 650,000.00	79	49,462,131.06	1.65	359	40.66	8.174	624	82.66
650,000.01 - 700,000.00	74	50,107,983.58	1.67	359	38.90	7.980	628	81.43
700,000.01 - 750,000.00	43	31,230,341.85	1.04	359	39.77	7.880	621	80.39
750,000.01 or greater	64	55,468,413.83	1.85	359	40.59	7.789	624	79.06
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Remaining Term to Maturity
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Months Remaining	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
61 - 120	6	$757,543.73	0.03%	117	43.75	8.029	638	74.93
121 - 180	95	10,723,366.19	0.36	179	33.90	8.191	633	73.66
181 - 240	80	9,688,065.04	0.32	239	39.54	8.215	635	76.25
241 - 300	7	1,247,123.46	0.04	298	35.76	6.871	721	84.12
301 - 360	14,640	2,977,582,828.24	99.25	359	40.89	8.562	613	80.86
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Current Mortgage Rates
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Current Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	150	$41,906,932.84	1.40%	353	38.56	6.259	679	72.28
6.500 - 6.999	632	179,433,569.70	5.98	356	40.22	6.830	655	77.77
7.000 - 7.499	1,135	304,678,345.93	10.16	358	40.35	7.243	631	78.09
7.500 - 7.999	2,328	582,595,758.89	19.42	358	41.22	7.764	625	78.93
8.000 - 8.499	1,808	396,553,859.26	13.22	358	41.75	8.243	617	79.61
8.500 - 8.999	2,748	553,949,411.35	18.46	358	41.12	8.747	603	80.94
9.000 - 9.499	1,645	310,655,754.72	10.36	358	40.95	9.228	599	82.98
9.500 - 9.999	1,843	311,134,326.41	10.37	358	40.52	9.738	585	83.92
10.000 - 10.499	833	129,386,268.02	4.31	358	40.56	10.224	594	85.32
10.500 - 10.999	756	99,951,557.23	3.33	359	38.73	10.726	590	84.77
11.000 - 11.499	253	34,012,199.85	1.13	359	39.81	11.210	586	85.05
11.500 - 11.999	287	30,652,727.17	1.02	357	40.19	11.710	593	86.34
12.000 - 12.499	206	15,635,194.74	0.52	359	41.67	12.203	603	90.45
12.500 - 12.999	179	8,714,520.75	0.29	356	42.85	12.673	630	98.62
13.000 - 13.499	24	713,604.88	0.02	359	45.58	13.068	613	100.00
13.500 - 13.999	1	24,894.92	0.00	359	49.00	13.500	594	100.00
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Original Loan-to-Value Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Original	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan-to-Value Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25.00 or less	38	$3,464,383.98	0.12%	359	37.44	8.695	593	19.88
25.01 - 30.00	36	4,692,385.02	0.16	352	42.19	8.685	568	28.09
30.01 - 35.00	52	5,748,824.61	0.19	348	37.86	8.484	586	32.70
35.01 - 40.00	74	11,002,228.63	0.37	359	39.36	8.228	586	37.70
40.01 - 45.00	101	15,059,630.80	0.50	359	40.31	8.092	593	42.75
45.01 - 50.00	180	28,885,690.81	0.96	354	40.61	8.209	589	47.70
50.01 - 55.00	200	32,460,710.21	1.08	355	40.09	8.383	584	52.78
55.01 - 60.00	288	50,590,586.78	1.69	357	39.57	8.209	586	58.06
60.01 - 65.00	506	103,278,255.39	3.44	357	40.75	8.198	589	63.33
65.01 - 70.00	763	154,919,034.21	5.16	357	41.38	8.383	578	68.52
70.01 - 75.00	1,129	226,213,307.16	7.54	358	41.53	8.454	580	73.92
75.01 - 80.00	4,756	1,125,250,406.16	37.51	359	41.30	8.242	630	79.73
80.01 - 85.00	1,441	301,606,842.47	10.05	357	40.63	8.544	595	84.35
85.01 - 90.00	3,108	609,307,532.81	20.31	358	39.96	8.905	612	89.66
90.01 - 95.00	1,353	277,547,339.87	9.25	359	40.72	9.076	630	94.80
95.01 - 100.00	803	49,971,767.75	1.67	358	42.52	11.285	648	99.96
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

