Financial Asset Securities 8-K Changes in Control of Registrant

Exhibit 99.1

Meritage Mortgage Loan Trust 2005-3

Available Funds Schedules

RBS

FRM:	50% PricingSpeed
ARM:	150% PricingSpeed
Enable Call:	Yes

(1) Assumes the 1-month LIBOR remains constant at 20.000%.

(2) Assumes the 6-month LIBOR remains constant at 20.000%.

•The Effective Net WAC Rate is calculated as the Net WAC Rate plus the percentage calculated as cashflow from the Yield Maintenance Agreement expressed on a Actual/360 annual rate assuming the bond balances as the denominator.

			(1)(2)	(1)(2)
			NetWac	Effective
Period	1 Mo LIBOR	6 Mo LIBOR	Cap	NetWac Rate
1	4.08900	4.46900	N/A	N/A
2	20.00000	20.00000	7.03	10.50
3	20.00000	20.00000	7.03	10.50
4	20.00000	20.00000	7.78	10.50
5	20.00000	20.00000	7.03	10.50
6	20.00000	20.00000	7.27	10.51
7	20.00000	20.00000	7.03	10.51
8	20.00000	20.00000	7.27	10.51
9	20.00000	20.00000	7.04	10.51
10	20.00000	20.00000	7.04	10.52
11	20.00000	20.00000	7.28	10.52
12	20.00000	20.00000	7.05	10.52
13	20.00000	20.00000	7.29	10.53
14	20.00000	20.00000	7.06	10.53
15	20.00000	20.00000	7.07	10.54
16	20.00000	20.00000	7.83	10.55
17	20.00000	20.00000	7.08	10.55
18	20.00000	20.00000	7.32	10.55
19	20.00000	20.00000	7.09	10.56
20	20.00000	20.00000	7.33	10.57
21	20.00000	20.00000	7.12	10.56
22	20.00000	20.00000	7.52	10.51
23	20.00000	20.00000	9.66	10.47
24	20.00000	20.00000	9.34	10.47
25	20.00000	20.00000	9.65	10.46
26	20.00000	20.00000	9.34	10.51
27	20.00000	20.00000	9.35	10.51
28	20.00000	20.00000	10.23	10.43
29	20.00000	20.00000	10.48	10.48
30	20.00000	20.00000	10.81	10.81
31	20.00000	20.00000	10.45	10.45
32	20.00000	20.00000	10.78	10.78
33	20.00000	20.00000	10.43	10.43
34	20.00000	20.00000	10.65	10.65
35	20.00000	20.00000	11.87	11.87
36	20.00000	20.00000	11.46	11.46
37	20.00000	20.00000	11.81	11.81
38	20.00000	20.00000	11.39	11.39
39	20.00000	20.00000	11.37	11.37
40	20.00000	20.00000	12.73	12.73
41	20.00000	20.00000	12.09	12.09
42	20.00000	20.00000	12.44	12.44
43	20.00000	20.00000	0.00	0.00
44	20.00000	20.00000	0.00	0.00

LIBOR_1MO=4.089000, LIBOR_6MO=4.469000

150 PricingSpeed

Period	Date	Principal	Interest	Cash Flow	Balance	Accrued Interest
Total		227,297,000.00	7,820,626.92	235,117,626.92		7,820,626.92
0	21-Nov-05	0	0	0	227,297,000.00	0
1	25-Dec-05	6,076,265.36	894,034.87	6,970,300.22	221,220,734.64	894,034.87
2	25-Jan-06	8,025,972.23	870,134.89	8,896,107.12	213,194,762.41	870,134.89
3	25-Feb-06	9,980,148.69	838,566.07	10,818,714.75	203,214,613.73	838,566.07
4	25-Mar-06	11,921,025.29	799,310.81	12,720,336.11	191,293,588.44	799,310.81
5	25-Apr-06	13,829,528.73	752,421.45	14,581,950.18	177,464,059.71	752,421.45
6	25-May-06	15,685,847.80	698,025.30	16,383,873.10	161,778,211.91	698,025.30
7	25-Jun-06	17,469,684.46	636,327.63	18,106,012.09	144,308,527.45	636,327.63
8	25-Jul-06	19,160,539.73	567,613.54	19,728,153.27	125,147,987.73	567,613.54
9	25-Aug-06	20,709,997.37	492,248.75	21,202,246.13	104,437,990.35	492,248.75
10	25-Sep-06	21,558,055.29	410,789.43	21,968,844.72	82,879,935.07	410,789.43
11	25-Oct-06	20,514,934.04	325,994.41	20,840,928.45	62,365,001.03	325,994.41
12	25-Nov-06	19,522,390.08	245,302.34	19,767,692.42	42,842,610.94	245,302.34
13	25-Dec-06	18,577,967.64	168,514.27	18,746,481.91	24,264,643.30	168,514.27
14	25-Jan-07	17,679,330.29	95,440.93	17,774,771.22	6,585,313.01	95,440.93
15	25-Feb-07	6,585,313.01	25,902.23	6,611,215.24	0	25,902.23

LIBOR_1MO=4.089000, LIBOR_6MO=4.469000

150 PricingSpeed

Period	Date	Principal	Interest	Cash Flow	Balance	Accrued Interest
Total		106,209,000.00	8,502,221.54	114,711,221.54		8,502,221.54
0	21-Nov-05	0	0	0	106,209,000.00	0
1	25-Dec-05	0	463,779.30	463,779.30	106,209,000.00	463,779.30
2	25-Jan-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
3	25-Feb-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
4	25-Mar-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
5	25-Apr-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
6	25-May-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
7	25-Jun-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
8	25-Jul-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
9	25-Aug-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
10	25-Sep-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
11	25-Oct-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
12	25-Nov-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
13	25-Dec-06	0	463,779.30	463,779.30	106,209,000.00	463,779.30
14	25-Jan-07	0	463,779.30	463,779.30	106,209,000.00	463,779.30
15	25-Feb-07	10,238,942.13	463,779.30	10,702,721.43	95,970,057.87	463,779.30
16	25-Mar-07	16,010,627.36	419,069.25	16,429,696.61	79,959,430.51	419,069.25
17	25-Apr-07	15,236,434.85	349,156.18	15,585,591.03	64,722,995.66	349,156.18
18	25-May-07	14,499,763.31	282,623.75	14,782,387.06	50,223,232.35	282,623.75
19	25-Jun-07	13,798,791.46	219,308.11	14,018,099.57	36,424,440.89	219,308.11
20	25-Jul-07	13,480,073.77	159,053.39	13,639,127.17	22,944,367.11	159,053.39
21	25-Aug-07	19,250,255.81	100,190.40	19,350,446.21	3,694,111.31	100,190.40
22	25-Sep-07	3,694,111.31	16,130.95	3,710,242.26	0	16,130.95

Questions / Stratification Requests:

1)Rating agency’s base case loss expectation (per agency to single-B level)

Moody’s

B2: 6.55%

S&P

B: 3.73%

DBRS

B: 5.10%

2)Percentage of first liens with corresponding second lien in the deal, percentage of first liens with silent seconds, CLTV of loans with silents, CLTV of entire pool with silents and louds

16.18 have secs in the deal

46.95 have seconds in or out of the deal

99.33% cltv (incl ss) for first liens with ss

95.13% cltv (incl ss) for the total deal

3)Silent second stratification

See attached

4)Second lien stratification

See attached

5)IO stratification

See attached

6)Weighted average DTI

41.55%

7)Riverside / San Bernardino concentration, FICO, LTV, CLTV (including silents)

See attached

8)Stratification for attached zip codes (CONFIDENTIAL)

See attached

PLEASE DO NOT ALTER THIS PAGE.  IT IS CUT DIRECTLY INTO A MODEL.

	Fixed $		2/28 $		3/27 $		5/25 $		Other
LTV :
Below 70	2.65	%	3.29	%	3.82	%	0.00	%	0.00	%
70.01 to 75	3.18	%	3.45	%	3.72	%	0.00	%	0.00	%
75.01 to 80	11.54	%	56.03	%	41.58	%	60.85	%	0.00	%
80.01 to 85	7.26	%	5.40	%	9.57	%	39.15	%	0.62	%
85.01 to 90	8.77	%	7.70	%	12.93	%	0.00	%	1.79	%
90.01 to 95	7.37	%	6.03	%	2.44	%	0.00	%	3.91	%
95.01 to 100	59.23	%	18.09	%	25.94	%	0.00	%	93.67	%
100.01 plus	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
FICO
N/A	0.08	%	0.14	%	0.00	%	0.00	%	0.00	%
below 549	1.62	%	3.31	%	1.51	%	0.00	%	0.00	%
550 to 574	1.76	%	3.61	%	0.37	%	0.00	%	0.00	%
575 to 599	7.25	%	11.63	%	4.98	%	0.00	%	0.00	%
600 to 624	22.35	%	19.16	%	31.84	%	74.91	%	12.85	%
625 to 649	23.13	%	18.57	%	25.83	%	0.00	%	19.26	%
650 to 674	19.95	%	14.84	%	22.21	%	25.09	%	18.31	%
675 to 699	13.08	%	12.54	%	4.91	%	0.00	%	20.65	%
700 plus	10.78	%	16.21	%	8.37	%	0.00	%	28.93	%
Property Type:
2-UNIT	1.70	%	1.91	%	0.00	%	0.00	%	1.92	%
3-UNIT	5.58	%	6.40	%	0.00	%	0.00	%	11.48	%
4-UNIT	1.91	%	3.39	%	3.24	%	0.00	%	3.84	%
CONDO	3.68	%	2.99	%	0.94	%	0.00	%	4.38	%
PUD	10.69	%	17.29	%	17.01	%	0.00	%	15.29	%
SFR	76.43	%	68.02	%	78.80	%	100.00	%	63.09	%

MH Stratification:
Total Balance	0
% Pool Balance	0.00	%
Ave. FICO	0
Ave. LTV	0
% Full Docs	0	%
Silent Seconds Stratification:
Total Balance	208,895,353
% Pool Balance	47.0	%
Ave. FICO	665
Ave. LTV	80.10
% Full Docs	54.47	%
Second Lien Stratification:
Total Balance	38,588,226
% Pool Balance	8.7	%
Ave. FICO	668
Ave. LTV	99.51
% Full Docs	54.22	%
LTV Above 90 Stratification:
Total Balance	137,525,674
% Pool Balance	30.9	%
Ave. FICO	647
Ave. LTV	98.98
% Full Docs	78.87	%