FICO Scores at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of FICO Scores at Origination	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
500 - 519	1,006	$172,143,314.80	5.74%	359	42.05	9.226	510	74.74
520 - 539	1,299	231,064,489.52	7.70	358	41.77	9.142	530	77.03
540 - 559	1,397	254,443,638.77	8.48	358	41.29	8.967	550	79.23
560 - 579	1,371	238,008,247.83	7.93	358	40.80	8.864	569	79.60
580 - 599	1,520	294,139,665.10	9.80	358	41.11	8.686	589	80.13
600 - 619	1,959	402,613,660.17	13.42	358	40.96	8.434	609	82.12
620 - 639	2,167	460,545,232.95	15.35	359	41.05	8.427	629	81.97
640 - 659	1,496	341,280,756.11	11.38	358	40.65	8.263	650	82.83
660 - 679	962	221,298,176.07	7.38	358	40.62	8.224	669	82.47
680 - 699	616	139,901,360.78	4.66	357	39.31	8.100	689	82.71
700 - 719	419	99,814,392.31	3.33	358	39.30	8.159	708	83.32
720 - 739	256	57,308,491.87	1.91	357	40.63	8.086	729	82.61
740 - 759	169	41,332,906.04	1.38	357	39.55	8.105	750	82.12
760 - 779	99	26,527,549.34	0.88	354	39.20	7.819	768	81.34
780 - 799	69	14,410,596.91	0.48	357	35.53	8.157	787	82.10
800 - 819	23	5,166,448.09	0.17	340	33.95	7.823	807	82.13
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Debt-to-Income Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Debt-to-Income	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
20.00 or less	608	$120,004,731.72	4.00%	357	13.90	8.551	623	80.72
20.01 - 25.00	572	102,081,747.85	3.40	357	23.23	8.612	615	79.30
25.01 - 30.00	971	179,647,670.71	5.99	357	28.15	8.573	617	80.50
30.01 - 35.00	1,555	286,871,112.16	9.56	357	33.18	8.606	614	80.40
35.01 - 40.00	2,353	462,805,823.39	15.43	358	38.22	8.544	615	80.88
40.01 - 45.00	3,314	690,617,828.86	23.02	359	43.23	8.520	618	81.36
45.01 - 50.00	4,757	1,023,941,803.98	34.13	359	48.11	8.563	611	82.13
50.01 - 55.00	698	134,028,207.99	4.47	357	53.34	8.611	575	70.41
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Geographic Distribution
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Geographic Location	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Alabama	104	$11,723,239.35	0.39%	346	39.72	9.192	597	79.74
Alaska	32	5,904,110.74	0.20	354	40.39	8.847	589	85.46
Arizona	1,179	208,360,232.28	6.95	359	40.31	8.694	620	81.21
Arkansas	58	8,414,187.90	0.28	352	34.10	10.032	664	84.79
California	2,348	830,298,023.22	27.68	359	41.39	8.180	627	79.40
Colorado	161	29,515,218.21	0.98	358	40.29	8.593	603	84.70
Connecticut	146	29,094,253.06	0.97	358	41.42	8.710	587	79.09
Delaware	52	8,666,936.51	0.29	358	41.05	8.327	592	79.85
District of Columbia	9	2,229,745.68	0.07	359	45.61	7.744	606	67.57
Florida	1,727	344,184,934.41	11.47	359	41.03	8.510	614	79.35
Georgia	143	20,607,352.20	0.69	356	39.73	9.487	597	84.59
Hawaii	72	27,451,127.61	0.92	359	42.74	7.752	629	78.83
Idaho	31	4,362,885.60	0.15	359	36.96	8.664	570	81.52
Illinois	1,168	213,467,810.01	7.12	359	41.59	8.861	610	82.73
Indiana	283	28,644,293.00	0.95	358	38.13	9.397	609	86.17
Iowa	77	7,673,991.01	0.26	356	41.70	9.520	588	85.39
Kansas	89	10,864,916.82	0.36	359	40.46	9.356	594	86.92
Kentucky	81	10,112,826.46	0.34	356	40.87	8.815	595	85.09
Louisiana	156	19,011,835.48	0.63	353	39.47	8.911	591	83.78
Maine	42	6,190,893.20	0.21	355	42.38	8.694	588	78.40
Maryland	596	129,808,133.23	4.33	358	41.59	8.275	592	79.34
Massachusetts	227	54,112,474.58	1.80	359	41.22	8.432	611	77.94
Michigan	549	64,765,246.71	2.16	358	39.55	9.117	593	85.60
Minnesota	189	33,624,172.75	1.12	358	39.40	8.868	610	81.43
Mississippi	87	8,986,537.37	0.30	336	40.47	9.146	592	84.73
Missouri	379	46,202,619.21	1.54	359	39.89	9.250	593	86.36
Montana	3	643,650.81	0.02	358	36.45	9.313	583	87.49
Nebraska	49	4,972,595.11	0.17	359	39.22	9.220	599	87.87
Nevada	282	64,872,767.24	2.16	359	39.62	8.419	622	81.08
New Hampshire	26	4,660,512.05	0.16	359	41.17	8.263	619	75.66
New Jersey	549	140,449,976.80	4.68	359	42.10	8.670	604	78.79
New Mexico	100	14,625,668.11	0.49	359	40.38	8.984	611	84.55
New York	513	158,953,729.29	5.30	359	41.47	8.324	622	78.74
North Carolina	178	21,535,832.81	0.72	354	41.65	9.420	585	84.94
North Dakota	4	400,298.07	0.01	360	29.78	9.184	601	85.12
Ohio	376	39,772,793.43	1.33	357	38.96	8.740	591	86.47
Oklahoma	121	12,603,910.37	0.42	358	39.58	9.277	598	84.02
Oregon	85	14,803,382.04	0.49	359	38.59	8.434	601	80.55
Pennsylvania	420	58,480,380.27	1.95	354	40.61	8.614	584	80.13
Rhode Island	62	13,839,987.51	0.46	357	40.54	8.273	618	80.18
South Carolina	113	13,913,956.86	0.46	359	38.05	9.400	588	83.52
South Dakota	5	315,488.47	0.01	359	33.10	8.862	641	84.52
Tennessee	152	17,627,560.52	0.59	356	40.47	9.280	582	86.02
Texas	880	102,002,767.31	3.40	353	38.64	9.099	597	82.79
Utah	307	49,632,355.32	1.65	359	39.84	8.741	633	83.15
Vermont	11	1,321,393.83	0.04	349	40.64	8.802	595	73.65
Washington	254	53,485,588.05	1.78	358	39.91	8.381	614	82.04
Wisconsin	317	42,383,882.37	1.41	358	40.89	9.409	594	85.39
Wyoming	36	4,422,453.42	0.15	353	39.47	8.731	615	81.94
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Occupancy Status
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Occupancy Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Owner-Occupied	13,396	$2,749,125,235.76	91.64%	358	41.46	8.494	610	80.50
Non-Owner Occupied	1,303	221,954,796.98	7.40	359	33.72	9.348	646	84.46
Second Home	129	28,918,893.92	0.96	359	38.54	8.616	647	82.70
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Documentation Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Documentation Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Full Documentation	8,811	$1,654,278,481.35	55.14%	358	40.68	8.301	599	80.27
Stated Documentation	4,482	1,018,161,024.06	33.94	359	41.57	8.963	638	81.75
Limited Documentation	1,535	327,559,421.25	10.92	358	39.54	8.598	605	80.70
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Loan Purpose
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Purpose	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Refinance-Debt Consolidation Cash Out**	8,472	$1,728,767,543.88	57.63%	358	41.04	8.501	594	78.46
Purchase	5,690	1,161,836,607.80	38.73	359	40.70	8.656	641	84.18
Refinance-Debt Consolidation No Cash Out*	666	109,394,774.98	3.65	357	39.53	8.433	607	82.42
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Credit Grade
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Risk Category	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
I	8,839	$1,885,399,437.03	62.85%	359	40.50	8.443	628	82.60
II	1,589	355,818,127.27	11.86	359	40.78	8.617	583	81.21
III	404	84,528,697.44	2.82	358	41.55	9.169	558	77.91
IV	421	88,136,246.59	2.94	359	42.86	9.144	555	70.97
V	101	17,797,973.93	0.59	359	42.43	10.842	554	64.57
8A	190	36,296,987.13	1.21	348	39.61	7.009	749	82.14
7A	109	21,637,286.39	0.72	348	43.40	7.330	696	85.15
6A	169	35,567,613.77	1.19	354	41.42	7.729	669	81.05
5A	202	39,801,359.10	1.33	355	42.29	8.006	649	81.01
4A	213	37,278,041.25	1.24	357	41.67	8.344	631	77.80
3A	251	42,066,971.78	1.40	357	41.14	8.422	612	78.78
2A	342	55,343,452.58	1.84	356	42.62	8.753	604	76.63
A	690	107,219,688.00	3.57	357	41.53	8.975	572	77.41
B	565	82,992,977.86	2.77	357	42.02	9.140	552	74.95
C	609	91,890,965.52	3.06	357	41.68	9.394	541	73.22
D	134	18,223,101.02	0.61	359	39.11	9.636	522	65.30
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Property Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Property Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Single Family Detached	11,357	$2,225,477,735.66	74.18%	358	40.96	8.545	610	80.60
PUD Detached	1595	381,295,687.31	12.71	359	40.61	8.525	615	81.97
Two-to Four-Family	777	196,749,455.07	6.56	359	40.45	8.600	627	80.13
Condominium	978	177,578,296.47	5.92	359	40.37	8.752	632	81.73
PUD Attached	65	12,174,616.58	0.41	359	43.35	8.320	623	82.22
Single Family Attached	56	6,723,135.57	0.22	354	41.49	9.031	578	79.35
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Prepayment Charge Term at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Prepayment Charge Term	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
at Origination (months)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
No Prepayment Penalty	6,198	$1,209,406,859.11	40.31%	358	40.86	8.901	614	81.43
12	545	161,132,982.68	5.37	359	40.96	8.431	629	80.69
24	4,826	1,078,169,992.60	35.94	359	41.02	8.363	614	81.55
30	10	1,965,732.52	0.07	359	44.74	9.240	590	88.55
36	3,249	549,323,359.75	18.31	356	40.48	8.221	604	78.04
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Conforming Balance
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Conforming Balance	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Conforming	13,652	$2,392,462,124.03	79.75%	358	40.77	8.642	609	80.46
Non-conforming	1,176	607,536,802.63	20.25	359	41.20	8.230	627	82.24
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Maximum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Maximum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
12.000 - 12.499	64	$20,987,191.36	0.81%	359	38.16	6.272	651	74.73
12.500 - 12.999	415	125,226,187.20	4.81	359	40.13	6.846	649	78.46
13.000 - 13.499	880	249,500,665.13	9.57	359	40.44	7.245	632	78.31
13.500 - 13.999	1,968	513,300,967.19	19.70	359	41.42	7.768	625	78.87
14.000 - 14.499	1,515	350,860,358.30	13.46	359	41.78	8.239	618	79.54
14.500 - 14.999	2,428	507,761,752.05	19.48	359	41.18	8.747	604	80.82
15.000 - 15.499	1,458	286,293,828.69	10.99	359	41.03	9.228	599	83.03
15.500 - 15.999	1,624	286,447,525.19	10.99	358	40.59	9.739	586	83.90
16.000 - 16.499	717	117,967,400.12	4.53	359	40.56	10.225	594	85.10
16.500 - 16.999	599	87,573,907.15	3.36	359	38.31	10.720	589	84.36
17.000 - 17.499	188	29,408,326.76	1.13	359	39.47	11.209	581	84.01
17.500 - 17.999	161	22,129,489.45	0.85	358	39.54	11.691	576	82.80
18.000 - 18.499	45	7,577,758.86	0.29	360	40.26	12.142	564	80.47
18.500 - 18.999	3	931,266.75	0.04	359	34.61	12.597	601	88.58
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Minimum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Minimum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	64	$20,987,191.36	0.81%	359	38.16	6.272	651	74.73
6.500 - 6.999	415	125,226,187.20	4.81	359	40.13	6.846	649	78.46
7.000 - 7.499	880	249,500,665.13	9.57	359	40.44	7.245	632	78.31
7.500 - 7.999	1,968	513,300,967.19	19.70	359	41.42	7.768	625	78.87
8.000 - 8.499	1,515	350,860,358.30	13.46	359	41.78	8.239	618	79.54
8.500 - 8.999	2,428	507,761,752.05	19.48	359	41.18	8.747	604	80.82
9.000 - 9.499	1,458	286,293,828.69	10.99	359	41.03	9.228	599	83.03
9.500 - 9.999	1,624	286,447,525.19	10.99	358	40.59	9.739	586	83.90
10.000 - 10.499	717	117,967,400.12	4.53	359	40.56	10.225	594	85.10
10.500 - 10.999	599	87,573,907.15	3.36	359	38.31	10.720	589	84.36
11.000 - 11.499	188	29,408,326.76	1.13	359	39.47	11.209	581	84.01
11.500 - 11.999	161	22,129,489.45	0.85	358	39.54	11.691	576	82.80
12.000 - 12.499	45	7,577,758.86	0.29	360	40.26	12.142	564	80.47
12.500 - 12.999	3	931,266.75	0.04	359	34.61	12.597	601	88.58
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Gross Margins of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Gross Margins (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.750 - 2.999	97	$19,205,953.89	0.74%	359	42.43	7.259	733	86.15
4.250 - 4.499	185	28,305,435.25	1.09	358	41.95	9.384	580	79.55
4.500 - 4.749	454	94,692,382.83	3.63	359	41.94	8.814	602	82.51
4.750 - 4.999	7	1,784,092.04	0.07	358	37.25	7.295	740	75.35
5.000 - 5.249	23	4,733,298.19	0.18	358	45.69	7.968	675	88.08
5.250 - 5.499	128	26,395,232.74	1.01	359	41.46	7.735	667	78.91
5.500 - 5.749	148	31,522,664.92	1.21	359	42.22	8.053	642	79.37
5.750 - 5.999	185	32,870,391.29	1.26	358	42.23	8.300	626	76.42
6.000 - 6.249	9,100	2,103,144,585.04	80.70	359	40.71	8.538	616	81.56
6.250 - 6.499	622	97,010,341.11	3.72	358	41.78	8.929	571	77.14
6.500 - 6.749	508	76,526,424.69	2.94	358	41.83	9.085	550	74.43
6.750 - 6.999	594	87,375,803.12	3.35	358	40.94	9.433	537	72.16
7.000 - 7.249	14	2,400,019.09	0.09	359	40.59	8.467	582	81.36
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Next Adjustment Date of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Next Adjustment Date	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
November 2007	3	$688,015.22	0.03%	353	45.61	8.132	589	88.22
December 2007	5	1,492,480.16	0.06	354	42.60	7.835	664	85.28
January 2008	5	896,558.92	0.03	355	40.24	9.206	604	82.78
February 2008	18	4,647,696.45	0.18	356	42.38	8.491	598	82.39
March 2008	27	5,205,986.38	0.20	355	41.36	8.713	605	85.34
April 2008	531	118,826,695.56	4.56	358	40.58	8.489	622	83.27
May 2008	5,419	1,183,227,009.23	45.40	359	41.12	8.611	611	80.64
June 2008	2,466	584,372,663.00	22.42	360	40.88	8.731	614	81.37
November 2008	1	66,643.56	0.00	353	45.00	8.300	587	90.00
December 2008	2	145,455.16	0.01	354	30.66	9.725	597	88.97
January 2009	3	533,777.67	0.02	355	38.83	8.551	604	83.30
February 2009	9	1,803,944.75	0.07	356	44.83	8.325	599	86.03
March 2009	18	3,073,731.32	0.12	357	45.03	8.101	614	82.42
April 2009	175	32,016,112.73	1.23	358	40.73	8.309	613	84.85
May 2009	2,379	455,177,530.01	17.47	358	40.89	8.448	605	79.16
June 2009	977	209,118,414.00	8.02	360	40.00	8.534	612	81.28
April 2011	1	121,200.00	0.00	358	37.00	6.125	752	80.00
May 2011	22	3,910,913.08	0.15	359	40.27	7.175	731	89.90
June 2011	4	641,797.00	0.02	360	45.15	6.384	748	78.14
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Initial Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Initial Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.000	12,038	$2,601,292,714.12	99.82%	359	40.92	8.593	611	80.80
6.000	27	$4,673,910.08	0.18	359	40.86	7.039	734	88.03
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
1.000	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81
Total:	12,065	$2,605,966,624.20	100.00%	359	40.92	8.590	611	80.81

Loan Source
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Source	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Wholesale	11,354	$2,431,680,482.26	81.06%	359	40.68	8.537	616	81.68
Retail	3,474	568,318,444.40	18.94	356	41.63	8.650	600	77.11
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Insured AVM
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Insured AVM	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
N	13,862	$2,836,748,416.52	94.56%	358	40.84	8.581	612	81.15
Y	966	163,250,510.14	5.44	355	41.17	8.158	627	75.01
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Historical Delinquency
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Never Delinquent	14,778	$2,994,476,423.80	99.82%	358	40.85	8.556	613	80.80
1x30	50	5,522,502.86	0.18	350	43.72	9.855	633	89.14
Total:	14,828	$2,999,998,926.66	100.00%	358	40.86	8.558	613	80.82

Group 1 Collateral Summary
	Summary Statistics	Range (if applicable)
Number of Initial Mortgage Loans	10,553
Aggregate Current Principal Balance	$1,741,495,789.73	$19,987.88 to $730,000.00
Average Current Principal Balance	$165,023.76
Aggregate Original Principal Balance	$1,742,267,388.70	$20,000.00 to $730,000.00
Average Original Principal Balance	$165,096.88
Fully Amortizing Mortgage Loans	100.00%
1st Lien	99.07%
Wtd. Avg. Gross Coupon	8.681%	6.000% to 13.500%
Wtd. Avg. Original Term (months)	358	120 to 360
Wtd. Avg. Remaining Term (months)	358	117 to 360
Margin (ARM Loans Only)	5.907%	2.750% to 7.125%
Maximum Mortgage Rate (ARM Loans Only)	14.750%	12.000% to 18.650%
Minimum Mortgage Rate (ARM Loans Only)	8.750%	6.000% to 12.650%
Wtd. Avg. Original LTV	79.70%	10.26% to 100.00%
Wtd. Avg. Borrower FICO	599	500 to 819
Retail Originations	28.23%
Geographic Distribution (Top 5)	CA	14.58%
	FL	10.82%
	IL	9.48%
	AZ	7.34%
	MD	5.57%

Collateral Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Collateral Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2 YR/6MO LIB	4,594	$757,574,770.09	43.50%	359	40.70	9.073	585	79.37
2 YR/6MO LIB - 5YR IO	374	90,437,577.61	5.19	358	41.06	7.774	648	81.39
2 YR/6MO LIB - 40 Year	571	120,396,638.72	6.91	359	41.86	8.373	612	82.31
3 YR/6MO LIB	2,377	377,238,951.43	21.66	358	40.53	8.733	587	78.32
3 YR/6MO LIB - 5YR IO	242	55,178,869.52	3.17	359	41.30	7.496	656	81.80
3 YR/6MO LIB - 40 Year	244	54,884,554.16	3.15	359	42.13	8.221	612	82.73
5 YR/6MO LIB	9	1,116,700.08	0.06	359	45.61	7.011	723	86.67
5 YR/6MO LIB - 5YR IO	16	2,917,514.00	0.17	359	40.47	7.055	737	88.54
FIXED RATE	1,953	241,747,389.24	13.88	352	40.42	8.456	613	79.56
FIXED RATE - 5YR IO	75	19,119,284.18	1.10	359	40.52	7.472	664	82.32
FIXED RATE - 40 Year	98	20,883,540.70	1.20	359	40.90	7.629	612	78.04
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Principal Balances at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance	Maturity	Income	Coupon		OLTV
at Origination ($)	Mortgage Loans	at Origination	at Origination	(months)*	(%)*	(%)*	FICO*	(%)*
25,000.00 or less	74	$1,690,715.00	0.10%	352	41.61	11.775	640	99.99
25,000.01 - 50,000.00	334	11,610,623.00	0.67	359	43.93	11.880	648	99.99
50,000.01 - 100,000.00	2,588	207,037,715.00	11.88	354	38.98	9.334	589	79.58
100,000.01 - 150,000.00	2,655	330,150,899.70	18.95	357	40.74	8.926	593	79.47
150,000.01 - 200,000.00	1,907	331,147,391.00	19.01	358	40.80	8.633	597	78.81
200,000.01 - 250,000.00	1,142	256,178,850.00	14.70	358	41.27	8.577	597	79.39
250,000.01 - 300,000.00	765	210,110,093.00	12.06	359	41.30	8.390	603	79.52
300,000.01 - 350,000.00	522	169,566,668.00	9.73	359	40.46	8.298	611	80.16
350,000.01 - 400,000.00	383	143,740,018.00	8.25	359	41.64	8.326	603	80.13
400,000.01 - 450,000.00	125	51,744,937.00	2.97	358	41.49	8.356	607	81.22
450,000.01 - 500,000.00	32	15,280,629.00	0.88	359	42.90	7.979	637	77.68
500,000.01 - 550,000.00	20	10,391,250.00	0.60	359	41.08	7.848	653	84.61
550,000.01 - 600,000.00	4	2,227,600.00	0.13	359	38.83	7.814	631	77.40
650,000.01 - 700,000.00	1	660,000.00	0.04	359	25.00	9.400	579	75.00
700,000.01 - 750,000.00	1	730,000.00	0.04	359	40.00	7.700	675	86.90
Total:	10,553	$1,742,267,388.70	100.00%	358	40.79	8.681	599	79.70

Principal Balances as of the Cut-off Date
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
as of the Cut-off Date ($)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25,000.00 or less	75	$1,714,822.35	0.10%	353	41.56	11.749	641	99.99
25,000.01 - 50,000.00	333	11,581,569.78	0.67	359	43.95	11.884	648	99.99
50,000.01 - 100,000.00	2,588	206,928,485.23	11.88	354	38.98	9.334	589	79.58
100,000.01 - 150,000.00	2,655	329,998,526.75	18.95	357	40.74	8.926	593	79.47
150,000.01 - 200,000.00	1,907	331,011,159.88	19.01	358	40.80	8.633	597	78.81
200,000.01 - 250,000.00	1,142	256,066,236.71	14.70	358	41.27	8.577	597	79.39
250,000.01 - 300,000.00	766	210,313,733.46	12.08	359	41.31	8.391	604	79.53
300,000.01 - 350,000.00	522	169,543,067.86	9.74	359	40.37	8.300	611	80.16
350,000.01 - 400,000.00	382	143,334,968.63	8.23	359	41.74	8.322	603	80.12
400,000.01 - 450,000.00	125	51,723,258.78	2.97	358	41.50	8.356	607	81.22
450,000.01 - 500,000.00	32	15,274,693.28	0.88	359	42.90	7.979	637	77.68
500,000.01 - 550,000.00	20	10,388,408.61	0.60	359	41.08	7.848	653	84.61
550,000.01 - 600,000.00	4	2,227,189.96	0.13	359	38.83	7.814	631	77.40
650,000.01 - 700,000.00	1	659,668.45	0.04	359	25.00	9.400	579	75.00
700,000.01 - 750,000.00	1	730,000.00	0.04	359	40.00	7.700	675	86.90
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Remaining Term to Maturity
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Months Remaining	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
61 - 120	5	$566,429.55	0.03%	118	47.37	8.528	618	75.61
121 - 180	83	8,611,896.88	0.49	179	34.66	8.491	614	71.72
181 - 240	64	7,253,451.12	0.42	239	39.18	8.276	624	75.78
241 - 300	7	1,247,123.46	0.07	298	35.76	6.871	721	84.12
301 - 360	10,394	1,723,816,888.72	98.98	359	40.83	8.685	599	79.75
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Current Mortgage Rates
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Current Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	113	$26,284,505.68	1.51%	355	39.89	6.256	673	70.68
6.500 - 6.999	451	105,308,968.59	6.05	356	40.33	6.820	650	76.55
7.000 - 7.499	731	151,887,082.83	8.72	357	40.87	7.253	620	76.25
7.500 - 7.999	1,501	299,552,396.09	17.20	358	41.08	7.770	611	77.19
8.000 - 8.499	1,178	207,764,388.83	11.93	357	41.47	8.249	599	77.39
8.500 - 8.999	1,935	319,799,653.90	18.36	358	41.27	8.754	587	80.10
9.000 - 9.499	1,202	187,382,276.55	10.76	358	40.60	9.236	585	82.08
9.500 - 9.999	1,442	212,042,265.43	12.18	358	40.64	9.743	577	82.66
10.000 - 10.499	670	92,752,541.66	5.33	358	39.92	10.226	588	84.77
10.500 - 10.999	609	75,206,390.38	4.32	359	39.00	10.720	587	83.10
11.000 - 11.499	203	24,856,432.05	1.43	359	39.34	11.225	586	83.84
11.500 - 11.999	215	22,498,758.99	1.29	357	40.17	11.685	582	84.23
12.000 - 12.499	146	10,215,943.17	0.59	359	40.67	12.184	590	87.22
12.500 - 12.999	134	5,275,753.51	0.30	358	42.40	12.683	631	97.73
13.000 - 13.499	22	643,537.15	0.04	359	45.89	13.076	613	100.00
13.500 - 13.999	1	24,894.92	0.00	359	49.00	13.500	594	100.00
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Original Loan-to-Value Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Original	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan-to-Value Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25.00 or less	34	$3,067,420.71	0.18%	359	37.38	8.824	588	19.83
25.01 - 30.00	34	3,772,385.02	0.22	350	40.08	8.662	576	28.24
30.01 - 35.00	49	5,488,824.61	0.32	347	37.91	8.422	588	32.70
35.01 - 40.00	67	9,538,641.33	0.55	359	40.41	8.252	587	37.80
40.01 - 45.00	93	14,110,586.51	0.81	358	40.17	8.054	595	42.80
45.01 - 50.00	162	24,813,813.29	1.42	353	40.77	8.281	592	47.81
50.01 - 55.00	178	28,076,349.02	1.61	355	39.74	8.411	582	52.78
55.01 - 60.00	255	42,570,732.74	2.44	357	38.85	8.256	586	58.05
60.01 - 65.00	449	81,417,384.96	4.68	357	40.98	8.368	580	63.27
65.01 - 70.00	674	125,875,719.01	7.23	357	41.46	8.422	575	68.49
70.01 - 75.00	988	180,875,118.78	10.39	358	41.69	8.503	576	73.89
75.01 - 80.00	2,470	419,308,293.59	24.08	358	41.25	8.371	603	79.43
80.01 - 85.00	1,171	207,105,747.30	11.89	357	40.82	8.724	589	84.33
85.01 - 90.00	2,460	416,617,996.11	23.92	358	39.67	8.987	612	89.65
90.01 - 95.00	943	153,154,287.30	8.79	359	41.46	9.126	627	94.76
95.01 - 100.00	526	25,702,489.45	1.48	358	43.10	11.235	642	99.95
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