Purpose:
Purchase	60.50	%	71.76	%	47.27	%	25.09	%	86.87	%
Refinance rate/term	6.08	%	4.38	%	7.72	%	0.00	%	0.89	%
Cash Out Refi (COF) Below 70 LTV	2.52	%	2.83	%	1.47	%	0.00	%	0.00	%
COF with LTV 70.01 to 75	2.79	%	1.95	%	3.72	%	0.00	%	0.00	%
COF with LTV 75.01 to 80	5.26	%	8.53	%	10.64	%	35.76	%	0.00	%
COF with LTV 80.01 to 85	4.26	%	3.15	%	9.57	%	0.00	%	0.00	%
COF with LTV 85.01 to 90	6.61	%	2.29	%	10.09	%	39.15	%	1.00	%
COF with LTV 90.01 to 95	3.96	%	3.09	%	2.44	%	0.00	%	2.56	%
COF with LTV 95.01 to 100	8.02	%	2.02	%	7.08	%	0.00	%	8.68	%
COF withLTV 100.01 plus	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Other	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Occupancy Status:
Owner Occupied	91.77	%	94.65	%	96.66	%	100.00	%	99.67	%
2nd Home	5.22	%	2.45	%	1.26	%	0.00	%	0.33	%
Investment	3.01	%	2.90	%	2.08	%	0.00	%	0.00	%
Other	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Loan Balance
Below 50,000	30.95	%	1.18	%	0.72	%	0.00	%	25.64	%
50,000.01 to 100,000	26.93	%	10.71	%	15.71	%	0.00	%	38.90	%
100,000.01 to 150,000	20.14	%	16.49	%	14.96	%	60.85	%	24.05	%
150,000.01 to 200,000	13.28	%	15.18	%	16.20	%	39.15	%	7.22	%
200,000.01 to 400,000	8.69	%	35.14	%	39.77	%	0.00	%	4.18	%
400,000.01 to 500,000	0.00	%	10.51	%	5.49	%	0.00	%	0.00	%
500,000.01 to 600,000	0.00	%	6.40	%	7.14	%	0.00	%	0.00	%
600,000.01 to 1,000,000	0.00	%	4.40	%	0.00	%	0.00	%	0.00	%
1,000,000.01 and above	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Loan Term
>30 Years	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
30 Years	51.30	%	100.00	%	100.00	%	100.00	%	0.00	%
20 Years	1.33	%	0.00	%	0.00	%	0.00	%	0.00	%
15 Years	47.37	%	0.00	%	0.00	%	0.00	%	100.00	%
Other	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%

Documentation Type
Full Documentation	81.56	%	69.75	%	90.81	%	100.00	%	50.22	%
Limited Documentation	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Stated Docs with LTV below 70	0.00	%	0.27	%	1.47	%	0.00	%	0.00	%
Stated Docs with LTV 70.01 to 75	0.00	%	0.51	%	0.00	%	0.00	%	0.00	%
Stated Docs with LTV 75.01 to 80	1.53	%	25.32	%	4.60	%	0.00	%	0.00	%
Stated Docs with LTV 80.01 to 85	0.00	%	0.54	%	0.00	%	0.00	%	0.62	%
Stated Docs with LTV 85.01 to 90	0.00	%	0.60	%	0.00	%	0.00	%	1.10	%
Stated Docs with LTV 90.01 to 95	1.02	%	0.39	%	0.00	%	0.00	%	1.26	%
Stated Docs with LTV 95.01 to 100	15.89	%	2.62	%	3.13	%	0.00	%	46.78	%
Stated Docs with LTV above 100.01	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Other	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Lien Status
1st Lien	51.97	%	100.00	%	100.00	%	100.00	%	0.00	%
Second Liens with LTV below 85	0.00	%	0.00	%	0.00	%	0.00	%	0.62	%
Second Liens with LTV 85.01 to 90	0.18	%	0.00	%	0.00	%	0.00	%	1.79	%
Second Liens with LTV 90.01 to 95	1.35	%	0.00	%	0.00	%	0.00	%	3.91	%
Second Liens with LTV 95.01 to 100	46.50	%	0.00	%	0.00	%	0.00	%	93.67	%
Second Liens with LTV above 100.01	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Interest Only
Dollar of Mortgage Type	0		385,935,260		8,509,824		402,300		27,995,784
Ave. FICO	0		645		638		624		675
Ave. LTV	0.00		84.72		86.27		83.91		99.41
% Stated Docs	0.00	%	30.25	%	9.19	%	0.00	%	49.78	%
% Full Docs	0.00	%	69.75	%	90.81	%	100.00	%	50.22	%

MMC 2005-3

LTV/FICO Matrix

	LTV
	60 and below		60.01-65		65.01-70		70.01-75		75.01-80		80.01-85		85.01-90		90.01-95		95.01-100		Total
ARM
FICO
000 - 479	0.00	%	0.00	%	0.00	%	0.04	%	0.07	%	0.00	%	0.00	%	0.00	%	0.00	%	0.12	%
500 - 519	0.00	%	0.04	%	0.03	%	0.04	%	0.09	%	0.00	%	0.00	%	0.00	%	0.00	%	0.20	%
520 - 539	0.03	%	0.12	%	0.22	%	0.30	%	0.43	%	0.85	%	0.00	%	0.00	%	0.00	%	1.96	%
540 - 559	0.02	%	0.05	%	0.15	%	0.24	%	1.02	%	0.38	%	0.44	%	0.00	%	0.00	%	2.30	%
560 - 579	0.19	%	0.01	%	0.48	%	0.43	%	0.59	%	0.39	%	0.83	%	0.81	%	1.31	%	5.04	%
580 - 599	0.07	%	0.00	%	0.20	%	0.44	%	0.89	%	0.69	%	1.13	%	1.19	%	2.12	%	6.72	%
600 - 619	0.21	%	0.08	%	0.17	%	0.41	%	8.35	%	1.12	%	1.27	%	1.25	%	2.60	%	15.46	%
620 - 639	0.15	%	0.18	%	0.11	%	0.50	%	8.17	%	0.71	%	0.87	%	0.58	%	3.38	%	14.65	%
640 - 659	0.00	%	0.00	%	0.17	%	0.00	%	7.50	%	0.34	%	1.01	%	0.44	%	4.53	%	13.99	%
660 - 679	0.05	%	0.00	%	0.00	%	0.21	%	4.50	%	0.09	%	0.85	%	0.60	%	2.02	%	8.33	%
680 - 699	0.02	%	0.00	%	0.00	%	0.43	%	6.47	%	0.33	%	0.26	%	0.21	%	2.51	%	10.24	%
700 - 719	0.09	%	0.00	%	0.05	%	0.01	%	3.43	%	0.00	%	0.17	%	0.13	%	1.32	%	5.19	%
720 - 739	0.03	%	0.00	%	0.00	%	0.00	%	3.34	%	0.00	%	0.13	%	0.00	%	1.20	%	4.70	%
740 - 759	0.00	%	0.00	%	0.00	%	0.00	%	2.29	%	0.00	%	0.08	%	0.00	%	0.67	%	3.03	%
760 - 779	0.00	%	0.00	%	0.00	%	0.00	%	1.61	%	0.00	%	0.01	%	0.33	%	0.30	%	2.25	%
780 - 799	0.03	%	0.00	%	0.00	%	0.00	%	0.55	%	0.00	%	0.00	%	0.00	%	0.10	%	0.68	%
800 - 850	0.00	%	0.00	%	0.00	%	0.00	%	0.16	%	0.00	%	0.00	%	0.00	%	0.03	%	0.19	%
Total	0.87	%	0.48	%	1.59	%	3.06	%	49.45	%	4.91	%	7.08	%	5.52	%	22.09	%	95.04	%
FIXED
FICO
000 - 479	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
500 - 519	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%
520 - 539	0.00	%	0.00	%	0.04	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%
540 - 559	0.01	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%
560 - 579	0.00	%	0.00	%	0.00	%	0.01	%	0.01	%	0.07	%	0.00	%	0.05	%	0.02	%	0.16	%
580 - 599	0.03	%	0.00	%	0.00	%	0.08	%	0.00	%	0.02	%	0.04	%	0.01	%	0.05	%	0.23	%
600 - 619	0.00	%	0.00	%	0.02	%	0.03	%	0.11	%	0.06	%	0.01	%	0.05	%	0.68	%	0.97	%
620 - 639	0.00	%	0.00	%	0.01	%	0.00	%	0.17	%	0.09	%	0.10	%	0.04	%	0.56	%	0.96	%
640 - 659	0.00	%	0.00	%	0.00	%	0.00	%	0.14	%	0.04	%	0.12	%	0.08	%	0.48	%	0.86	%
660 - 679	0.01	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.02	%	0.06	%	0.50	%	0.63	%
680 - 699	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%	0.03	%	0.03	%	0.01	%	0.34	%	0.48	%
700 - 719	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.06	%	0.06	%	0.00	%	0.08	%	0.20	%
720 - 739	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.05	%	0.03	%	0.12	%
740 - 759	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.01	%	0.10	%	0.13	%
760 - 779	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%	0.07	%
780 - 799	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.02	%
Total	0.06	%	0.00	%	0.08	%	0.16	%	0.57	%	0.36	%	0.43	%	0.37	%	2.94	%	4.96	%
																			100.00	%