FICO Scores at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of FICO Scores at Origination	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
500 - 519	900	$144,412,269.56	8.29%	358	42.19	9.273	510	74.34
520 - 539	1,107	178,267,669.01	10.24	358	42.07	9.120	530	76.11
540 - 559	1,151	186,985,056.67	10.74	358	41.51	8.962	550	77.86
560 - 579	1,162	184,992,087.73	10.62	358	40.78	8.907	569	78.96
580 - 599	1,168	185,271,265.86	10.64	358	40.84	8.695	589	78.90
600 - 619	1,417	239,690,647.92	13.76	358	40.83	8.517	609	81.01
620 - 639	1,307	214,296,680.33	12.31	358	40.71	8.500	629	81.58
640 - 659	858	146,463,006.02	8.41	357	40.33	8.311	649	82.81
660 - 679	578	102,390,178.30	5.88	357	40.67	8.275	668	82.63
680 - 699	336	56,113,695.61	3.22	355	37.51	8.186	689	83.42
700 - 719	240	43,711,132.51	2.51	358	38.57	8.233	709	83.39
720 - 739	137	23,557,878.20	1.35	358	38.40	7.908	728	83.76
740 - 759	82	15,342,790.22	0.88	356	36.94	8.030	750	81.19
760 - 779	54	11,274,072.78	0.65	350	38.76	7.992	768	84.91
780 - 799	41	6,103,217.56	0.35	353	34.32	8.428	788	79.49
800 - 819	15	2,624,141.45	0.15	353	31.43	8.076	808	87.15
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Debt-to-Income Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Debt-to-Income	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
20.00 or less	414	$68,144,400.03	3.91%	357	13.93	8.777	617	79.61
20.01 - 25.00	425	64,691,084.95	3.71	357	23.22	8.760	607	78.01
25.01 - 30.00	706	111,819,930.78	6.42	356	28.14	8.701	610	79.09
30.01 - 35.00	1,150	177,375,596.16	10.19	356	33.19	8.759	601	78.95
35.01 - 40.00	1,670	273,079,172.42	15.68	358	38.18	8.643	599	79.48
40.01 - 45.00	2,278	373,099,661.07	21.42	358	43.20	8.667	601	80.42
45.01 - 50.00	3,279	560,950,073.70	32.21	358	48.16	8.66	597	81.79
50.01 - 55.00	631	112,335,870.62	6.45	357	53.39	8.683	572	70.21
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Geographic Distribution
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Geographic Location	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Alabama	98	$10,385,108.09	0.60%	346	39.32	9.191	598	80.93
Alaska	28	5,015,653.82	0.29	353	41.11	8.855	586	85.89
Arizona	801	127,910,190.87	7.34	359	40.72	8.666	611	80.39
Arkansas	54	7,834,858.99	0.45	352	34.70	10.039	667	84.61
California	926	253,827,992.82	14.58	359	40.44	8.184	602	74.58
Colorado	129	21,353,022.05	1.23	358	40.67	8.769	601	84.43
Connecticut	120	20,899,591.50	1.20	357	42.44	8.761	585	77.52
Delaware	48	8,060,449.58	0.46	358	41.16	8.294	590	79.27
District of Columbia	9	2,229,745.68	0.13	359	45.61	7.744	606	67.57
Florida	1,119	188,464,978.60	10.82	359	40.95	8.548	596	76.89
Georgia	125	17,278,140.42	0.99	355	40.24	9.639	588	84.12
Hawaii	53	17,948,801.00	1.03	359	44.25	7.835	624	76.95
Idaho	25	3,235,270.33	0.19	359	33.76	8.557	575	81.59
Illinois	981	165,108,581.95	9.48	358	41.84	8.888	604	82.28
Indiana	254	25,357,378.98	1.46	357	38.48	9.385	610	86.19
Iowa	68	6,407,235.19	0.37	357	41.61	9.470	587	86.09
Kansas	79	9,205,684.46	0.53	359	40.32	9.296	597	87.06
Kentucky	66	7,586,247.45	0.44	356	40.22	8.817	591	83.62
Louisiana	114	12,809,475.88	0.74	352	40.15	8.819	588	82.88
Maine	38	5,841,466.99	0.34	355	42.73	8.682	587	78.55
Maryland	486	96,939,881.19	5.57	358	41.87	8.242	587	77.87
Massachusetts	179	38,705,510.79	2.22	358	41.17	8.522	605	77.18
Michigan	469	54,375,420.99	3.12	358	39.63	9.146	591	85.76
Minnesota	166	27,061,609.96	1.55	358	40.24	8.933	607	81.69
Mississippi	75	7,630,115.42	0.44	332	40.85	9.114	594	83.90
Missouri	309	36,149,413.40	2.08	359	39.57	9.264	594	86.19
Montana	3	643,650.81	0.04	358	36.45	9.313	583	87.49
Nebraska	43	4,492,140.04	0.26	359	39.48	9.128	597	87.53
Nevada	151	28,246,093.94	1.62	359	41.32	8.347	607	78.48
New Hampshire	24	3,764,512.05	0.22	359	39.49	8.545	600	73.12
New Jersey	427	96,654,514.37	5.55	359	41.75	8.746	597	76.54
New Mexico	78	11,517,423.33	0.66	359	40.27	9.039	602	85.31
New York	324	83,761,004.89	4.81	358	42.14	8.453	602	75.98
North Carolina	170	20,230,393.34	1.16	354	41.90	9.394	583	84.64
North Dakota	4	400,298.07	0.02	360	29.78	9.184	601	85.12
Ohio	305	31,679,730.04	1.82	358	39.16	8.745	591	86.38
Oklahoma	95	9,099,813.27	0.52	358	41.01	9.386	590	83.92
Oregon	67	11,557,356.93	0.66	359	39.91	8.454	593	81.17
Pennsylvania	365	50,683,593.64	2.91	355	40.34	8.618	584	79.99
Rhode Island	48	10,127,314.93	0.58	356	39.12	8.142	620	79.18
South Carolina	104	12,856,158.88	0.74	359	38.01	9.454	586	83.43
South Dakota	4	269,743.08	0.02	359	31.76	8.671	620	81.89
Tennessee	127	14,557,837.56	0.84	356	40.18	9.189	587	85.50
Texas	676	71,036,837.40	4.08	352	39.61	9.078	595	82.04
Utah	220	28,126,808.96	1.62	359	39.17	8.757	625	83.46
Vermont	10	1,208,615.83	0.07	359	40.70	9.040	582	73.91
Washington	176	32,715,080.16	1.88	359	40.12	8.423	597	80.70
Wisconsin	281	36,485,755.21	2.10	358	41.54	9.464	590	85.51
Wyoming	32	3,759,286.60	0.22	351	39.56	8.816	615	81.96
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Occupancy Status
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Occupancy Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Owner-Occupied	9,282	$1,529,583,921.28	87.83%	358	41.63	8.592	593	79.09
Non-Owner Occupied	1,155	188,996,204.83	10.85	359	34.17	9.399	644	84.16
Second Home	116	22,915,663.62	1.32	359	39.36	8.718	645	83.73
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Documentation Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Documentation Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Full Documentation	6,866	$1,097,591,086.53	63.03%	357	41.09	8.448	589	79.28
Stated Documentation	2,629	469,911,234.46	26.98	359	40.34	9.166	627	80.79
Limited Documentation	1,058	173,993,468.74	9.99	358	40.10	8.844	589	79.35
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Loan Purpose
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Purpose	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Refinance-Debt Consolidation Cash Out**	7,391	$1,334,423,267.06	76.63%	357	41.07	8.580	591	77.72
Purchase	2,564	312,547,155.97	17.95	359	39.94	9.183	633	87.26
Refinance-Debt Consolidation No Cash Out*	598	94,525,366.70	5.43	357	39.74	8.451	606	82.56
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Credit Grade
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Risk Category	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
I	5,308	$860,554,687.65	49.41%	358	40.06	8.555	615	82.52
II	1,274	245,041,785.48	14.07	359	40.66	8.682	579	80.51
III	329	63,504,907.05	3.65	358	41.89	9.149	559	77.19
IV	351	65,320,712.12	3.75	359	42.58	9.194	551	70.79
V	88	15,472,999.11	0.89	359	43.49	10.795	554	64.99
8A	148	26,350,357.67	1.51	351	39.61	6.990	743	81.98
7A	79	14,513,972.54	0.83	350	42.82	7.282	696	83.88
6A	150	28,715,650.07	1.65	354	42.39	7.671	669	80.08
5A	169	30,831,695.58	1.77	354	42.52	7.907	650	80.12
4A	189	30,850,188.82	1.77	357	42.03	8.373	631	77.94
3A	212	30,722,149.71	1.76	356	41.70	8.451	613	78.48
2A	320	47,978,929.04	2.76	356	42.18	8.763	605	75.67
A	666	100,133,419.93	5.75	357	41.48	8.970	572	76.95
B	549	78,244,684.02	4.49	357	41.92	9.128	551	74.60
C	588	85,468,793.24	4.91	357	41.66	9.402	540	72.87
D	133	17,790,857.70	1.02	359	39.38	9.662	523	65.15
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Property Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Property Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Single Family Detached	8,349	$1,330,642,024.22	76.41%	357	40.84	8.675	596	79.55
PUD Detached	913	176,990,105.81	10.16	358	40.96	8.609	599	81.01
Two-to Four-Family	573	128,789,487.95	7.40	359	40.02	8.734	617	78.42
Condominium	620	91,454,801.84	5.25	359	40.58	8.843	617	81.00
PUD Attached	45	7,273,974.34	0.42	359	42.72	8.259	609	82.12
Single Family Attached	53	6,345,395.57	0.36	359	41.83	9.092	574	78.80
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Prepayment Charge Term at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Prepayment Charge Term	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
at Origination (months)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
No Prepayment Penalty	4,694	$767,117,846.41	44.05%	358	40.95	8.937	601	80.31
12	282	63,119,488.63	3.62	359	40.20	8.582	615	80.33
24	2,819	487,278,423.71	27.98	359	40.82	8.614	596	80.85
30	10	1,965,732.52	0.11	359	44.74	9.240	590	88.55
36	2,748	422,014,298.46	24.23	356	40.55	8.308	597	77.12
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Conforming Balance
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Conforming Balance	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Conforming	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Maximum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Maximum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
12.000 - 12.499	48	$12,707,501.34	0.87%	359	40.29	6.258	649	72.77
12.500 - 12.999	286	70,183,188.78	4.81	359	40.46	6.828	645	77.32
13.000 - 13.000	000	000,387,214.18	7.70	359	41.30	7.260	619	76.28
13.500 - 13.999	1,206	247,727,457.77	16.97	359	41.28	7.776	609	76.96
14.000 - 14.499	951	173,687,923.14	11.90	359	41.45	8.244	598	77.08
14.500 - 14.999	1,664	282,822,311.36	19.37	359	41.41	8.754	586	79.92
15.000 - 15.499	1,051	169,262,651.38	11.60	359	40.67	9.237	585	82.07
15.500 - 15.999	1,279	193,599,744.41	13.26	358	40.63	9.745	577	82.66
16.000 - 16.499	578	84,154,568.67	5.77	359	39.91	10.228	588	84.61
16.500 - 16.999	500	66,063,623.06	4.53	359	38.64	10.717	587	82.91
17.000 - 17.499	152	21,272,584.25	1.46	359	38.84	11.229	582	82.69
17.500 - 17.999	145	18,856,732.71	1.29	358	39.67	11.680	577	82.93
18.000 - 18.499	40	6,368,738.53	0.44	360	39.65	12.145	559	79.55
18.500 - 18.999	2	651,336.03	0.04	359	29.71	12.575	606	83.67
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Minimum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Minimum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	48	$12,707,501.34	0.87%	359	40.29	6.258	649	72.77
6.500 - 6.999	286	70,183,188.78	4.81	359	40.46	6.828	645	77.32
7.000 - 7.000	000	000,387,214.18	7.70	359	41.30	7.260	619	76.28
7.500 - 7.999	1,206	247,727,457.77	16.97	359	41.28	7.776	609	76.96
8.000 - 8.499	951	173,687,923.14	11.90	359	41.45	8.244	598	77.08
8.500 - 8.999	1,664	282,822,311.36	19.37	359	41.41	8.754	586	79.92
9.000 - 9.499	1,051	169,262,651.38	11.60	359	40.67	9.237	585	82.07
9.500 - 9.999	1,279	193,599,744.41	13.26	358	40.63	9.745	577	82.66
10.000 - 10.499	578	84,154,568.67	5.77	359	39.91	10.228	588	84.61
10.500 - 10.999	500	66,063,623.06	4.53	359	38.64	10.717	587	82.91
11.000 - 11.499	152	21,272,584.25	1.46	359	38.84	11.229	582	82.69
11.500 - 11.999	145	18,856,732.71	1.29	358	39.67	11.680	577	82.93
12.000 - 12.499	40	6,368,738.53	0.44	360	39.65	12.145	559	79.55
12.500 - 12.999	2	651,336.03	0.04	359	29.71	12.575	606	83.67
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Gross Margins of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Gross Margins (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.750 - 2.999	88	$15,728,762.89	1.08%	359	42.41	7.259	731	86.37
4.250 - 4.499	174	24,914,078.24	1.71	358	41.59	9.426	578	79.50
4.500 - 4.749	413	80,583,617.00	5.52	359	42.32	8.826	601	82.24
4.750 - 4.999	4	652,772.10	0.04	358	39.22	7.882	661	80.04
5.000 - 5.249	22	4,258,298.19	0.29	358	45.77	8.009	672	87.31
5.250 - 5.499	120	22,695,486.92	1.55	359	42.39	7.723	666	78.68
5.500 - 5.749	130	24,839,748.22	1.70	359	42.64	7.991	641	78.96
5.750 - 5.999	176	30,118,645.25	2.06	358	41.83	8.364	626	76.25
6.000 - 6.249	5,618	1,010,557,036.36	69.23	359	40.42	8.712	600	80.85
6.250 - 6.499	601	90,534,553.12	6.20	358	41.76	8.926	571	76.66
6.500 - 6.749	494	71,836,862.07	4.92	357	41.76	9.073	549	74.05
6.750 - 6.999	578	81,806,632.53	5.60	358	40.96	9.447	537	71.70
7.000 - 7.249	9	1,219,082.72	0.08	359	39.41	8.666	581	81.06
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Next Adjustment Date of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Next Adjustment Date	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
November 2007	3	$688,015.22	0.05%	353	45.61	8.132	589	88.22
December 2007	3	712,312.56	0.05	354	37.51	8.376	648	86.27
January 2008	4	763,653.92	0.05	355	42.55	9.172	600	80.65
February 2008	9	1,867,946.01	0.13	356	44.14	9.339	620	83.67
March 2008	16	2,377,637.05	0.16	354	44.14	9.480	575	84.16
April 2008	328	59,383,868.86	4.07	358	40.21	8.624	608	83.62
May 2008	3,649	624,111,706.80	42.75	358	41.01	8.847	593	79.34
June 2008	1,527	278,503,846.00	19.08	360	40.67	8.948	594	80.36
November 2008	1	66,643.56	0.00	353	45.00	8.300	587	90.00
December 2008	2	145,455.16	0.01	354	30.66	9.725	597	88.97
January 2009	3	533,777.67	0.04	355	38.83	8.551	604	83.30
February 2009	8	1,472,113.73	0.10	356	43.67	8.072	597	84.00
March 2009	16	2,724,278.57	0.19	357	44.37	7.947	617	81.62
April 2009	139	22,979,627.25	1.57	358	41.91	8.303	607	84.27
May 2009	1,978	327,189,184.17	22.41	358	40.98	8.516	596	78.18
June 2009	716	132,191,295.00	9.06	360	40.06	8.639	599	80.77
April 2011	1	121,200.00	0.01	358	37.00	6.125	752	80.00
May 2011	21	3,457,713.08	0.24	359	41.36	7.181	732	89.97
June 2011	3	455,301.00	0.03	360	47.27	6.234	742	75.33
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Initial Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Initial Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.000	8,402	$1,455,711,361.53	99.72%	359	40.85	8.754	595	79.69
6.000	25	$4,034,214.08	0.28	359	41.89	7.043	733	88.02
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
1.000	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71
Total:	8,427	$1,459,745,575.61	100.00%	359	40.86	8.750	596	79.71

Loan Source
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Source	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Wholesale	7,350	$1,249,895,091.41	71.77%	358	40.44	8.671	601	81.02
Retail	3,203	491,600,698.32	28.23	356	41.68	8.707	594	76.33
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Insured AVM
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Insured AVM	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
N	9,629	$1,591,277,917.71	91.37%	358	40.77	8.725	597	80.18
Y	924	150,217,872.02	8.63	356	41.07	8.219	622	74.60
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Historical Delinquency
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Never Delinquent	10,543	$1,740,350,468.81	99.93%	358	40.79	8.681	599	79.69
1x30	10	1,145,320.92	0.07	354	42.33	8.882	589	88.02
Total:	10,553	$1,741,495,789.73	100.00%	358	40.79	8.681	599	79.70

Group 2 Collateral Summary
	Summary Statistics	Range (if applicable)
Number of Initial Mortgage Loans	4,275
Aggregate Current Principal Balance	$1,258,503,136.93	$22,600.00 to $1,688,694.68
Average Current Principal Balance	$294,386.70
Aggregate Original Principal Balance	$1,258,889,556.00	$22,600.00 to $1,690,000.00
Average Original Principal Balance	$294,477.09
Fully Amortizing Mortgage Loans	100.00%
1st Lien	98.59%
Wtd. Avg. Gross Coupon	8.388%	6.000% to 13.000%
Wtd. Avg. Original Term (months)	359	120 to 360
Wtd. Avg. Remaining Term (months)	359	113 to 360
Margin (ARM Loans Only)	5.967%	2.750% to 7.125%
Maximum Mortgage Rate (ARM Loans Only)	14.386%	12.000% to 18.650%
Minimum Mortgage Rate (ARM Loans Only)	8.386%	6.000% to 12.650%
Wtd. Avg. Original LTV	82.37%	15.00% to 100.00%
Wtd. Avg. Borrower FICO	632	500 to 816
Retail Originations	6.10%
Geographic Distribution (Top 5)	CA	45.81%
	FL	12.37%
	AZ	6.39%
	NY	5.97%
	IL	3.84%

Collateral Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Collateral Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2 YR/6MO LIB	1,468	$410,432,947.05	32.61%	359	40.52	8.789	607	82.54
2 YR/6MO LIB - 5YR IO	708	266,768,044.77	21.20	359	40.19	7.899	659	82.10
2 YR/6MO LIB - 40 Year	759	253,747,126.68	20.16	359	43.23	8.318	638	81.89
3 YR/6MO LIB	407	115,129,919.70	9.15	359	40.60	8.549	612	81.36
3 YR/6MO LIB - 5YR IO	136	49,063,734.17	3.90	359	38.78	7.762	662	83.03
3 YR/6MO LIB - 40 Year	158	50,439,580.22	4.01	359	41.02	8.289	640	82.79
5 YR/6MO LIB - 5YR IO	2	639,696.00	0.05	359	34.33	7.016	737	88.08
FIXED RATE	558	82,898,633.10	6.59	352	39.87	8.675	644	85.09
FIXED RATE - 5YR IO	37	14,444,176.96	1.15	359	40.06	7.429	666	80.74
FIXED RATE - 40 Year	42	14,939,278.28	1.19	359	44.10	7.834	633	81.12
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Principal Balances at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance	Maturity	Income	Coupon		OLTV
at Origination ($)	Mortgage Loans	at Origination	at Origination	(months)*	(%)*	(%)*	FICO*	(%)*
25,000.00 or less	4	$93,260.00	0.01%	358	32.78	11.717	667	100.00
25,000.01 - 50,000.00	74	2,934,644.00	0.23	357	38.35	11.480	647	99.89
50,000.01 - 100,000.00	484	37,613,248.00	2.99	356	37.97	9.597	610	85.63
100,000.01 - 150,000.00	523	66,033,113.00	5.25	357	38.19	9.049	614	82.57
150,000.01 - 200,000.00	556	98,041,505.00	7.79	357	40.37	8.652	632	81.94
200,000.01 - 250,000.00	466	104,881,198.00	8.33	358	40.62	8.592	640	82.45
250,000.01 - 300,000.00	404	110,919,785.00	8.81	359	41.24	8.536	639	83.00
300,000.01 - 350,000.00	314	101,761,495.00	8.08	359	42.52	8.293	641	82.72
350,000.01 - 400,000.00	234	87,808,262.00	6.98	359	41.14	8.208	648	81.93
400,000.01 - 450,000.00	333	142,542,047.00	11.32	359	41.68	8.245	634	82.15
450,000.01 - 500,000.00	298	141,658,991.00	11.25	359	41.79	8.378	629	82.01
500,000.01 - 550,000.00	171	89,741,026.00	7.13	359	42.53	8.206	625	83.15
550,000.01 - 600,000.00	156	89,930,641.00	7.14	359	40.70	8.183	633	83.07
600,000.01 - 650,000.00	79	49,475,454.00	3.93	359	40.66	8.174	624	82.66
650,000.01 - 700,000.00	72	48,761,095.00	3.87	359	38.94	7.966	628	81.39
700,000.01 - 750,000.00	43	31,206,120.00	2.48	359	39.98	7.879	620	80.45
750,000.01 or greater	64	55,487,672.00	4.41	359	40.59	7.788	624	79.06
Total:	4,275	$1,258,889,556.00	100.00%	359	40.95	8.388	632	82.37

Principal Balances as of the Cut-off Date
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
as of the Cut-off Date ($)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25,000.00 or less	4	$93,218.69	0.01%	358	32.78	11.717	667	100.00
25,000.01 - 50,000.00	74	2,931,760.81	0.23	357	38.35	11.480	647	99.89
50,000.01 - 100,000.00	484	37,586,510.14	2.99	356	37.96	9.597	610	85.63
100,000.01 - 150,000.00	523	66,003,639.09	5.24	357	38.19	9.049	614	82.57
150,000.01 - 200,000.00	556	98,001,687.94	7.79	357	40.38	8.652	632	81.94
200,000.01 - 250,000.00	466	104,850,147.78	8.33	358	40.62	8.592	640	82.45
250,000.01 - 300,000.00	404	110,891,581.74	8.81	359	41.24	8.536	639	83.00
300,000.01 - 350,000.00	315	102,084,492.34	8.11	359	42.49	8.288	641	82.71
350,000.01 - 400,000.00	233	87,442,293.00	6.95	359	41.17	8.214	647	81.94
400,000.01 - 450,000.00	334	142,949,992.11	11.36	359	41.71	8.245	634	82.17
450,000.01 - 500,000.00	297	141,167,320.46	11.22	359	41.77	8.377	629	81.99
500,000.01 - 550,000.00	171	89,714,851.08	7.13	359	42.53	8.206	625	83.15
550,000.01 - 600,000.00	156	89,906,439.88	7.14	359	40.70	8.183	633	83.07
600,000.01 - 650,000.00	79	49,462,131.06	3.93	359	40.66	8.174	624	82.66
650,000.01 - 700,000.00	73	49,448,315.13	3.93	359	39.09	7.961	629	81.51
700,000.01 - 750,000.00	42	30,500,341.85	2.42	359	39.77	7.885	619	80.24
750,000.01 or greater	64	55,468,413.83	4.41	359	40.59	7.789	624	79.06
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Remaining Term to Maturity
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Months Remaining	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
61 - 120	1	$191,114.18	0.02%	113	33.00	6.550	697	72.99
121 - 180	12	2,111,469.31	0.17	179	30.78	6.967	712	81.57
181 - 240	16	2,434,613.92	0.19	239	40.62	8.033	668	77.65
301 - 360	4,246	1,253,765,939.52	99.62	359	40.97	8.391	632	82.38
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Current Mortgage Rates
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Current Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	37	$15,622,427.16	1.24%	348	36.31	6.265	688	74.96
6.500 - 6.999	181	74,124,601.11	5.89	356	40.05	6.844	661	79.50
7.000 - 7.000	000	000,791,263.10	12.14	358	39.83	7.232	643	79.91
7.500 - 7.000	000	000,043,362.80	22.49	359	41.37	7.758	640	80.77
8.000 - 8.499	630	188,789,470.43	15.00	359	42.05	8.236	637	82.06
8.500 - 8.999	813	234,149,757.45	18.61	359	40.91	8.737	626	82.09
9.000 - 9.499	443	123,273,478.17	9.80	359	41.47	9.217	620	84.33
9.500 - 9.999	401	99,092,060.98	7.87	359	40.29	9.727	604	86.59
10.000 - 10.499	163	36,633,726.36	2.91	359	42.18	10.221	607	86.71
10.500 - 10.999	147	24,745,166.85	1.97	359	37.90	10.747	599	89.86
11.000 - 11.499	50	9,155,767.80	0.73	359	41.06	11.169	586	88.34
11.500 - 11.999	72	8,153,968.18	0.65	358	40.23	11.776	625	92.16
12.000 - 12.499	60	5,419,251.57	0.43	358	43.56	12.238	626	96.53
12.500 - 12.999	45	3,438,767.24	0.27	353	43.55	12.658	628	100.00
13.000 - 13.499	2	70,067.73	0.01	358	42.74	13.000	611	100.00
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Original Loan-to-Value Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Original	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan-to-Value Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25.00 or less	4	$396,963.27	0.03%	360	37.89	7.694	637	20.28
25.01 - 30.00	2	$920,000.00	0.07	360	50.85	8.778	533	27.46
30.01 - 35.00	3	260,000.00	0.02	360	36.75	9.790	542	32.60
35.01 - 40.00	7	1,463,587.30	0.12	359	32.55	8.075	581	37.05
40.01 - 45.00	8	949,044.29	0.08	359	42.40	8.650	558	41.94
45.01 - 50.00	18	4,071,877.52	0.32	359	39.67	7.767	574	47.07
50.01 - 55.00	22	4,384,361.19	0.35	357	42.35	8.210	596	52.76
55.01 - 60.00	33	8,019,854.04	0.64	359	43.42	7.959	587	58.08
60.01 - 65.00	57	21,860,870.43	1.74	358	39.91	7.567	622	63.57
65.01 - 70.00	89	29,043,315.20	2.31	357	41.00	8.212	590	68.61
70.01 - 75.00	141	45,338,188.38	3.60	357	40.89	8.262	596	74.01
75.01 - 80.00	2,286	705,942,112.57	56.09	359	41.32	8.165	646	79.92
80.01 - 85.00	270	94,501,095.17	7.51	357	40.21	8.150	606	84.39
85.01 - 90.00	648	192,689,536.70	15.31	359	40.58	8.728	611	89.69
90.01 - 95.00	410	124,393,052.57	9.88	359	39.81	9.015	634	94.85
95.01 - 100.00	277	24,269,278.30	1.93	357	41.90	11.338	653	99.98
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