CLTV/FICO Matrix

	CLTV (including silent seconds)
	60 and below		60.01-65		65.01-70		70.01-75		75.01-80		80.01-85		85.01-90		90.01-95		95.01-100		100.01-105		105.01-110		110.01+		Total
ARM
FICO
000 - 479	0.00	%	0.00	%	0.00	%	0.04	%	0.06	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.12	%
500 - 519	0.00	%	0.04	%	0.03	%	0.04	%	0.09	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.20	%
520 - 539	0.03	%	0.12	%	0.22	%	0.30	%	0.36	%	0.79	%	0.02	%	0.02	%	0.10	%	0.00	%	0.00	%	0.00	%	1.96	%
540 - 559	0.02	%	0.05	%	0.15	%	0.24	%	0.80	%	0.26	%	0.42	%	0.08	%	0.29	%	0.00	%	0.00	%	0.00	%	2.30	%
560 - 579	0.19	%	0.01	%	0.48	%	0.43	%	0.53	%	0.33	%	0.66	%	0.78	%	1.63	%	0.00	%	0.00	%	0.00	%	5.04	%
580 - 599	0.07	%	0.00	%	0.20	%	0.44	%	0.85	%	0.61	%	1.05	%	1.19	%	2.32	%	0.00	%	0.00	%	0.00	%	6.72	%
600 - 619	0.21	%	0.08	%	0.17	%	0.24	%	0.63	%	1.25	%	1.35	%	1.43	%	10.10	%	0.00	%	0.00	%	0.00	%	15.46	%
620 - 639	0.15	%	0.00	%	0.11	%	0.51	%	0.67	%	0.69	%	0.71	%	0.99	%	10.81	%	0.00	%	0.00	%	0.00	%	14.65	%
640 - 659	0.00	%	0.00	%	0.17	%	0.00	%	0.53	%	0.34	%	1.18	%	1.08	%	10.69	%	0.00	%	0.00	%	0.00	%	13.99	%
660 - 679	0.05	%	0.00	%	0.00	%	0.21	%	0.26	%	0.09	%	0.76	%	1.06	%	5.90	%	0.00	%	0.00	%	0.00	%	8.33	%
680 - 699	0.02	%	0.00	%	0.00	%	0.11	%	0.25	%	0.33	%	0.28	%	0.34	%	8.92	%	0.00	%	0.00	%	0.00	%	10.24	%
700 - 719	0.09	%	0.00	%	0.00	%	0.00	%	0.12	%	0.00	%	0.16	%	0.58	%	4.24	%	0.00	%	0.00	%	0.00	%	5.19	%
720 - 739	0.03	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.23	%	0.04	%	4.37	%	0.00	%	0.00	%	0.00	%	4.70	%
740 - 759	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.19	%	0.00	%	2.83	%	0.00	%	0.00	%	0.00	%	3.03	%
760 - 779	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.44	%	1.80	%	0.00	%	0.00	%	0.00	%	2.25	%
780 - 799	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.65	%	0.00	%	0.00	%	0.00	%	0.68	%
800 - 850	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.19	%	0.00	%	0.00	%	0.00	%	0.19	%
Total	0.87	%	0.30	%	1.53	%	2.57	%	5.19	%	4.69	%	7.02	%	8.03	%	64.84	%	0.00	%	0.00	%	0.00	%	95.04	%
FIXED
FICO
000 - 479	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
500 - 519	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%
520 - 539	0.00	%	0.00	%	0.04	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%
540 - 559	0.01	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.05	%
560 - 579	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.07	%	0.00	%	0.05	%	0.03	%	0.00	%	0.00	%	0.00	%	0.16	%
580 - 599	0.03	%	0.00	%	0.00	%	0.08	%	0.00	%	0.02	%	0.02	%	0.01	%	0.08	%	0.00	%	0.00	%	0.00	%	0.23	%
600 - 619	0.00	%	0.00	%	0.02	%	0.03	%	0.04	%	0.06	%	0.01	%	0.05	%	0.75	%	0.00	%	0.00	%	0.00	%	0.97	%
620 - 639	0.00	%	0.00	%	0.01	%	0.00	%	0.03	%	0.09	%	0.08	%	0.06	%	0.70	%	0.00	%	0.00	%	0.00	%	0.96	%
640 - 659	0.00	%	0.00	%	0.00	%	0.00	%	0.13	%	0.04	%	0.12	%	0.08	%	0.49	%	0.00	%	0.00	%	0.00	%	0.86	%
660 - 679	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.06	%	0.53	%	0.00	%	0.00	%	0.00	%	0.63	%
680 - 699	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.03	%	0.03	%	0.01	%	0.37	%	0.00	%	0.00	%	0.00	%	0.48	%
700 - 719	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.06	%	0.06	%	0.00	%	0.08	%	0.00	%	0.00	%	0.00	%	0.20	%
720 - 739	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.05	%	0.03	%	0.00	%	0.00	%	0.00	%	0.12	%
740 - 759	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.01	%	0.10	%	0.00	%	0.00	%	0.00	%	0.13	%
760 - 779	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%	0.00	%	0.00	%	0.00	%	0.07	%
780 - 799	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%	0.02	%
Total	0.06	%	0.00	%	0.08	%	0.16	%	0.26	%	0.36	%	0.39	%	0.38	%	3.27	%	0.00	%	0.00	%	0.00	%	4.96	%
																									100.00	%

	IO
FICO
000 - 479	0.04	%
500 - 519	0.00	%
520 - 539	0.44	%
540 - 559	0.41	%
560 - 579	1.09	%
580 - 599	1.31	%
600 - 619	4.64	%
620 - 639	4.36	%
640 - 659	5.21	%
660 - 679	3.28	%
680 - 699	5.57	%
700 - 719	2.83	%
720 - 739	2.88	%
740 - 759	1.96	%
760 - 779	1.33	%
780 - 799	0.41	%
800 - 850	0.13	%

	Mortgage Insurance
FICO
000 - 479	0.00	%
480 - 499	0.00	%
500 - 519	0.00	%
520 - 539	0.00	%
540 - 559	0.00	%
560 - 579	0.00	%
580 - 599	0.00	%
600 - 619	0.00	%
620 - 639	0.00	%
640 - 659	0.00	%
660 - 679	0.00	%
680 - 699	0.00	%
700 - 719	0.00	%
720 - 739	0.00	%
740 - 759	0.00	%
760 - 779	0.00	%
780 - 799	0.00	%
800 - 850	0.00	%

	Mortgage Insurance
LTV
60 and below	0.00	%
60.01-65	0.00	%
65.01-70	0.00	%
70.01-75	0.00	%
75.01-80	0.00	%
80.01-85	0.00	%
85.01-90	0.00	%
90.01-95	0.00	%
95.01-100	0.00	%
100.01+	0.00	%

DTI/FICO matrix

		DTI
product	fico range	<20		20-24.9		25-29.9		30-34.9		35-39.9		40-44.9		45-49.9		50-54.9		55-59.9		60+		TOTAL
ARM	000 - 499	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.04	%	0.07	%	0.00	%	0.00	%	0.00	%	0.12	%
	500 - 549	0.08	%	0.12	%	0.15	%	0.29	%	0.37	%	0.51	%	1.15	%	0.23	%	0.00	%	0.00	%	2.90	%
	550 - 574	0.05	%	0.18	%	0.46	%	0.20	%	0.30	%	0.53	%	1.13	%	0.29	%	0.00	%	0.00	%	3.14	%
	575 - 599	0.12	%	0.40	%	0.80	%	1.19	%	1.34	%	2.14	%	3.36	%	0.83	%	0.00	%	0.00	%	10.18	%
	600 - 619	0.65	%	0.48	%	1.01	%	1.45	%	1.73	%	3.05	%	3.45	%	3.39	%	0.24	%	0.00	%	15.46	%
	620 - 649	1.01	%	0.77	%	1.42	%	1.68	%	2.79	%	4.53	%	3.45	%	4.47	%	0.35	%	0.00	%	20.46	%
	650 - 679	0.62	%	0.26	%	0.81	%	1.30	%	2.72	%	4.14	%	4.41	%	2.16	%	0.09	%	0.00	%	16.51	%
	680 - 699	0.32	%	0.29	%	0.42	%	0.82	%	1.62	%	3.21	%	2.35	%	1.07	%	0.13	%	0.00	%	10.24	%
	700 - 749	0.24	%	0.19	%	0.33	%	1.10	%	1.69	%	2.75	%	3.60	%	1.43	%	0.09	%	0.00	%	11.43	%
	750 - 799	0.23	%	0.02	%	0.12	%	0.16	%	0.31	%	1.85	%	1.41	%	0.23	%	0.09	%	0.00	%	4.42	%
	800 - 850	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.16	%	0.00	%	0.00	%	0.00	%	0.19	%
	Total	3.33	%	2.71	%	5.54	%	8.19	%	12.87	%	22.78	%	24.54	%	14.11	%	0.99	%	0.00	%	95.04	%
Fixed	000 - 499	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	500 - 549	0.03	%	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.08	%
	550 - 574	0.00	%	0.00	%	0.01	%	0.01	%	0.03	%	0.04	%	0.00	%	0.00	%	0.00	%	0.00	%	0.09	%
	575 - 599	0.01	%	0.08	%	0.02	%	0.05	%	0.04	%	0.08	%	0.04	%	0.03	%	0.00	%	0.00	%	0.36	%
	600 - 619	0.01	%	0.04	%	0.09	%	0.06	%	0.11	%	0.23	%	0.25	%	0.18	%	0.00	%	0.00	%	0.97	%
	620 - 649	0.04	%	0.06	%	0.05	%	0.12	%	0.37	%	0.30	%	0.22	%	0.12	%	0.01	%	0.00	%	1.29	%
	650 - 679	0.01	%	0.01	%	0.02	%	0.15	%	0.31	%	0.17	%	0.22	%	0.28	%	0.00	%	0.00	%	1.16	%
	680 - 699	0.00	%	0.01	%	0.01	%	0.04	%	0.05	%	0.16	%	0.16	%	0.04	%	0.00	%	0.00	%	0.48	%
	700 - 749	0.00	%	0.00	%	0.02	%	0.07	%	0.11	%	0.02	%	0.11	%	0.06	%	0.00	%	0.00	%	0.40	%
	750 - 799	0.00	%	0.00	%	0.03	%	0.03	%	0.01	%	0.03	%	0.01	%	0.01	%	0.00	%	0.00	%	0.13	%
	800 - 850
	Total	0.11	%	0.22	%	0.24	%	0.58	%	1.04	%	1.04	%	1.01	%	0.73	%	0.01	%	0.00	%	4.96	%
																						100.00	%

General Pool Statistics

Geographic distribution

State	%
California	26.58	%
Florida	8.35	%
Arizona	7.45	%
Oregon	6.36	%
Washington	3.53	%
Massachusetts	3.46	%
Illinois	3.08	%
Nevada	2.64	%
Ohio	2.60	%
Indiana	2.50	%
Georgia	2.49	%
Colorado	2.45	%
Michigan	2.44	%
Missouri	2.28	%
Pennsylvania	2.13	%
Utah	2.06	%
Maryland	1.91	%
Kansas	1.53	%
Rhode Island	1.41	%
Idaho	1.17	%
Texas	1.03	%
Virginia	0.98	%
New Jersey	0.97	%
Connecticut	0.91	%
Oklahoma	0.91	%
Nebraska	0.89	%
Louisiana	0.80	%
Iowa	0.76	%
New Mexico	0.72	%
Tennessee	0.71	%
Alabama	0.62	%
Kentucky	0.62	%
Minnesota	0.45	%
South Dakota	0.44	%
Delaware	0.43	%
District of Columbia	0.42	%
Arkansas	0.39	%
North Carolina	0.33	%
Mississippi	0.29	%
Wisconsin	0.22	%
New Hampshire	0.17	%
New York	0.16	%
West Virginia	0.14	%
Montana	0.11	%
Wyoming	0.08	%
South Carolina	0.03	%

Documentation

	%
NIV	32.65	%
Stated Documentation	30.32	%
Full Documentation	13.44	%
SIVA	10.60	%
Reduced Documentation	6.38	%
No Income / No Asset	2.84	%
No Ratio	2.02	%
No Documentation	0.97	%
VOE	0.40	%
Streamline Documentation	0.37	%
Alternative Documentation	0.01	%

Occupancy Status

	%
Primary	84.21	%
Investor	13.70	%
Second Home	2.09	%

Distribution by Property Type

	%
Single Family	53.35	%
PUD	16.88	%
Single Family Detached	16.09	%
Condominium	5.42	%
2 Units	2.94	%
4 Units	2.30	%
Condo Low-Rise	1.49	%
3 Units	1.10	%
Condo High-Rise	0.31	%
Townhouse	0.07	%
Single Family Attached	0.05	%

Repayment type

	%
2/28 6 Mo LIBOR ARM IO: Int Only	35.04	%
2/28 6 Mo LIBOR ARM	32.38	%
2/28 6 Mo LIBOR ARM BALLOON	19.32	%
2/13 6 Mo LIBOR ARM BALLOON	5.95	%
3/27 6 Mo LIBOR ARM	1.08	%
3/27 6 Mo LIBOR ARM IO: Int Only	0.83	%
2/13 6 Mo LIBOR ARM	0.35	%
5/25 6 Mo LIBOR ARM	0.09	%
Fixed Rate Balloon 15/30	2.31	%
Fixed Rate	1.93	%
Fixed Rate Balloon 30/40	0.71	%

Prepay penalty

1 year	7.16	%
2 year	77.46	%
3 year	4.71	%
none	10.67	%

Rate type

	%
A	95.04	%
F	4.96	%

Borrower type

	%
First Lien	91.33	%
Second Lien	8.67	%

Mortgage purpose

	%
Purchase	71.64	%
Cash Out Refinance	24.06	%
Rate/Term Refinance	4.30	%

Summary statistics

Number of loans	3,042
Total principal balance	$	444,896,169
Average outstanding balance	$	146,251
Largest outstanding balance	$	892,500
WALTV	86.10
LTV >90%	30.91		%
WA Remaining Term (Months)	342
WA Seasoning (months)	2
WA Credit Score	647

WAVG Includes one loan with 0 seasoning.