FICO Scores at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of FICO Scores at Origination	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
500 - 519	106	$27,731,045.24	2.20%	359	41.33	8.977	510	76.82
520 - 539	192	52,796,820.51	4.20	359	40.73	9.218	531	80.16
540 - 559	246	67,458,582.10	5.36	359	40.68	8.981	550	83.01
560 - 579	209	53,016,160.10	4.21	359	40.88	8.714	569	81.82
580 - 599	352	108,868,399.24	8.65	359	41.56	8.671	588	82.23
600 - 619	542	162,923,012.25	12.95	359	41.15	8.311	608	83.76
620 - 639	860	246,248,552.62	19.57	359	41.35	8.363	629	82.31
640 - 659	638	194,817,750.09	15.48	359	40.88	8.227	650	82.84
660 - 679	384	118,907,997.77	9.45	358	40.58	8.179	669	82.34
680 - 699	280	83,787,665.17	6.66	358	40.52	8.042	689	82.23
700 - 719	179	56,103,259.80	4.46	358	39.87	8.101	708	83.26
720 - 739	119	33,750,613.67	2.68	356	42.19	8.211	729	81.80
740 - 759	87	25,990,115.82	2.07	357	41.09	8.149	750	82.68
760 - 779	45	15,253,476.56	1.21	357	39.52	7.691	768	78.70
780 - 799	28	8,307,379.35	0.66	359	36.43	7.958	786	84.02
800 - 819	8	2,542,306.64	0.20	327	36.56	7.561	805	76.95
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Debt-to-Income Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Debt-to-Income	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
20.00 or less	194	$51,860,331.69	4.12%	358	13.86	8.254	631	82.17
20.01 - 25.00	147	37,390,662.90	2.97	358	23.24	8.357	628	81.52
25.01 - 30.00	265	67,827,739.93	5.39	358	28.17	8.363	628	82.84
30.01 - 35.00	405	109,495,516.00	8.70	358	33.16	8.358	635	82.73
35.01 - 40.00	683	189,726,650.97	15.08	359	38.28	8.401	638	82.89
40.01 - 45.00	1,036	317,518,167.79	25.23	359	43.26	8.348	637	82.46
45.01 - 50.00	1,478	462,991,730.28	36.79	359	48.06	8.446	628	82.54
50.01 - 55.00	67	21,692,337.37	1.72	357	53.11	8.235	588	71.44
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Geographic Distribution
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Georgraphic Location	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Alabama	6	$1,338,131.26	0.11%	347	42.80	9.207	594	70.53
Alaska	4	888,456.92	0.07	359	36.34	8.803	606	83.04
Arizona	378	80,450,041.41	6.39	359	39.65	8.739	634	82.51
Arkansas	4	579,328.91	0.05	360	26.04	9.926	628	87.29
California	1,422	576,470,030.40	45.81	359	41.81	8.178	638	81.52
Colorado	32	8,162,196.16	0.65	358	39.28	8.132	610	85.40
Connecticut	26	8,194,661.56	0.65	359	38.81	8.578	593	83.08
Delaware	4	606,486.93	0.05	359	39.57	8.766	612	87.55
Florida	608	155,719,955.81	12.37	359	41.14	8.463	636	82.34
Georgia	18	3,329,211.78	0.26	359	37.09	8.699	645	87.03
Hawaii	19	9,502,326.61	0.76	359	39.89	7.597	639	82.39
Idaho	6	1,127,615.27	0.09	359	46.15	8.973	557	81.32
Illinois	187	48,359,228.06	3.84	359	40.71	8.768	629	84.29
Indiana	29	3,286,914.02	0.26	359	35.38	9.492	602	86.00
Iowa	9	1,266,755.82	0.10	349	42.19	9.777	592	81.84
Kansas	10	1,659,232.36	0.13	359	41.25	9.686	575	86.12
Kentucky	15	2,526,579.01	0.20	359	42.80	8.808	607	89.49
Louisiana	42	6,202,359.60	0.49	353	38.07	9.102	596	85.64
Maine	4	349,426.21	0.03	359	36.50	8.887	617	75.75
Maryland	110	32,868,252.04	2.61	359	40.76	8.374	607	83.67
Massachusetts	48	15,406,963.79	1.22	359	41.35	8.204	627	79.87
Michigan	80	10,389,825.72	0.83	357	39.13	8.969	601	84.74
Minnesota	23	6,562,562.79	0.52	359	35.95	8.597	623	80.36
Mississippi	12	1,356,421.95	0.11	359	38.34	9.323	579	89.41
Missouri	70	10,053,205.81	0.80	359	41.07	9.198	591	86.98
Nebraska	6	480,455.07	0.04	358	36.79	10.083	618	91.01
Nevada	131	36,626,673.30	2.91	359	38.30	8.474	634	83.09
New Hampshire	2	896,000.00	0.07	360	48.19	7.077	700	86.32
New Jersey	122	43,795,462.43	3.48	359	42.89	8.503	621	83.76
New Mexico	22	3,108,244.78	0.25	359	40.76	8.780	641	81.75
New York	189	75,192,724.40	5.97	359	40.72	8.181	644	81.81
North Carolina	8	1,305,439.47	0.10	360	37.86	9.832	610	89.56
Ohio	71	8,093,063.39	0.64	354	38.19	8.722	593	86.83
Oklahoma	26	3,504,097.10	0.28	359	35.87	8.996	618	84.28
Oregon	18	3,246,025.11	0.26	359	33.90	8.363	628	78.36
Pennsylvania	55	7,796,786.63	0.62	348	42.34	8.590	587	81.06
Rhode Island	14	3,712,672.58	0.30	359	44.39	8.632	612	82.90
South Carolina	9	1,057,797.98	0.08	359	38.57	8.740	605	84.66
South Dakota	1	45,745.39	0.00	358	41.00	9.990	768	100.00
Tennessee	25	3,069,722.96	0.24	356	41.83	9.714	557	88.46
Texas	204	30,965,929.91	2.46	356	36.42	9.147	603	84.48
Utah	87	21,505,546.36	1.71	359	40.71	8.720	643	82.73
Vermont	1	112,778.00	0.01	240	40.00	6.250	735	70.80
Washington	78	20,770,507.89	1.65	357	39.58	8.315	640	84.14
Wisconsin	36	5,898,127.16	0.47	359	36.88	9.065	620	84.62
Wyoming	4	663,166.82	0.05	359	38.95	8.247	615	81.85
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Occupancy Status
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Occupancy Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Owner-Occupied	4,114	$1,219,541,314.48	96.90%	359	41.24	8.371	631	82.28
Non-Owner Occupied	148	32,958,592.15	2.62	359	31.15	9.059	656	86.14
Second Home	13	6,003,230.30	0.48	359	35.44	8.224	658	78.76
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Documentation Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Documentation Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Full Documentation	1,945	$556,687,394.82	44.23%	358	39.86	8.012	619	82.20
Stated Documentation	1,853	548,249,789.60	43.56	359	42.62	8.789	647	82.58
Limited Documentation	477	153,565,952.51	12.2	359	38.91	8.319	624	82.22
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Loan Purpose
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Purpose	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Purchase	3,126	$849,289,451.83	67.48%	359	40.98	8.462	644	83.05
Refinance-Debt Consolidation Cash Out**	1,081	394,344,276.82	31.33	358	40.97	8.232	606	80.94
Refinance-Debt Consolidation No Cash Out*	68	14,869,408.28	1.18	356	38.18	8.314	613	81.53
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Credit Grade
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Risk Category	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
I	3,531	$1,024,844,749.38	81.43%	359	40.87	8.349	639	82.68
II	315	110,776,341.79	8.80	359	41.04	8.473	592	82.76
III	75	21,023,790.39	1.67	360	40.51	9.229	556	80.12
IV	70	22,815,534.47	1.81	359	43.67	9.000	565	71.48
V	13	2,324,974.82	0.18	359	35.37	11.153	552	61.75
8A	42	9,946,629.46	0.79	339	39.60	7.060	763	82.56
7A	30	7,123,313.85	0.57	343	44.59	7.429	696	87.73
6A	19	6,851,963.70	0.54	355	37.36	7.971	669	85.12
5A	33	8,969,663.52	0.71	359	41.48	8.348	649	84.05
4A	24	6,427,852.43	0.51	358	39.97	8.205	630	77.12
3A	39	11,344,822.07	0.90	359	39.65	8.345	610	79.61
2A	22	7,364,523.54	0.59	359	45.55	8.686	599	82.87
A	24	7,086,268.07	0.56	359	42.27	9.044	572	83.96
B	16	4,748,293.84	0.38	359	43.61	9.337	554	80.64
C	21	6,422,172.28	0.51	359	42.00	9.286	548	77.81
D	1	432,243.32	0.03	359	28.00	8.600	503	71.49
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Property Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Property Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Single Family Detached	3,008	$894,835,711.44	71.10%	359	41.13	8.351	630	82.17
PUD Detached	682	204,305,581.50	16.23	359	40.31	8.452	630	82.81
Condominium	358	86,123,494.63	6.84	358	40.14	8.655	648	82.50
Two-to Four-Family	204	67,959,967.12	5.40	359	41.28	8.345	646	83.38
PUD Attached	20	4,900,642.24	0.39	359	44.29	8.411	645	82.38
Single Family Attached	3	377,740.00	0.03	268	35.65	8.011	662	88.56
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Prepayment Charge Term at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Prepayment Charge Term	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
at Origination (months)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
NO Prepayment Penalty	1,504	$442,289,012.70	35.14%	359	40.70	8.841	636	83.38
12	263	98,013,494.05	7.79	359	41.45	8.333	638	80.91
24	2,007	590,891,568.89	46.95	359	41.19	8.156	628	82.13
36	501	127,309,061.29	10.12	356	40.28	7.935	631	81.07
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Conforming Balance
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Conforming Balance	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Conforming	3,099	$650,966,334.30	51.73%	358	40.70	8.535	636	82.49
Non-Conforming	1,176	607,536,802.63	48.27	359	41.20	8.230	627	82.24
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Maximum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Maximum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
12.000 - 12.499	16	$8,279,690.02	0.72%	359	34.89	6.294	655	77.73
12.500 - 12.999	129	55,042,998.42	4.80	359	39.70	6.870	654	79.91
13.000 - 13.499	355	137,113,450.95	11.96	359	39.74	7.232	642	79.98
13.500 - 13.999	762	265,573,509.42	23.17	359	41.54	7.761	640	80.65
14.000 - 14.499	564	177,172,435.16	15.46	359	42.10	8.234	638	81.95
14.500 - 14.000	000	000,939,440.69	19.62	359	40.88	8.738	627	81.95
15.000 - 15.499	407	117,031,177.31	10.21	359	41.54	9.216	619	84.41
15.500 - 15.999	345	92,847,780.78	8.10	359	40.49	9.726	604	86.48
16.000 - 16.499	139	33,812,831.45	2.95	359	42.20	10.216	607	86.32
16.500 - 16.999	99	21,510,284.09	1.88	359	37.32	10.730	595	88.83
17.000 - 17.499	36	8,135,742.51	0.71	359	41.13	11.156	578	87.45
17.500 - 17.999	16	3,272,756.74	0.29	359	38.85	11.754	574	82.00
18.000 - 18.499	5	1,209,020.33	0.11	360	43.49	12.126	589	85.35
18.500 - 18.999	1	279,930.72	0.02	359	46.00	12.650	588	100.00
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Minimum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Minimum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	16	$8,279,690.02	0.72%	359	34.89	6.294	655	77.73
6.500 - 6.999	129	55,042,998.42	4.80	359	39.70	6.870	654	79.91
7.000 - 7.499	355	137,113,450.95	11.96	359	39.74	7.232	642	79.98
7.500 - 7.999	762	265,573,509.42	23.17	359	41.54	7.761	640	80.65
8.000 - 8.499	564	177,172,435.16	15.46	359	42.10	8.234	638	81.95
8.500 - 8.000	000	000,939,440.69	19.62	359	40.88	8.738	627	81.95
9.000 - 9.499	407	117,031,177.31	10.21	359	41.54	9.216	619	84.41
9.500 - 9.999	345	92,847,780.78	8.10	359	40.49	9.726	604	86.48
10.000 - 10.499	139	33,812,831.45	2.95	359	42.20	10.216	607	86.32
10.500 - 10.999	99	21,510,284.09	1.88	359	37.32	10.730	595	88.83
11.000 - 11.499	36	8,135,742.51	0.71	359	41.13	11.156	578	87.45
11.500 - 11.999	16	3,272,756.74	0.29	359	38.85	11.754	574	82.00
12.000 - 12.499	5	1,209,020.33	0.11	360	43.49	12.126	589	85.35
12.500 - 12.999	1	279,930.72	0.02	359	46.00	12.650	588	100.00
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Gross Margins of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Gross Margins (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.750 - 2.999	9	$3,477,191.00	0.30%	359	42.53	7.260	743	85.18
4.250 - 4.499	11	3,391,357.01	0.30	359	44.62	9.072	596	79.93
4.500 - 4.749	41	14,108,765.83	1.23	359	39.80	8.747	607	84.07
4.750 - 4.999	3	1,131,319.94	0.10	358	36.11	6.956	786	72.64
5.000 - 5.249	1	475,000.00	0.04	358	45.00	7.600	700	95.00
5.250 - 5.499	8	3,699,745.82	0.32	359	35.74	7.806	672	80.32
5.500 - 5.749	18	6,682,916.70	0.58	359	40.66	8.283	643	80.92
5.750 - 5.999	9	2,751,746.04	0.24	359	46.58	7.597	633	78.26
6.000 - 6.249	3,482	1,092,587,548.68	95.32	359	40.99	8.378	631	82.23
6.250 - 6.499	21	6,475,787.99	0.56	359	42.12	8.963	574	83.78
6.500 - 6.749	14	4,689,562.62	0.41	359	42.93	9.262	559	80.23
6.750 - 6.999	16	5,569,170.59	0.49	359	40.68	9.218	543	78.97
7.000 - 7.249	5	1,180,936.37	0.10	359	41.80	8.261	584	81.66
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Next Adjustment Date of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Next Adjustment Date	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
December 2007	2	$780,167.60	0.07%	354	47.25	7.341	678	84.38
January 2008	1	132,905.00	0.01	355	27.00	9.400	622	95.00
February 2008	9	2,779,750.44	0.24	356	41.20	7.921	584	81.54
March 2008	11	2,828,349.33	0.25	357	39.03	8.068	630	86.33
April 2008	203	59,442,826.70	5.19	358	40.95	8.354	636	82.93
May 2008	1,770	559,115,302.43	48.78	359	41.24	8.347	630	82.10
June 2008	939	305,868,817.00	26.68	360	41.07	8.533	632	82.30
February 2009	1	331,831.02	0.03	356	50.00	9.450	608	95.00
March 2009	2	349,452.75	0.03	357	50.20	9.301	594	88.66
April 2009	36	9,036,485.48	0.79	358	37.72	8.324	629	86.33
May 2009	401	127,988,345.84	11.17	359	40.65	8.273	628	81.67
June 2009	261	76,927,119.00	6.71	360	39.90	8.354	633	82.17
May 2011	1	453,200.00	0.04	359	32.00	7.125	726	89.35
June 2011	1	186,496.00	0.02	360	40.00	6.750	764	85.00
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Initial Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Initial Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.000	3,636	$1,145,581,352.59	99.94%	359	41.00	8.387	631	82.20
6.000	2	$639,696.00	0.06	359	34.33	7.016	737	88.08
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
1.000	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21
Total:	3,638	$1,146,221,048.59	100.00%	359	40.99	8.386	631	82.21

Loan Source
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Source	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Wholesale	4,004	$1,181,785,390.85	93.90%	359	40.92	8.394	632	82.38
Retail	271	76,717,746.08	6.10	354	41.32	8.288	635	82.13
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Insured AVM
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Insured AVM	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
N	4,233	$1,245,470,498.81	98.96%	359	40.93	8.398	631	82.40
Y	42	13,032,638.12	1.04	342	42.36	7.456	681	79.71
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

Historical Delinquency
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Never Delinquent	4,235	$1,254,125,954.99	99.65%	359	40.94	8.382	632	82.34
1x30	40	4,377,181.94	0.35	349	44.08	10.109	645	89.44
Total:	4,275	$1,258,503,136.93	100.00%	359	40.95	8.388	632	82.37

IO Collateral Summary
	Summary Statistics	Range (if applicable)
Number of Initial Mortgage Loans	1,590
Aggregate Current Principal Balance	$498,568,897.21	$62,935.75 to $900,000.00
Average Current Principal Balance	$313,565.34
Aggregate Original Principal Balance	$498,577,957.00	$63,000.00 to $900,000.00
Average Original Principal Balance	$313,571.04
Fully Amortizing Mortgage Loans	100.00%
1st Lien	100.00%
Wtd. Avg. Gross Coupon	7.782%	6.000% to 12.100%
Wtd. Avg. Original Term (months)	360	240 to 360
Wtd. Avg. Remaining Term (months)	359	239 to 360
Margin (ARM Loans Only)	5.843%	2.750% to 6.900%
Maximum Mortgage Rate (ARM Loans Only)	13.806%	12.000% to 18.100%
Minimum Mortgage Rate (ARM Loans Only)	7.806%	6.000% to 12.100%
Wtd. Avg. Original LTV	82.04%	18.76% to 95.00%
Wtd. Avg. Borrower FICO	658	584 to 819
Retail Originations	13.31%
Geographic Distribution (Top 5)	CA	52.94%
	FL	10.55%
	AZ	7.62%
	MD	3.87%
	NY	3.56%

Collateral Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Collateral Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2 YR/6MO LIB - 5YR IO	1,082	$357,205,622.38	71.65%	359	40.41	7.868	657	81.92
3 YR/6MO LIB - 5YR IO	378	104,242,603.69	20.91	359	40.11	7.621	659	82.38
5 YR/6MO LIB - 5YR IO	18	3,557,210.00	0.71	359	39.37	7.048	737	88.46
FIXED RATE - 5YR IO	112	33,563,461.14	6.73	359	40.32	7.454	665	81.64
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Principal Balances at Origination
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance	Maturity	Income	Coupon		OLTV
at Origination ($)	Mortgage Loans	at Origination	at Origination	(months)*	(%)*	(%)*	FICO*	(%)*
50,000.01 - 100,000.00	36	$3,277,972.00	0.66%	359	38.67	8.171	657	74.78
100,000.01 - 150,000.00	152	19,699,232.00	3.95	359	40.54	7.837	654	80.08
150,000.01 - 200,000.00	245	42,960,097.00	8.62	359	40.22	7.950	660	81.75
200,000.01 - 250,000.00	216	48,875,914.00	9.80	358	40.49	7.801	659	81.46
250,000.01 - 300,000.00	211	58,152,720.00	11.66	359	40.83	7.848	657	81.18
300,000.01 - 350,000.00	179	58,463,126.00	11.73	359	39.60	7.691	659	82.01
350,000.01 - 400,000.00	136	51,251,156.00	10.28	357	40.22	7.690	661	82.33
400,000.01 - 450,000.00	121	51,376,538.00	10.30	359	41.44	7.768	658	82.45
450,000.01 - 500,000.00	99	46,996,711.00	9.43	359	40.36	7.949	656	82.47
500,000.01 - 550,000.00	63	33,095,196.00	6.64	359	41.11	7.785	655	84.06
550,000.01 - 600,000.00	59	33,996,406.00	6.82	359	41.60	7.683	659	82.83
600,000.01 - 650,000.00	24	15,091,289.00	3.03	359	39.31	7.590	656	82.29
650,000.01 - 700,000.00	24	16,278,155.00	3.26	359	38.83	7.773	665	82.11
700,000.01 - 750,000.00	15	10,804,100.00	2.17	359	39.41	7.767	660	83.04
750,000.01 or greater	10	8,259,345.00	1.66	359	33.36	7.203	659	80.92
Total:	1,590	$498,577,957.00	100.00%	359	40.34	7.782	658	82.04

Principal Balance as of the Cut-off Date
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Principal Balances	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
as of the Cut-off Date ($)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
50,000.01 - 100,000.00	36	$3,277,481.42	0.66%	359	38.68	8.171	657	74.78
100,000.01 - 150,000.00	152	19,698,270.05	3.95	359	40.54	7.837	654	80.08
150,000.01 - 200,000.00	245	42,959,560.50	8.62	359	40.22	7.950	660	81.75
200,000.01 - 250,000.00	216	48,875,257.30	9.80	358	40.49	7.801	659	81.46
250,000.01 - 300,000.00	211	58,151,606.61	11.66	359	40.83	7.848	657	81.18
300,000.01 - 350,000.00	179	58,461,238.94	11.73	359	39.60	7.691	659	82.01
350,000.01 - 400,000.00	136	51,250,381.44	10.28	357	40.22	7.690	661	82.33
400,000.01 - 450,000.00	121	51,375,874.63	10.30	359	41.44	7.768	658	82.45
450,000.01 - 500,000.00	99	46,996,040.20	9.43	359	40.36	7.949	656	82.47
500,000.01 - 550,000.00	63	33,094,618.66	6.64	359	41.11	7.785	655	84.06
550,000.01 - 600,000.00	59	33,996,404.50	6.82	359	41.60	7.683	659	82.83
600,000.01 - 650,000.00	24	15,091,289.00	3.03	359	39.31	7.590	656	82.29
650,000.01 - 700,000.00	24	16,278,155.00	3.26	359	38.83	7.773	665	82.11
700,000.01 - 750,000.00	15	10,804,100.00	2.17	359	39.41	7.767	660	83.04
750,000.01 or greater	10	8,258,618.96	1.66	359	33.36	7.203	659	80.92
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Remaining Term to Maturity
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Months Remaining	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
181 - 240	4	$1,180,900.00	0.24%	239	47.09	7.403	700	81.38
301 - 360	1,586	497,387,997.21	99.76	359	40.32	7.783	658	82.04
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Current Mortgage Rates
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of Current Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	41	$13,485,718.42	2.70%	359	38.65	6.244	669	76.75
6.500 - 6.999	202	66,677,498.94	13.37	359	39.48	6.851	670	79.82
7.000 - 7.499	308	100,994,838.80	20.26	358	38.90	7.220	661	81.00
7.500 - 7.999	504	160,092,886.65	32.11	359	41.14	7.743	656	81.70
8.000 - 8.499	228	68,566,251.90	13.75	359	41.63	8.222	655	83.24
8.500 - 8.999	178	49,923,124.41	10.01	359	41.28	8.722	658	83.69
9.000 - 9.499	74	22,446,368.09	4.50	359	38.88	9.221	648	87.25
9.500 - 9.999	36	10,881,876.00	2.18	359	38.75	9.729	632	88.40
10.000 - 10.499	12	3,809,120.00	0.76	359	41.79	10.279	653	85.97
10.500 - 10.999	4	942,964.00	0.19	359	45.90	10.812	640	89.87
11.000 - 11.499	1	297,000.00	0.06	359	34.00	11.100	640	90.00
11.500 - 11.999	1	204,250.00	0.04	359	49.00	11.950	605	95.00
12.000 - 12.499	1	247,000.00	0.05	359	38.00	12.100	610	93.21
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Original Loan-to-Value Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Original	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan-to-Value Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
25.00 or less	1	$150,000.00	0.03%	360	48.00	6.500	778	18.76
30.01 - 35.00	4	609,200.00	0.12	359	38.06	7.368	641	33.04
35.01 - 40.00	4	757,303.42	0.15	359	40.56	7.456	639	37.48
40.01 - 45.00	5	988,294.42	0.20	359	40.62	6.845	652	44.26
45.01 - 50.00	13	2,735,429.23	0.55	359	37.23	7.184	684	47.39
50.01 - 55.00	8	2,142,614.62	0.43	359	35.96	7.506	654	52.75
55.01 - 60.00	16	3,872,639.00	0.78	359	41.93	7.239	655	57.73
60.01 - 65.00	29	7,314,598.20	1.47	359	40.55	7.094	655	63.84
65.01 - 70.00	45	12,646,693.33	2.54	359	40.35	7.319	643	68.33
70.01 - 75.00	60	18,235,359.08	3.66	359	36.88	7.347	650	73.91
75.01 - 80.00	850	276,190,377.54	55.40	359	40.98	7.789	662	79.89
80.01 - 85.00	95	31,780,117.19	6.37	359	37.97	7.415	654	83.98
85.01 - 90.00	265	82,613,984.09	16.57	359	39.96	7.827	651	89.41
90.01 - 95.00	195	58,532,287.09	11.74	359	40.33	8.311	658	94.71
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