AFC

NA or fixed rate	4.96	%
1.000-1.999	0.02	%
2.000-2.999	35.95	%
3.000-3.999	59.05	%
7.000-7.999	0.02	%

Conforming

	%
Conforming
Non conforming

1	ARM
2	Owner occupied
3	Purchase
4	Full doc.
5	First lien
6	Fixed
7	Non-owner occupied
8	Refinancing
9	Limited doc.
10	Second lien

		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.07	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.04	%	0.05	%	0.05	%	0.04	%	0.28	%	0.97	%	0.57	%	0.15	%	0.00	%	0.00	%	0.00	%
4	551-575	0.04	%	0.00	%	0.04	%	0.07	%	0.40	%	0.71	%	0.75	%	1.33	%	0.00	%	0.46	%	0.00	%
5	576-600	0.14	%	0.05	%	0.18	%	0.21	%	0.21	%	1.21	%	0.83	%	1.36	%	1.51	%	3.04	%	0.00	%
6	601-625	0.03	%	0.00	%	0.05	%	0.12	%	0.57	%	11.48	%	0.81	%	1.13	%	1.25	%	1.89	%	0.00	%
7	626-650	0.08	%	0.00	%	0.01	%	0.08	%	0.27	%	9.14	%	0.75	%	1.28	%	0.39	%	3.53	%	0.00	%
8	651-675	0.04	%	0.00	%	0.03	%	0.28	%	0.54	%	10.39	%	0.12	%	0.57	%	0.52	%	4.41	%	0.00	%
9	676-700	0.03	%	0.00	%	0.11	%	0.11	%	0.38	%	5.49	%	0.22	%	0.71	%	0.16	%	3.03	%	0.00	%
10	>700	0.01	%	0.06	%	0.00	%	0.10	%	0.17	%	9.11	%	0.00	%	0.45	%	0.21	%	3.76	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.07	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.03	%	0.05	%	0.04	%	0.06	%	0.28	%	0.99	%	0.58	%	0.15	%	0.00	%	0.00	%	0.00	%
4	551-575	0.09	%	0.02	%	0.04	%	0.07	%	0.40	%	0.73	%	0.75	%	1.34	%	0.00	%	0.46	%	0.00	%
5	576-600	0.17	%	0.05	%	0.19	%	0.21	%	0.22	%	1.05	%	0.89	%	1.41	%	1.51	%	3.10	%	0.00	%
6	601-625	0.04	%	0.00	%	0.08	%	0.09	%	0.53	%	11.60	%	1.09	%	1.19	%	1.43	%	4.29	%	0.00	%
7	626-650	0.08	%	0.00	%	0.04	%	0.10	%	0.22	%	9.32	%	0.74	%	0.97	%	0.49	%	5.22	%	0.00	%
8	651-675	0.04	%	0.00	%	0.03	%	0.28	%	0.63	%	9.47	%	0.16	%	0.25	%	0.59	%	5.77	%	0.00	%
9	676-700	0.04	%	0.00	%	0.11	%	0.11	%	0.47	%	5.41	%	0.12	%	0.46	%	0.32	%	3.91	%	0.00	%
10	>700	0.00	%	0.06	%	0.00	%	0.07	%	0.18	%	8.52	%	0.00	%	0.12	%	0.24	%	5.00	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.37	%	0.08	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.02	%	0.00	%	0.04	%	0.04	%	0.02	%	0.22	%	0.37	%	0.81	%	0.00	%	0.46	%	0.00	%
5	576-600	0.00	%	0.00	%	0.00	%	0.01	%	0.09	%	0.55	%	0.14	%	0.60	%	0.73	%	2.89	%	0.00	%
6	601-625	0.00	%	0.00	%	0.00	%	0.01	%	0.16	%	9.02	%	0.55	%	0.55	%	0.18	%	3.75	%	0.00	%
7	626-650	0.00	%	0.00	%	0.00	%	0.05	%	0.14	%	7.11	%	0.27	%	0.42	%	0.36	%	4.29	%	0.00	%
8	651-675	0.04	%	0.00	%	0.00	%	0.20	%	0.24	%	8.00	%	0.03	%	0.22	%	0.16	%	4.83	%	0.00	%
9	676-700	0.03	%	0.00	%	0.00	%	0.00	%	0.18	%	5.13	%	0.11	%	0.34	%	0.14	%	3.47	%	0.00	%
10	>700	0.00	%	0.00	%	0.00	%	0.10	%	0.18	%	8.04	%	0.00	%	0.35	%	0.13	%	4.40	%	0.00	%

		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.07	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.06	%	0.05	%	0.05	%	0.06	%	0.29	%	0.99	%	0.58	%	0.15	%	0.00	%	0.00	%	0.00	%
4	551-575	0.09	%	0.02	%	0.04	%	0.07	%	0.40	%	0.73	%	0.75	%	1.34	%	0.00	%	0.46	%	0.00	%
5	576-600	0.17	%	0.05	%	0.20	%	0.15	%	0.22	%	1.21	%	0.89	%	1.41	%	1.51	%	3.10	%	0.00	%
6	601-625	0.04	%	0.00	%	0.08	%	0.12	%	0.63	%	11.55	%	1.09	%	1.19	%	1.43	%	4.31	%	0.00	%
7	626-650	0.05	%	0.00	%	0.03	%	0.05	%	0.18	%	9.07	%	0.77	%	1.22	%	0.42	%	4.90	%	0.00	%
8	651-675	0.00	%	0.00	%	0.03	%	0.28	%	0.47	%	8.05	%	0.16	%	0.39	%	0.46	%	4.31	%	0.00	%
9	676-700	0.01	%	0.00	%	0.11	%	0.03	%	0.43	%	3.42	%	0.16	%	0.52	%	0.31	%	2.43	%	0.00	%
10	>700	0.01	%	0.00	%	0.00	%	0.05	%	0.18	%	4.67	%	0.00	%	0.37	%	0.22	%	3.22	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.07	%	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.06	%	0.05	%	0.05	%	0.06	%	0.29	%	0.99	%	0.58	%	0.15	%	0.00	%	0.00	%	0.00	%
4	551-575	0.09	%	0.02	%	0.04	%	0.07	%	0.40	%	0.73	%	0.75	%	1.34	%	0.00	%	0.46	%	0.00	%
5	576-600	0.17	%	0.05	%	0.20	%	0.21	%	0.24	%	1.24	%	0.89	%	1.41	%	1.51	%	2.97	%	0.00	%
6	601-625	0.04	%	0.00	%	0.08	%	0.12	%	0.66	%	11.70	%	1.09	%	1.19	%	1.34	%	1.00	%	0.00	%
7	626-650	0.08	%	0.00	%	0.04	%	0.10	%	0.27	%	9.65	%	0.77	%	1.26	%	0.43	%	2.52	%	0.00	%
8	651-675	0.04	%	0.00	%	0.03	%	0.28	%	0.63	%	10.46	%	0.16	%	0.56	%	0.47	%	3.35	%	0.00	%
9	676-700	0.03	%	0.00	%	0.11	%	0.11	%	0.47	%	5.88	%	0.22	%	0.75	%	0.25	%	2.45	%	0.00	%
10	>700	0.01	%	0.06	%	0.00	%	0.11	%	0.18	%	9.11	%	0.00	%	0.45	%	0.19	%	2.60	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.02	%	0.00	%	0.00	%	0.01	%	0.01	%	0.02	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.05	%	0.02	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%
5	576-600	0.03	%	0.00	%	0.02	%	0.00	%	0.03	%	0.03	%	0.06	%	0.05	%	0.00	%	0.06	%	0.00	%
6	601-625	0.01	%	0.00	%	0.03	%	0.00	%	0.09	%	0.23	%	0.28	%	0.06	%	0.17	%	2.43	%	0.00	%
7	626-650	0.00	%	0.00	%	0.03	%	0.02	%	0.00	%	0.51	%	0.01	%	0.01	%	0.10	%	1.72	%	0.00	%
8	651-675	0.00	%	0.00	%	0.00	%	0.00	%	0.09	%	0.07	%	0.03	%	0.02	%	0.07	%	1.62	%	0.00	%
9	676-700	0.01	%	0.00	%	0.00	%	0.00	%	0.09	%	0.39	%	0.00	%	0.04	%	0.17	%	1.01	%	0.00	%
10	>700	0.00	%	0.00	%	0.00	%	0.01	%	0.01	%	0.00	%	0.00	%	0.02	%	0.03	%	1.40	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.03	%	0.00	%	0.02	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
5	576-600	0.00	%	0.00	%	0.01	%	0.01	%	0.01	%	0.19	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
6	601-625	0.00	%	0.00	%	0.00	%	0.03	%	0.13	%	0.10	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%
7	626-650	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.33	%	0.02	%	0.32	%	0.00	%	0.03	%	0.00	%
8	651-675	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.99	%	0.00	%	0.34	%	0.00	%	0.25	%	0.00	%
9	676-700	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.48	%	0.10	%	0.28	%	0.01	%	0.14	%	0.00	%
10	>700	0.01	%	0.00	%	0.00	%	0.05	%	0.00	%	0.59	%	0.00	%	0.35	%	0.00	%	0.16	%	0.00	%

		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.00	%	0.00	%	0.00	%	0.00	%	0.10	%	0.04	%	0.03	%	0.02	%	0.00	%	0.00	%	0.00	%
5	576-600	0.00	%	0.00	%	0.00	%	0.07	%	0.12	%	0.02	%	0.07	%	0.06	%	0.07	%	0.02	%	0.00	%
6	601-625	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.15	%	0.04	%	0.08	%	0.07	%	0.00	%	0.00	%
7	626-650	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.09	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%
8	651-675	0.00	%	0.00	%	0.00	%	0.00	%	0.13	%	0.04	%	0.00	%	0.08	%	0.11	%	0.06	%	0.00	%
9	676-700	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.04	%	0.00	%	0.02	%	0.00	%
10	>700	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
5	576-600	0.00	%	0.00	%	0.00	%	0.06	%	0.01	%	0.02	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
6	601-625	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.15	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%
7	626-650	0.03	%	0.00	%	0.01	%	0.05	%	0.09	%	0.58	%	0.00	%	0.07	%	0.07	%	0.34	%	0.00	%
8	651-675	0.04	%	0.00	%	0.00	%	0.00	%	0.16	%	2.41	%	0.00	%	0.20	%	0.13	%	1.71	%	0.00	%
9	676-700	0.03	%	0.00	%	0.00	%	0.08	%	0.04	%	2.46	%	0.06	%	0.23	%	0.02	%	1.61	%	0.00	%
10	>700	0.00	%	0.06	%	0.00	%	0.07	%	0.00	%	4.44	%	0.00	%	0.10	%	0.02	%	1.94	%	0.00	%
		1		2		3		4		5		6		7		8		9		10		11
		<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	<500	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	501-525	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3	526-550	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
4	551-575	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
5	576-600	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.13	%	0.00	%
6	601-625	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	3.32	%	0.00	%
7	626-650	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.06	%	2.72	%	0.00	%
8	651-675	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.12	%	2.67	%	0.00	%
9	676-700	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	1.60	%	0.00	%
10	>700	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.05	%	2.56	%	0.00	%

First Liens  (excl. multi-family)

CLTV (excl. SS)

	State	<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	AL	0.00	%	0.00	%	0.00	%	0.01	%	0.02	%	0.14	%	0.04	%	0.06	%	0.00	%	0.08	%	0.00	%
2	AR	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.11	%	0.02	%	0.06	%	0.01	%	0.03	%	0.00	%
3	AZ	0.03	%	0.00	%	0.04	%	0.12	%	0.43	%	5.19	%	0.59	%	0.33	%	0.61	%	1.71	%	0.00	%
4	CA	0.16	%	0.06	%	0.11	%	0.49	%	1.25	%	11.85	%	0.64	%	0.84	%	0.19	%	0.71	%	0.00	%
5	CO	0.00	%	0.03	%	0.00	%	0.00	%	0.04	%	1.42	%	0.09	%	0.27	%	0.04	%	0.14	%	0.00	%
6	CT	0.00	%	0.00	%	0.05	%	0.00	%	0.00	%	0.30	%	0.07	%	0.00	%	0.00	%	0.08	%	0.00	%
7	DC	0.03	%	0.00	%	0.00	%	0.00	%	0.03	%	0.17	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%
8	DE	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.02	%	0.00	%	0.04	%	0.00	%	0.00	%
9	FL	0.02	%	0.02	%	0.08	%	0.07	%	0.27	%	3.92	%	0.28	%	0.66	%	0.61	%	1.61	%	0.00	%
10	GA	0.00	%	0.00	%	0.02	%	0.00	%	0.00	%	1.05	%	0.04	%	0.28	%	0.16	%	0.63	%	0.00	%
11	IA	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.20	%	0.06	%	0.06	%	0.00	%	0.15	%	0.00	%
12	ID	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.71	%	0.20	%	0.07	%	0.05	%	0.12	%	0.00	%
13	IL	0.01	%	0.00	%	0.00	%	0.00	%	0.01	%	1.00	%	0.01	%	0.07	%	0.05	%	0.18	%	0.00	%
14	IN	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	1.06	%	0.16	%	0.41	%	0.10	%	0.57	%	0.00	%
15	KS	0.00	%	0.00	%	0.01	%	0.01	%	0.02	%	0.43	%	0.03	%	0.22	%	0.06	%	0.48	%	0.00	%
16	KY	0.00	%	0.00	%	0.00	%	0.01	%	0.03	%	0.30	%	0.02	%	0.05	%	0.01	%	0.25	%	0.00	%
17	LA	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.22	%	0.11	%	0.04	%	0.01	%	0.28	%	0.00	%
18	MA	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.14	%	0.00	%	0.00	%	0.20	%	0.07	%	0.00	%
19	MD	0.04	%	0.00	%	0.03	%	0.00	%	0.11	%	1.36	%	0.14	%	0.14	%	0.30	%	0.16	%	0.00	%
20	ME	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.00	%
21	MI	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.48	%	0.17	%	0.44	%	0.21	%	0.58	%	0.00	%
22	MN	0.02	%	0.00	%	0.02	%	0.00	%	0.00	%	0.17	%	0.00	%	0.09	%	0.00	%	0.24	%	0.00	%
23	MO	0.00	%	0.00	%	0.01	%	0.04	%	0.05	%	1.02	%	0.18	%	0.26	%	0.19	%	1.01	%	0.00	%
24	MS	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.11	%	0.03	%	0.07	%	0.00	%	0.09	%	0.00	%
25	MT	0.00	%	0.00	%	0.00	%	0.00	%	0.06	%	0.10	%	0.04	%	0.00	%	0.00	%	0.10	%	0.00	%
26	NC	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%
27	ND	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.06	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
28	NE	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.27	%	0.00	%	0.04	%	0.00	%	0.19	%	0.00	%
29	NJ	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.03	%	0.00	%	0.00	%	0.00	%	0.06	%	0.00	%
30	NM	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.40	%	0.00	%	0.24	%	0.12	%	0.05	%	0.00	%
31	NV	0.00	%	0.00	%	0.00	%	0.09	%	0.04	%	1.69	%	0.11	%	0.06	%	0.14	%	0.46	%	0.00	%
32	OH	0.02	%	0.01	%	0.00	%	0.00	%	0.03	%	0.90	%	0.14	%	0.22	%	0.12	%	0.77	%	0.00	%
33	OK	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.39	%	0.07	%	0.11	%	0.06	%	0.55	%	0.00	%
34	OR	0.03	%	0.00	%	0.02	%	0.03	%	0.27	%	2.73	%	0.27	%	0.32	%	0.41	%	0.98	%	0.00	%
35	PA	0.04	%	0.04	%	0.00	%	0.00	%	0.05	%	0.57	%	0.17	%	0.14	%	0.04	%	0.57	%	0.00	%
36	RI	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.13	%	0.00	%	0.00	%	0.06	%	0.00	%	0.00	%
37	SC	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%
38	SD	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.13	%	0.03	%	0.04	%	0.00	%	0.01	%	0.00	%
39	TN	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.31	%	0.07	%	0.10	%	0.02	%	0.33	%	0.00	%
40	TX	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.34	%	0.02	%	0.09	%	0.05	%	0.46	%	0.00	%
41	UT	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	1.35	%	0.00	%	0.08	%	0.15	%	0.26	%	0.00	%
42	VA	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.45	%	0.07	%	0.19	%	0.04	%	0.31	%	0.00	%
43	VT	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
44	WA	0.05	%	0.00	%	0.00	%	0.03	%	0.09	%	1.99	%	0.26	%	0.43	%	0.13	%	0.35	%	0.00	%
45	WI	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.11	%	0.00	%	0.05	%	0.00	%	0.02	%	0.00	%
46	WV	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
47	WY	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%	0.00	%
48
49
50
51

Second liens CLTV (excl. SS)

Start LTV	<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
<55	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
56-60	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
61-65	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
66-70	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
71-75	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.20	%	0.00	%
76-80	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%	0.33	%	12.45	%	0.00	%
81-85	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.03	%	0.35	%	0.00	%
86-90	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
91-95	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
96-100	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
>100	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%

First liens - -multi family CLTV (excl. SS)

	State	<55		56-60		61-65		66-70		71-75		76-80		81-85		86-90		91-95		96-100		>100
1	AZ	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
2	CA	0.04	%	0.00	%	0.11	%	0.00	%	0.00	%	2.16	%	0.12	%	0.14	%	0.00	%	0.00	%	0.00	%
3	CT	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.45	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
4	FL	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.00	%
5	GA	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.12	%	0.00	%	0.00	%	0.00	%	0.09	%	0.00	%
6	IA	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
7	ID	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.00	%	0.00	%
8	IL	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.22	%	0.00	%	0.05	%	0.00	%	0.03	%	0.00	%
9	IN	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.03	%	0.00	%	0.02	%	0.02	%	0.02	%	0.00	%
10	KS	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
11	LA	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%	0.03	%	0.00	%	0.00	%	0.00	%
12	MA	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	1.99	%	0.12	%	0.00	%	0.00	%	0.11	%	0.00	%
13	MD	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.04	%	0.00	%
14	MI	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.12	%	0.00	%	0.03	%	0.00	%	0.00	%	0.00	%
15	MN	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	0.00	%	0.00	%	0.00	%
16	MO	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
17	MS	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
18	NH	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
19	NJ	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.06	%	0.00	%
20	NM	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%
21	NV	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.07	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%
22	OH	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.02	%	0.00	%	0.02	%	0.00	%	0.00	%	0.00	%
23	OR	0.00	%	0.00	%	0.00	%	0.05	%	0.00	%	0.11	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
24	PA	0.00	%	0.00	%	0.00	%	0.00	%	0.01	%	0.03	%	0.00	%	0.03	%	0.00	%	0.11	%	0.00	%
25	RI	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.75	%	0.00	%	0.00	%	0.00	%	0.13	%	0.00	%
26	TN	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
27	UT	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.04	%	0.02	%	0.00	%	0.00	%	0.00	%
28	WA	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.09	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
29	WI	0.00	%	0.00	%	0.00	%	0.00	%	0.04	%	0.01	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51

Product Type	WA IO Term	Number of Loans	Loan Balance	Avg. Loan Balance	% of Total IO		% of Total Pool		WA FICO	WA LTV	% Owner Occupied		% Purchase		% Investor		WA DTI	% Full Doc
2/28 6 MO LIBOR IO	60	544	155,902,529.91	286,585.53	97.68	%	35.04	%	667	82.39	97.52	%	71.86	%	2.03	%	42.20	60.33	%
3/27 6 MO LIBOR IO	60	13	3,703,900.00	284,915.38	2.32	%	0.83	%	633	84.75	100.00	%	62.33	%	0.00	%	42.74	95.04	%
Total	60	557	159,606,429.91	286,546.55	100.00	%	35.87	%	666	82.44	97.57	%	71.64	%	1.98	%	42.21	61.13	%

Please fill out chart with the appropriate characteristics for each rep line.  Please note '% of total IO' should add up to 100%.  Columns G, I, J, L, and M refer to % within the specific product type so they should not sum to 100%.

Initial Periodic Caps

Product Type	1.00%		1.50%		2.00%		2.50%		3.00%		3.50%		4.00%		4.50%		5.00%
2/28 6 MO LIBOR IO	0.00	%	0.00	%	35.04	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
3/27 6 MO LIBOR IO	0.00	%	0.00	%	0.83	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Total	0.00	%	0.00	%	35.87	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0

Please fill out with total value dollars for loans in the pool that fall into teach cell of the matrix.