FICO Scores at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Range of FICO Scores at Origination	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
580 - 599	3	$575,498.24	0.12%	356	43.97	8.237	592	86.25
600 - 619	205	63,987,829.63	12.83	359	40.23	7.934	608	83.46
620 - 639	416	129,509,719.78	25.98	359	40.62	7.893	628	81.57
640 - 659	352	111,752,858.32	22.41	359	40.21	7.828	649	81.92
660 - 679	219	67,615,412.32	13.56	359	40.54	7.695	669	81.41
680 - 699	147	47,854,690.34	9.60	358	39.84	7.637	689	82.22
700 - 719	97	30,173,715.49	6.05	359	38.71	7.554	708	82.93
720 - 739	64	18,766,795.64	3.76	356	41.93	7.734	729	82.79
740 - 759	37	12,215,299.26	2.45	359	41.86	7.613	749	82.06
760 - 779	32	9,816,329.19	1.97	359	40.41	7.367	768	80.95
780 - 799	14	4,775,599.00	0.96	359	39.99	7.337	786	80.36
800 - 819	4	1,525,150.00	0.31	359	36.04	7.489	806	77.64
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Debt-to-Income Ratios
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Debt-to-Income	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Ratios (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
20.00 or less	55	$18,994,771.73	3.81%	359	14.35	7.652	662	83.02
20.01 - 25.00	60	17,661,002.98	3.54	359	23.27	7.583	651	78.28
25.01 - 30.00	90	27,672,394.89	5.55	359	28.28	7.734	659	83.63
30.01 - 35.00	150	47,989,845.91	9.63	359	33.27	7.733	661	82.17
35.01 - 40.00	303	90,231,462.75	18.10	359	38.22	7.789	657	82.40
40.01 - 45.00	408	128,890,930.60	25.85	359	43.30	7.787	661	81.47
45.01 - 50.00	520	166,236,968.35	33.34	359	47.94	7.837	657	82.27
50.01 - 55.00	4	891,520.00	0.18	359	53.22	7.172	681	85.40
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Geographic Distribution
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Georgraphic Location	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Alaska	1	$416,500.00	0.08%	360	28.18	9.050	643	85.00
Arizona	183	37,973,875.19	7.62	359	39.89	8.032	655	83.08
California	662	263,960,641.12	52.94	359	40.58	7.715	659	80.95
Colorado	17	3,698,740.00	0.74	359	36.67	8.017	654	86.09
Connecticut	6	1,448,420.00	0.29	359	47.69	7.942	660	84.44
Delaware	4	843,815.62	0.17	358	43.03	7.322	640	87.35
District of Columbia	3	793,222.00	0.16	359	43.85	7.044	662	71.02
Florida	206	52,618,350.46	10.55	359	39.67	7.892	659	81.19
Georgia	11	2,620,513.00	0.53	359	32.49	8.717	652	86.69
Hawaii	26	11,652,901.99	2.34	359	39.86	7.260	659	81.00
Idaho	1	134,080.00	0.03	359	45.00	8.050	621	80.00
Illinois	57	12,930,015.73	2.59	359	41.67	8.132	649	83.82
Indiana	1	153,600.00	0.03	359	35.00	7.400	637	80.00
Iowa	1	90,922.00	0.02	359	44.00	8.825	650	80.00
Kansas	3	398,172.00	0.08	360	41.52	7.780	715	89.88
Kentucky	4	820,000.00	0.16	359	38.15	7.749	667	85.83
Louisiana	3	521,340.00	0.10	359	35.90	8.358	645	82.59
Maryland	68	19,307,705.79	3.87	359	39.49	7.539	638	85.40
Massachusetts	17	5,312,073.96	1.07	359	42.73	7.576	687	84.93
Michigan	17	3,314,240.13	0.66	358	39.50	8.255	677	90.96
Minnesota	15	2,829,958.23	0.57	359	45.40	7.884	681	86.00
Mississippi	1	118,500.00	0.02	359	40.00	7.990	626	74.06
Missouri	9	1,502,637.58	0.30	359	42.88	7.776	670	87.07
Nebraska	1	108,000.00	0.02	359	36.00	7.850	646	80.00
Nevada	39	12,101,900.80	2.43	359	35.94	7.905	653	83.74
New Hampshire	1	182,000.00	0.04	359	50.00	6.125	760	80.00
New Jersey	48	15,435,941.63	3.10	359	39.04	7.733	667	83.18
New Mexico	6	1,291,001.00	0.26	359	40.53	7.919	641	85.30
New York	45	17,770,551.23	3.56	359	41.39	7.546	663	82.83
North Carolina	3	339,860.00	0.07	359	40.98	8.760	663	83.15
Ohio	9	1,112,084.33	0.22	359	45.72	8.412	634	90.41
Oklahoma	3	486,056.00	0.10	359	45.58	7.792	674	84.22
Oregon	12	2,505,257.00	0.50	359	45.85	7.691	646	83.73
Pennsylvania	10	1,969,055.00	0.39	359	44.31	7.784	659	83.98
Rhode Island	6	1,201,900.00	0.24	359	39.61	7.101	645	80.08
South Carolina	4	670,300.00	0.13	359	44.34	7.449	723	87.66
Tennessee	6	1,417,664.00	0.28	359	45.77	8.410	646	87.79
Texas	7	1,275,838.00	0.26	359	39.85	8.734	648	83.16
Utah	35	7,946,770.00	1.59	359	40.75	8.436	669	83.05
Vermont	1	106,700.00	0.02	358	44.00	8.990	607	82.08
Washington	29	7,517,377.00	1.51	356	39.71	7.780	655	84.54
Wisconsin	7	1,314,018.18	0.26	359	45.16	8.142	661	89.66
Wyoming	2	356,398.24	0.07	359	34.36	8.992	627	84.80
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Occupancy Status
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Occupancy Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Owner-Occupied	1,570	$493,105,954.25	98.90%	359	40.43	7.778	658	81.98
Second Home	19	5,097,192.96	1.02	359	31.86	8.105	692	86.84
Non-Owner Occupied	1	365,750.00	0.07	359	34.00	9.250	761	95.00
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Documentation Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Documentation Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Full Documentation	970	$293,531,993.15	58.87%	359	39.58	7.524	656	82.11
Stated Documentation	436	145,658,948.19	29.22	359	42.15	8.297	661	81.78
Limited Documentation	184	59,377,955.87	11.91	358	39.63	7.795	659	82.34
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Loan Purpose
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Purpose	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Purchase	819	$266,850,077.26	53.52%	359	40.64	7.917	664	81.60
Refinance-Debt Consolidation Cash Out**	724	221,007,881.22	44.33	359	39.93	7.621	651	82.40
Refinance-Debt Consolidation No Cash Out*	47	10,710,938.73	2.15	359	41.10	7.753	661	85.68
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Credit Grade
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Risk Category	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
I	1,217	$400,142,847.46	80.26%	359	40.17	7.800	658	81.94
II	100	32,045,268.91	6.43	359	39.75	7.815	635	84.71
8A	59	14,532,496.82	2.91	359	39.97	7.073	750	83.11
7A	26	6,338,644.64	1.27	359	45.60	7.454	698	90.61
6A	59	15,206,293.07	3.05	359	39.89	7.534	670	80.15
5A	52	12,444,329.46	2.50	359	42.60	7.924	649	80.06
4A	37	8,224,950.00	1.65	359	41.90	8.016	633	76.91
3A	40	9,634,066.85	1.93	359	42.56	8.230	612	79.96
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Property Type
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Property Type	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Single Family Detached	1,151	$361,485,382.48	72.50%	359	40.44	7.752	659	81.92
PUD Detached	224	72,497,165.38	14.54	359	39.61	7.848	652	83.14
Condominium	144	36,497,090.04	7.32	359	39.63	8.067	666	81.61
Two-to Four-Family	63	26,186,999.61	5.25	359	41.66	7.632	660	81.18
PUD Attached	7	1,731,299.70	0.35	359	44.10	7.602	655	83.88
Single Family Attached	1	170,960.00	0.03	359	48.00	7.800	637	80.00
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Prepayment Charge Term at Origination
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Prepayment Charge Term	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
at Origination (months)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
No Prepayment Penalty	460	$149,851,364.43	30.06%	359	40.10	8.117	658	83.28
12	113	37,975,515.74	7.62	358	39.17	7.980	663	81.84
24	729	234,084,068.28	46.95	359	40.51	7.656	657	81.77
36	288	76,657,948.76	15.38	359	40.84	7.415	658	80.55
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Conforming Balance
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Conforming Balance	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Conforming	1,244	$313,349,450.87	62.85%	359	40.52	7.782	658	81.60
Non-conforming	346	185,219,446.34	37.15	359	40.02	7.784	658	82.79
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Maximum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Maximum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
12.000 - 12.499	37	$12,138,568.42	2.61%	359	37.94	6.237	676	77.03
12.500 - 12.999	176	57,874,448.98	12.45	359	39.30	6.857	668	80.59
13.000 - 13.499	279	91,750,914.85	19.73	358	39.08	7.220	662	81.09
13.500 - 13.999	480	153,443,697.65	33.00	359	41.06	7.744	655	81.47
14.000 - 14.499	212	64,132,611.67	13.79	359	41.67	8.221	654	82.95
14.500 - 14.999	168	47,410,936.41	10.20	359	41.35	8.725	658	83.32
15.000 - 15.499	72	22,033,548.09	4.74	359	38.79	9.222	647	87.33
15.500 - 15.999	35	10,720,376.00	2.31	359	38.73	9.731	632	88.32
16.000 - 16.499	12	3,809,120.00	0.82	359	41.79	10.279	653	85.97
16.500 - 16.999	4	942,964.00	0.20	359	45.90	10.812	640	89.87
17.000 - 17.499	1	297,000.00	0.06	359	34.00	11.100	640	90.00
17.500 - 17.999	1	204,250.00	0.04	359	49.00	11.950	605	95.00
18.000 - 18.499	1	247,000.00	0.05	359	38.00	12.100	610	93.21
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Minimum Mortgage Rates of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of Minimum	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Mortgage Rates (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
6.000 - 6.499	37	$12,138,568.42	2.61%	359	37.94	6.237	676	77.03
6.500 - 6.999	176	57,874,448.98	12.45	359	39.30	6.857	668	80.59
7.000 - 7.499	279	91,750,914.85	19.73	358	39.08	7.220	662	81.09
7.500 - 7.999	480	153,443,697.65	33.00	359	41.06	7.744	655	81.47
8.000 - 8.499	212	64,132,611.67	13.79	359	41.67	8.221	654	82.95
8.500 - 8.999	168	47,410,936.41	10.20	359	41.35	8.725	658	83.32
9.000 - 9.499	72	22,033,548.09	4.74	359	38.79	9.222	647	87.33
9.500 - 9.999	35	10,720,376.00	2.31	359	38.73	9.731	632	88.32
10.000 - 10.499	12	3,809,120.00	0.82	359	41.79	10.279	653	85.97
10.500 - 10.999	4	942,964.00	0.20	359	45.90	10.812	640	89.87
11.000 - 11.499	1	297,000.00	0.06	359	34.00	11.100	640	90.00
11.500 - 11.999	1	204,250.00	0.04	359	49.00	11.950	605	95.00
12.000 - 12.499	1	247,000.00	0.05	359	38.00	12.100	610	93.21
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Gross Margins of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
Range of	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Gross Margins (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.750 - 2.999	55	$12,466,456.13	2.68%	359	41.90	7.170	736	86.35
4.250 - 4.499	10	1,665,906.42	0.36	359	39.47	8.385	643	77.91
4.500 - 4.749	24	6,084,613.67	1.31	359	44.24	7.932	641	83.36
4.750 - 4.999	3	1,153,675.00	0.25	358	41.11	6.491	776	76.16
5.000 - 5.249	9	2,318,570.31	0.50	358	46.59	7.539	691	93.98
5.250 - 5.499	52	13,381,578.07	2.88	359	39.68	7.506	670	79.52
5.500 - 5.749	42	10,297,207.04	2.21	359	42.97	7.885	648	80.09
5.750 - 5.999	32	6,711,812.00	1.44	359	41.20	7.888	634	75.02
6.000 - 6.249	1,250	410,745,617.43	88.33	359	40.14	7.833	655	82.14
6.750 - 6.999	1	180,000.00	0.04	359	44.00	6.950	640	80.00
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Next Adjustment Date of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Next Adjustment Date	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
November 2007	1	$187,145.62	0.04%	353	49.00	7.800	633	95.00
December 2007	1	329,992.46	0.07	354	34.00	6.900	739	94.29
January 2008	1	132,905.00	0.03	355	27.00	9.400	622	95.00
February 2008	1	420,000.00	0.09	356	27.00	7.500	600	80.00
March 2008	3	1,026,120.63	0.22	357	31.62	7.487	674	83.13
April 2008	79	26,164,543.68	5.63	358	40.62	7.857	663	82.40
May 2008	688	222,466,270.99	47.84	358	40.52	7.845	656	81.68
June 2008	308	106,478,644.00	22.90	360	40.29	7.923	657	82.21
February 2009	3	641,598.24	0.14	356	43.46	7.855	617	86.19
March 2009	2	496,320.33	0.11	357	49.24	7.345	719	83.45
April 2009	25	6,621,110.95	1.42	358	43.23	7.333	687	86.72
May 2009	245	63,808,885.17	13.72	359	40.00	7.597	658	81.63
June 2009	103	32,674,689.00	7.03	360	39.49	7.727	655	82.88
April 2011	1	121,200.00	0.03	358	37.00	6.125	752	80.00
May 2011	15	3,009,514.00	0.65	359	38.82	7.187	732	89.81
June 2011	2	426,496.00	0.09	360	43.94	6.328	766	81.30
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Initial Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Initial Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
2.000	1,460	$461,448,226.07	99.24%	359	40.34	7.812	657	82.02
6.000	18	$3,557,210.00	0.76	359	39.37	7.048	737	88.46
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Periodic Cap of the Adjustable-Rate Loans
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Periodic Cap (%)	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
1.000	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07
Total:	1,478	$465,005,436.07	100.00%	359	40.34	7.806	658	82.07

Loan Source
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Loan Source	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Wholesale	1,317	$432,188,116.37	86.69%	359	40.14	7.801	656	82.15
Retail	273	66,380,780.84	13.31	359	41.60	7.659	673	81.35
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Insured AVM
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Insured AVM	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
N	1,458	$468,601,027.22	93.99%	359	40.32	7.800	658	82.43
Y	132	29,967,869.99	6.01	359	40.59	7.510	669	76.06
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04

Historical Delinquency
				Remaining
			% of Principal	Term to	Debt-to-	Gross
	Number of	Principal Balance	Balance as of	Maturity	Income	Coupon		OLTV
Status	Mortgage Loans	as of the Cut-off Date	the Cut-off Date	(months)	(%)	(%)	FICO	(%)
Never Delinquent	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04
Total:	1,590	$498,568,897.21	100.00%	359	40.34	7.782	658	82.04