Instructions: Please also provide info on conforming and non-conforming pool  (cells have already been formatted in column B, C, D, E)

			group:	group:	group:
	aggregate pool
gross WAC	7.772
wtd avg FICO	647
FICO < 600	16.75	%
FICO 600-650	39.19	%
wtd avg CLTV	95.13
CLTV = 80	3.73	%
CLTV > 80.01	88.99	%
LTV 95.01 -100	25.02	%
Full Doc (%)	69.53	%
Stated Doc (%)	30.47	%
purch (%)	71.64	%
CO refi (%)	24.06	%
Own Occ (%)	94.86	%
Prepay Penalty (%)	89.33	%
DTI (%)	41.55
ARM ? (%)	95.04	%
2/28 (%)	86.75	%
3/27 (%)	1.91	%
1st Lien (%)
Avg Loan Balance	146,251
# of Loans	3,042
Loan Bal < $100k	17.29	%
Mtg Rates > 12%	0.98	%
Manuf Housing (%)	0.00	%
(%) & largest state code	26.58	%	CA
silent 2nd (%)	46.95	%
IO loans (%)	35.87	%
5yr IO	35.87	%
2 yr IO	0.00	%
IO: FICO	666
IO LTV	82.44
IO DTI	42.21
IO full doc	61.13	%
IO: purch	71.64	%

The percentages per table should add up to 100%

FICO & Documentation

FICO Score	Full DOC	Stated Doc	Reduced / Limited Doc	All Docs	WAC	Avg Prin Bal	Current LTV
(you can delete not applicable buckets)
451 - 500	0.02	0.00	0.00	0.02	9.680	41,300	68.84
501 - 550	3.10	0.00	0.00	3.10	8.860	130,208	78.19
551 - 600	14.53	0.18	0.00	14.71	8.430	146,714	87.62
601 - 650	33.71	4.40	0.00	38.11	7.750	123,121	85.88
651 - 700	12.90	15.01	0.00	27.90	7.570	166,193	87.14
701 - 750	3.58	8.24	0.00	11.82	7.310	192,597	85.25
751 - 800	1.39	2.64	0.00	4.03	7.530	218,602	84.42
801 - 850	0.19	0.00	0.00	0.19	6.250	283,650	83.36
Not Available	0.12	0.00	0.00	0.12	9.110	89,618	78.66
TOTAL POOL	69.53	30.47	0.00	100.00	7.770	146,251	86.10

LTV & FICO

Current LTV	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	FICO	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
(feel free to delete N/A buckets)
030.01-040	0.00	0.00	0.00	0.02	0.00	0.02	0.00	0.00	0.00	611	58,333	8.190	7.150	0.00	0.02
040.01-050	0.00	0.00	0.00	0.07	0.00	0.05	0.06	0.03	0.00	668	155,318	6.510	5.510	0.00	0.00
050.01-060	0.00	0.00	0.03	0.22	0.35	0.01	0.05	0.00	0.00	609	176,362	6.730	5.630	0.00	0.08
060.01-070	0.00	0.02	0.56	0.79	0.67	0.06	0.05	0.00	0.00	581	176,296	7.500	6.440	0.00	0.18
070.01-080	0.12	0.00	1.40	3.76	21.17	15.64	8.07	2.92	0.16	657	198,891	7.250	6.230	0.00	22.57
080.01-090	0.00	0.00	1.11	3.99	4.77	2.44	0.40	0.08	0.00	615	157,961	7.810	6.770	0.00	1.10
090.01-100	0.00	0.00	0.00	5.85	11.15	9.69	3.19	1.00	0.03	647	97,467	8.700	7.370	0.00	6.53
TOTAL POOL	0.12	0.02	3.10	14.71	38.11	27.90	11.82	4.03	0.19	647	146,251	7.770	6.630	0.00	30.47

Prin Balance & FICO

Prin Balance	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
(feel free to delete N/A buckets)
a. 1 - 50,000	0.00	0.01	0.07	0.31	2.61	0.81	0.28	0.09	0.00	637	97	10.340	8.490	0.00	0.83
b. 50,001 - 100,000	0.02	0.01	0.59	2.17	6.13	3.26	0.95	0.23	0.00	634	91	8.780	7.510	0.00	2.55
c. 100,001 - 150,000	0.05	0.00	0.93	3.43	7.06	3.85	1.33	0.45	0.06	633	87	8.010	6.920	0.00	3.71
d. 150,001 - 200,000	0.04	0.00	0.64	2.48	6.33	3.68	1.15	0.30	0.00	634	86	7.550	6.520	0.00	3.27
e. 200,001 - 250,000	0.00	0.00	0.41	1.98	4.42	3.06	1.47	0.31	0.00	642	85	7.440	6.400	0.00	2.95
f. 250,001 - 300,000	0.00	0.00	0.24	1.34	2.17	2.97	1.23	0.31	0.00	652	85	7.400	6.390	0.00	2.89
g. 300,001 - 350,000	0.00	0.00	0.15	1.03	1.90	2.18	0.80	0.00	0.00	645	86	7.420	6.390	0.00	2.05
h. 350,001 - 400,000	0.00	0.00	0.08	0.60	2.37	1.68	1.00	0.24	0.00	658	83	7.070	6.070	0.00	2.84
i. 400,001 - 450,000	0.00	0.00	0.00	0.77	0.96	1.93	0.95	0.48	0.00	670	81	7.170	6.170	0.00	2.59
j. 450,001 - 500,000	0.00	0.00	0.00	0.21	1.37	0.98	0.95	0.64	0.00	682	84	7.000	5.980	0.00	2.01
k. 500,001 - 550,000	0.00	0.00	0.00	0.12	0.71	0.94	0.58	0.36	0.00	681	80	7.070	6.070	0.00	1.76
l. 550,001 - 600,000	0.00	0.00	0.00	0.13	0.77	1.05	0.64	0.13	0.13	678	84	7.200	6.200	0.00	1.94
m. 600,001 - 650,000	0.00	0.00	0.00	0.14	0.70	0.41	0.00	0.14	0.00	654	83	7.140	6.140	0.00	0.14
n. 650,001 - 700,000	0.00	0.00	0.00	0.00	0.46	0.61	0.31	0.15	0.00	675	77	7.280	6.280	0.00	0.76
o. 700,001 - 750,000	0.00	0.00	0.00	0.00	0.16	0.49	0.00	0.00	0.00	668	80	7.120	6.120	0.00	0.16
p. 750,001 - 800,000	0.00	0.00	0.00	0.00	0.00	0.00	0.18	0.00	0.00	724	80	7.060	6.060	0.00	0.00
s. 850,001 - 900,000	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.20	0.00	772	95	7.950	6.960	0.00	0.00
TOTAL POOL	0.12	0.02	3.10	14.71	38.11	27.90	11.82	4.03	0.19	647	86	7.770	6.630	0.00	30.47

Prepayment Penalty & FICO

Prepayment Penalty Term	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(whatever increments)
0	0.00	0.00	0.06	0.90	3.44	4.02	1.60	0.65	0.00	661	86.27	8.240	7.010	177,805	0.00	5.26
12	0.00	0.00	0.07	1.14	2.12	1.86	1.29	0.69	0.00	662	83.81	7.600	6.470	230,987	0.00	2.43
24	0.09	0.01	2.87	11.99	30.48	20.64	8.51	2.68	0.19	644	86.20	7.720	6.600	139,633	0.00	22.45
36	0.03	0.01	0.10	0.68	2.07	1.39	0.41	0.01	0.00	637	87.46	7.820	6.360	123,862	0.00	0.32
TOTAL POOL	0.12	0.02	3.10	14.71	38.11	27.90	11.82	4.03	0.19	647	86.10	7.770	6.630	146,251	0.00	30.47

Mortg Rates & FICO

Mortg Rates	FICO < 450	450 - 500	501 - 550	551 - 600	601 - 650	651 - 700	701 - 750	751 - 800	801 - 850	total FICO	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(feel free to delete N/A buckets)
05.001-5.500	0.00	0.00	0.00	0.10	0.05	0.14	0.18	0.00	0.00	668	75.31	5.360	4.360	299,570	0.00	0.00
05.501-6.000	0.00	0.00	0.00	0.18	0.70	1.00	0.51	0.14	0.13	679	77.87	5.770	4.770	288,660	0.00	0.00
06.001-6.500	0.00	0.00	0.00	0.62	2.96	3.14	1.48	0.21	0.00	661	80.11	6.290	5.290	265,742	0.00	1.66
06.501-7.000	0.00	0.00	0.00	1.50	9.03	6.80	3.32	1.12	0.00	660	82.44	6.780	5.780	231,730	0.00	7.73
07.001-7.500	0.00	0.00	0.03	1.10	8.24	4.35	1.68	0.48	0.06	652	84.85	7.190	6.190	184,164	0.00	4.37
07.501-8.000	0.04	0.00	0.14	1.71	5.29	4.37	2.30	0.77	0.00	655	87.54	7.760	6.750	171,622	0.00	5.46
08.001-8.500	0.00	0.00	0.66	2.15	3.12	2.82	1.17	0.80	0.00	645	86.26	8.220	7.190	138,321	0.00	3.84
08.501-9.000	0.03	0.00	1.16	2.50	2.61	2.50	0.47	0.33	0.00	621	87.64	8.710	7.660	131,435	0.00	3.40
09.001-9.500	0.00	0.01	0.59	1.71	2.32	0.98	0.27	0.04	0.00	615	92.15	9.240	8.140	97,984	0.00	1.32
09.501-10.000	0.03	0.00	0.31	1.78	0.88	0.63	0.17	0.07	0.00	609	94.38	9.780	8.570	93,557	0.00	0.84
10.001-10.500	0.00	0.00	0.18	0.67	1.34	0.33	0.12	0.05	0.00	619	97.50	10.230	9.000	57,694	0.00	0.52
10.501-11.000	0.00	0.01	0.01	0.48	0.26	0.23	0.11	0.02	0.00	630	97.80	10.690	9.540	74,739	0.00	0.40
11.001-11.500	0.02	0.00	0.00	0.12	0.42	0.16	0.01	0.00	0.00	621	98.20	11.210	10.270	31,428	0.00	0.18
11.501-12.000	0.00	0.00	0.02	0.04	0.19	0.21	0.02	0.00	0.00	645	98.16	11.810	10.410	47,690	0.00	0.23
12.001-12.500	0.00	0.00	0.00	0.00	0.10	0.09	0.00	0.00	0.00	652	99.59	12.320	10.690	42,422	0.00	0.12
12.501-13.000	0.00	0.00	0.00	0.01	0.10	0.13	0.01	0.00	0.00	648	97.90	12.850	11.880	47,623	0.00	0.22
13.001-13.500	0.00	0.00	0.00	0.00	0.14	0.01	0.00	0.00	0.00	632	100.00	13.300	11.860	27,881	0.00	0.08
13.501-14.000	0.00	0.00	0.00	0.00	0.10	0.00	0.00	0.00	0.00	627	100.00	13.760	12.630	28,392	0.00	0.05
14.001-14.500	0.00	0.00	0.00	0.02	0.19	0.01	0.00	0.00	0.00	614	100.00	14.230	13.250	29,141	0.00	0.04
14.501-15.000	0.00	0.00	0.00	0.01	0.06	0.00	0.00	0.00	0.00	608	100.00	14.750	13.630	31,745	0.00	0.00
15.001-15.500	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	609	100.00	15.130	0.000	9,949	0.00	0.00
TOTAL POOL	0.12	0.02	3.10	14.71	38.11	27.90	11.82	4.03	0.19	647	86.10	7.770	6.630	146,251	0.00	0.00

Mortg Rates & LTV

Mortg Rates	LTV 40.01- 50	50.01 - 60	60.01 - 70	70.01 - 80	80.01 - 90	90.01 - 100	100+	total LTV	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(feel free to delete N/A buckets)
05.001-5.500	0.00	0.10	0.00	0.37	0.00	0.00	0.00	75.31	668	4.360	299,570	0.00	0.00
05.501-6.000	0.06	0.06	0.16	2.26	0.13	0.00	0.00	77.87	679	4.770	288,660	0.00	0.00
06.001-6.500	0.00	0.12	0.55	6.28	1.10	0.36	0.00	80.11	661	5.290	265,742	0.00	1.66
06.501-7.000	0.14	0.18	0.06	16.18	2.45	2.76	0.00	82.44	660	5.780	231,730	0.00	7.73
07.001-7.500	0.00	0.09	0.43	9.61	1.78	4.02	0.00	84.85	652	6.190	184,164	0.00	4.37
07.501-8.000	0.02	0.07	0.09	7.27	1.80	5.37	0.00	87.54	655	6.750	171,622	0.00	5.46
08.001-8.500	0.02	0.01	0.24	5.37	1.85	3.23	0.00	86.26	645	7.190	138,321	0.00	3.84
08.501-9.000	0.00	0.00	0.41	3.61	2.09	3.49	0.00	87.64	621	7.660	131,435	0.00	3.40
09.001-9.500	0.00	0.03	0.04	1.60	0.68	3.58	0.00	92.15	615	8.140	97,984	0.00	1.32
09.501-10.000	0.00	0.01	0.16	0.41	0.48	2.81	0.00	94.38	609	8.570	93,557	0.00	0.84
10.001-10.500	0.00	0.00	0.00	0.21	0.16	2.31	0.00	97.50	619	9.000	57,694	0.00	0.52
10.501-11.000	0.00	0.00	0.01	0.00	0.16	0.96	0.00	97.80	630	9.540	74,739	0.00	0.40
11.001-11.500	0.00	0.00	0.00	0.05	0.02	0.66	0.00	98.20	621	10.270	31,428	0.00	0.18
11.501-12.000	0.00	0.00	0.00	0.02	0.04	0.43	0.00	98.16	645	10.410	47,690	0.00	0.23
12.001-12.500	0.00	0.00	0.00	0.00	0.00	0.19	0.00	99.59	652	10.690	42,422	0.00	0.12
12.501-13.000	0.00	0.00	0.00	0.00	0.04	0.22	0.00	97.90	648	11.880	47,623	0.00	0.22
13.001-13.500	0.00	0.00	0.00	0.00	0.00	0.15	0.00	100.00	632	11.860	27,881	0.00	0.08
13.501-14.000	0.00	0.00	0.00	0.00	0.00	0.10	0.00	100.00	627	12.630	28,392	0.00	0.05
14.001-14.500	0.00	0.00	0.00	0.00	0.00	0.22	0.00	100.00	614	13.250	29,141	0.00	0.04
14.501-15.000	0.00	0.00	0.00	0.00	0.00	0.06	0.00	100.00	608	13.630	31,745	0.00	0.00
15.001-15.500	0.00	0.00	0.00	0.00	0.00	0.00	0.00	100.00	609	0.000	9,949	0.00	0.00
TOTAL POOL	0.25	0.67	2.14	53.24	12.78	30.91	0.00	86.10	647	6.630	146,251	0.00	30.47

	All Loans		MH		2nds		1st lien Bal< 50k		FICO < 500		1st lien FRM Purchase		1st lien FRM Refi		ARM I/O Purchase		ARM I/O Refi		ARM Non I/O Puchase		ARM Non I/O Refi
Top Level Stats
Total Collateral	444,896,169		0		38,588,226		4,539,489		537,707		3,833,266		7,627,294		114,339,666		45,266,764		191,041,861		72,194,877
Percent of Deal	100.00	%	0.00	%	8.67	%	1.02	%	0.12	%	0.86	%	1.71	%	25.70	%	10.17	%	42.94	%	16.23	%
Statistical Cut-Off Date	11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005		11/1/2005
Averages by Group
WALA	2		0		3.23		3		3		2		2		2		2		2		2
FICO	647		0		669		623		0		643		637		680		630		646		605
DTI	41.55		0.00		42.81		36.72		43.03		41.93		39.22		42.86		40.59		41.54		40.32
LTV	86.10		0.00		99.51		88.91		78.66		92.27		84.86		82.96		81.14		88.74		84.97
CLTV	95.13		0.00		99.51		92.29		80.26		97.86		85.90		98.42		87.09		98.09		87.25
Coupon	7.772		0.000		10.08		9.16		9.11		8.46		8.04		7.13		6.89		8.09		7.86
Balance	146,251		0		52,788		40,531		89,618		106,480		113,840		289,468		279,424		121,219		144,970
Pct by Group
Prefunded	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Delinquent	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Full	69.53	%	0.00	%	54.22	%	93.41	%	100.00	%	91.19	%	100.00	%	50.44	%	88.14	%	68.67	%	86.73	%
Owner Occupied	94.86	%	0.00	%	96.78	%	81.67	%	100.00	%	97.77	%	92.42	%	97.14	%	98.68	%	92.79	%	95.30	%
First Lien	91.33	%	0.00	%	0.00	%	100.00	%	96.91	%	100.00	%	100.00	%	100.00	%	100.00	%	87.27	%	94.91	%
Loans w/MI	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Silent Seconds	46.95	%	0.00	%	0.00	%	17.43	%	10.71	%	29.63	%	5.94	%	78.63	%	33.14	%	49.14	%	11.81	%
First Time Borrowers	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
Stated Doc	30.47	%	0.00	%	45.78	%	6.59	%	0.00	%	8.81	%	0.00	%	49.56	%	11.86	%	31.33	%	13.27	%
Stats only for ARMs
WA Maximum Rate	14.662		0.000		16.448		16.084		16.049		0.000		0.000		14.131		13.887		15.089		14.857
WA Gross Margin	6.630		0.000		8.329		7.998		8.049		0.000		0.000		6.127		5.884		7.042		6.804
First Rate Cap	2.622		0.000		3.000		3.000		2.626		0.000		0.000		2.000		2.000		3.000		2.998
Period Rate Cap	1.500		0.000		1.500		1.500		1.500		0.000		0.000		1.500		1.500		1.500		1.500
Reset	22		0		21		21		21		0		0		22		22		22		22
FICO
FICO: <500	0.12	%	0.00	%	0.04	%	0.00	%	100.00	%	0.00	%	0.00	%	0.17	%	0.00	%	0.03	%	0.37	%
FICO: 500-549	2.98	%	0.00	%	0.00	%	5.70	%	0.00	%	0.79	%	4.29	%	0.00	%	4.68	%	1.49	%	11.01	%
FICO: 550-599	13.77	%	0.00	%	0.00	%	20.94	%	0.00	%	15.48	%	18.26	%	3.68	%	17.88	%	12.13	%	32.94	%
FICO: 600-649	38.17	%	0.00	%	38.81	%	52.73	%	0.00	%	28.89	%	38.49	%	23.57	%	43.20	%	43.70	%	41.29	%
FICO: 650-699	28.39	%	0.00	%	36.86	%	11.96	%	0.00	%	51.51	%	26.14	%	37.92	%	28.07	%	28.23	%	12.49	%
FICO: 700-749	11.84	%	0.00	%	17.54	%	6.94	%	0.00	%	3.33	%	11.99	%	23.47	%	6.17	%	10.43	%	1.81	%
FICO: 750-799	4.55	%	0.00	%	6.37	%	1.73	%	0.00	%	0.00	%	0.83	%	10.69	%	0.00	%	3.85	%	0.10	%
FICO: 800+	0.19	%	0.00	%	0.37	%	0.00	%	0.00	%	0.00	%	0.00	%	0.50	%	0.00	%	0.15	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%

DTI
DTI %:< 25.0	6.36	%	0.00	%	4.14	%	17.92	%	3.09	%	3.07	%	12.40	%	4.65	%	6.52	%	6.50	%	8.55	%
DTI %: 25- 29.	5.77	%	0.00	%	3.43	%	13.91	%	9.66	%	6.14	%	0.93	%	2.38	%	10.65	%	5.60	%	8.87	%
DTI %: 30- 34.	8.77	%	0.00	%	7.14	%	13.69	%	0.00	%	7.25	%	15.81	%	6.56	%	7.89	%	9.07	%	11.13	%
DTI %: 35- 39.	13.91	%	0.00	%	15.83	%	9.13	%	0.00	%	28.55	%	19.45	%	12.55	%	14.12	%	13.91	%	13.80	%
DTI %: 40- 44.	23.81	%	0.00	%	26.25	%	15.61	%	29.60	%	13.79	%	21.24	%	27.39	%	23.61	%	23.81	%	19.18	%
DTI %: 45- 49.	25.55	%	0.00	%	23.45	%	21.58	%	57.65	%	13.22	%	21.61	%	32.59	%	23.75	%	23.33	%	22.94	%
DTI %: 50- 54.	14.83	%	0.00	%	18.39	%	8.16	%	0.00	%	27.98	%	8.56	%	12.81	%	11.21	%	16.91	%	14.85	%
DTI %: 55- 59.	1.00	%	0.00	%	1.38	%	0.00	%	0.00	%	0.00	%	0.00	%	1.06	%	2.28	%	0.87	%	0.68	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
LTV
O-LTV %:0.01- 60.00	0.92	%	0.00	%	0.00	%	3.14	%	0.00	%	0.00	%	3.22	%	0.34	%	3.71	%	0.08	%	2.26	%
O-LTV %: 60.01- 65.00	0.48	%	0.00	%	0.00	%	0.66	%	0.00	%	0.00	%	0.00	%	0.00	%	2.48	%	0.00	%	1.39	%
O-LTV %: 65.01- 70.00	1.66	%	0.00	%	0.00	%	2.39	%	0.00	%	0.79	%	4.06	%	0.00	%	5.17	%	0.41	%	5.46	%
O-LTV %: 70.01- 75.00	3.22	%	0.00	%	0.00	%	6.29	%	36.27	%	0.00	%	9.20	%	0.94	%	5.51	%	1.78	%	9.22	%
O-LTV %: 75.01- 80.00	50.02	%	0.00	%	0.00	%	18.06	%	60.65	%	27.40	%	19.59	%	80.27	%	46.89	%	46.41	%	25.41	%
O-LTV %: 80.01- 85.00	5.27	%	0.00	%	0.45	%	7.34	%	0.00	%	6.45	%	17.75	%	0.83	%	16.38	%	2.32	%	12.54	%
O-LTV %: 85.01- 90.00	7.51	%	0.00	%	1.40	%	19.89	%	0.00	%	7.64	%	21.01	%	3.51	%	5.79	%	7.77	%	13.88	%
O-LTV %: 90.01- 95.00	5.89	%	0.00	%	3.61	%	0.75	%	0.00	%	5.57	%	14.60	%	1.90	%	7.83	%	3.62	%	16.53	%
O-LTV %: 95.01- 100.00	25.02	%	0.00	%	94.53	%	41.47	%	3.09	%	52.16	%	10.58	%	12.22	%	6.24	%	37.62	%	13.31	%
> 100	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
CLTV
C-LTV %:0.01	0.92	%	0.00	%	0.00	%	3.14	%	0.00	%	0.00	%	3.22	%	0.34	%	3.71	%	0.08	%	2.26	%
C-LTV %: 60.01	0.30	%	0.00	%	0.00	%	0.66	%	0.00	%	0.00	%	0.00	%	0.00	%	1.02	%	0.00	%	1.18	%
C-LTV %: 65.01	1.61	%	0.00	%	0.00	%	2.39	%	0.00	%	0.79	%	4.06	%	0.00	%	5.17	%	0.29	%	5.46	%
C-LTV %: 70.01	2.73	%	0.00	%	0.00	%	4.20	%	36.27	%	0.00	%	9.20	%	0.28	%	6.97	%	0.68	%	9.22	%
C-LTV %: 75.01	5.45	%	0.00	%	0.00	%	4.81	%	49.94	%	0.00	%	15.26	%	2.30	%	15.20	%	1.78	%	14.14	%
C-LTV %: 80.01	5.05	%	0.00	%	0.45	%	7.34	%	0.00	%	6.45	%	17.75	%	0.83	%	16.38	%	1.80	%	12.54	%
C-LTV %: 85.01	7.40	%	0.00	%	1.40	%	18.78	%	0.00	%	5.41	%	19.40	%	5.08	%	8.00	%	6.16	%	13.88	%
C-LTV %: 90.01	8.42	%	0.00	%	3.61	%	0.75	%	10.71	%	7.80	%	14.60	%	4.75	%	13.59	%	6.11	%	17.29	%
C-LTV %: 95.01	68.12	%	0.00	%	94.53	%	57.93	%	3.09	%	79.56	%	16.52	%	86.43	%	29.95	%	83.10	%	24.03	%
> 100	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
Product
2Yr Hybrid	93.04	%	0.00	%	72.55	%	86.82	%	96.91	%	0.00	%	0.00	%	97.98	%	96.92	%	99.05	%	95.30	%
3Yr Hybrid	1.91	%	0.00	%	0.00	%	1.35	%	0.00	%	0.00	%	0.00	%	2.02	%	3.08	%	0.90	%	4.28	%
5Yr Hybrid	0.09	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	0.42	%
Fixed	1.93	%	0.00	%	0.76	%	10.90	%	0.00	%	62.54	%	77.51	%	0.00	%	0.00	%	0.00	%	0.00	%
Fixed Balloon	3.02	%	0.00	%	26.69	%	0.93	%	3.09	%	37.46	%	22.49	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
I/O Term
a.No IO Term	64.13	%	0.00	%	100.00	%	100.00	%	63.73	%	100.00	%	100.00	%	0.00	%	0.00	%	100.00	%	100.00	%
c.5 yr	35.87	%	0.00	%	0.00	%	0.00	%	36.27	%	0.00	%	0.00	%	100.00	%	100.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%

Loan Balance
Loan Amt:1 - 50,000	4.00	%	0.00	%	34.38	%	100.00	%	3.09	%	3.83	%	5.11	%	0.00	%	0.00	%	4.99	%	2.21	%
Loan Amt: 50,000 - 74,999	5.33	%	0.00	%	19.45	%	0.00	%	20.37	%	13.01	%	8.08	%	0.05	%	0.00	%	8.90	%	4.76	%
Loan Amt: 75,000 - 99,999	7.96	%	0.00	%	17.58	%	0.00	%	0.00	%	24.62	%	8.96	%	0.00	%	0.00	%	13.58	%	9.09	%
Loan Amt: 100,000 -199,999	31.51	%	0.00	%	25.55	%	0.00	%	76.54	%	37.44	%	63.33	%	18.44	%	17.12	%	37.43	%	44.96	%
Loan Amt: 200,000 -499,999	41.47	%	0.00	%	3.03	%	0.00	%	0.00	%	21.10	%	14.52	%	58.13	%	65.93	%	31.77	%	35.44	%
Loan Amt: 500,000 -999,999	9.73	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	23.38	%	16.95	%	3.32	%	3.53	%
1,000,000 -	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
Amortization Term-Months
b.15 yr	0.38	%	0.00	%	4.00	%	0.66	%	0.00	%	0.79	%	1.53	%	0.00	%	0.00	%	0.75	%	0.16	%
c.20 yr	0.07	%	0.00	%	0.76	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
c.30 yr	79.33	%	0.00	%	95.24	%	94.20	%	78.61	%	61.75	%	75.99	%	100.00	%	100.00	%	66.14	%	67.20	%
d.40 yr	20.22	%	0.00	%	0.00	%	5.14	%	21.39	%	37.46	%	22.49	%	0.00	%	0.00	%	33.11	%	32.64	%
40 yr	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
Maturity Term-Months
b.15 yr	8.64	%	0.00	%	99.24	%	0.66	%	3.09	%	0.79	%	1.53	%	0.00	%	0.00	%	12.73	%	5.09	%
c.20 yr	0.07	%	0.00	%	0.76	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
c.30 yr	91.29	%	0.00	%	0.00	%	99.34	%	96.91	%	99.21	%	98.47	%	100.00	%	100.00	%	87.27	%	94.91	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
Property Type
Condo	3.07	%	0.00	%	4.38	%	0.66	%	0.00	%	5.06	%	1.99	%	3.03	%	2.07	%	3.51	%	2.37	%
Other/Unknown	11.75	%	0.00	%	17.17	%	1.65	%	0.00	%	0.00	%	3.02	%	18.34	%	0.53	%	14.23	%	2.62	%
PUD	16.81	%	0.00	%	14.32	%	0.00	%	36.27	%	11.61	%	8.74	%	18.45	%	25.75	%	14.71	%	16.07	%
Single Family	68.37	%	0.00	%	64.13	%	97.69	%	63.73	%	83.33	%	86.24	%	60.19	%	71.66	%	67.55	%	78.94	%
MH	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%
Loan Purpose
Purchase	71.64	%	0.00	%	87.66	%	71.51	%	46.98	%	100.00	%	0.00	%	100.00	%	0.00	%	100.00	%	0.00	%
Refi Cashout	24.06	%	0.00	%	11.47	%	27.43	%	31.64	%	0.00	%	83.52	%	0.00	%	96.52	%	0.00	%	77.53	%
Refi Rate/Term	4.30	%	0.00	%	0.87	%	1.06	%	21.39	%	0.00	%	16.48	%	0.00	%	3.48	%	0.00	%	22.47	%
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%

Geographic Distribution
AL	0.62	%	0.00	%	0.33	%	2.53	%	0.00	%	6.94	%	0.00	%	0.00	%	0.00	%	0.72	%	1.39	%
AR	0.39	%	0.00	%	0.25	%	0.84	%	0.00	%	0.00	%	1.25	%	0.00	%	0.00	%	0.70	%	0.33	%
AZ	7.45	%	0.00	%	6.56	%	0.00	%	36.27	%	1.88	%	3.81	%	7.81	%	8.12	%	7.07	%	8.38	%
CA-SOUTH	26.58	%	0.00	%	39.36	%	0.00	%	0.00	%	0.00	%	2.43	%	52.03	%	55.17	%	13.88	%	7.96	%
CA-NORTH	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%
CO	2.45	%	0.00	%	1.87	%	0.00	%	0.00	%	0.00	%	0.00	%	2.07	%	3.49	%	1.83	%	4.62	%
CT	0.91	%	0.00	%	1.57	%	0.00	%	0.00	%	0.00	%	0.00	%	0.23	%	0.00	%	1.45	%	0.75	%
DC	0.42	%	0.00	%	0.17	%	0.00	%	0.00	%	0.00	%	1.87	%	0.00	%	0.51	%	0.66	%	0.36	%
DE	0.43	%	0.00	%	0.16	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.05	%	2.50	%
FL	8.35	%	0.00	%	6.13	%	0.00	%	0.00	%	18.32	%	17.13	%	7.46	%	3.34	%	9.32	%	8.58	%
GA	2.49	%	0.00	%	1.63	%	0.00	%	0.00	%	6.77	%	1.63	%	2.16	%	0.29	%	3.55	%	1.44	%
IA	0.76	%	0.00	%	0.45	%	7.23	%	0.00	%	0.00	%	2.34	%	0.00	%	0.63	%	1.00	%	1.24	%
ID	1.17	%	0.00	%	1.41	%	0.70	%	0.00	%	0.00	%	1.81	%	0.59	%	0.27	%	1.58	%	1.47	%
IL	3.08	%	0.00	%	1.94	%	2.63	%	0.00	%	0.00	%	2.96	%	0.48	%	0.00	%	4.55	%	5.06	%
IN	2.50	%	0.00	%	1.00	%	21.66	%	0.00	%	7.65	%	4.88	%	0.19	%	0.40	%	4.17	%	2.42	%
KS	1.53	%	0.00	%	0.46	%	10.28	%	0.00	%	2.27	%	2.37	%	0.75	%	0.28	%	1.43	%	3.70	%
KY	0.62	%	0.00	%	0.28	%	2.65	%	0.00	%	2.98	%	0.00	%	0.00	%	0.60	%	0.95	%	0.63	%
LA	0.80	%	0.00	%	0.98	%	0.75	%	0.00	%	2.57	%	1.41	%	0.12	%	0.00	%	1.40	%	0.48	%
MA	3.46	%	0.00	%	6.22	%	0.00	%	0.00	%	0.00	%	0.00	%	2.58	%	0.80	%	5.53	%	1.04	%
MD	1.91	%	0.00	%	1.16	%	0.00	%	0.00	%	0.00	%	2.52	%	0.88	%	4.30	%	1.40	%	3.50	%
MI	2.44	%	0.00	%	1.33	%	6.22	%	21.39	%	2.47	%	0.68	%	1.16	%	0.81	%	2.62	%	4.99	%
MN	0.45	%	0.00	%	0.41	%	0.00	%	0.00	%	0.00	%	2.37	%	0.61	%	0.00	%	0.40	%	0.35	%
MO	2.28	%	0.00	%	1.38	%	7.73	%	18.89	%	0.79	%	2.65	%	0.11	%	1.05	%	2.57	%	5.58	%
MS	0.29	%	0.00	%	0.10	%	3.60	%	0.00	%	1.81	%	0.00	%	0.00	%	0.00	%	0.52	%	0.30	%
MT	0.11	%	0.00	%	0.15	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	0.47	%
NC	0.33	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.56	%	0.55	%
NE	0.89	%	0.00	%	0.24	%	1.77	%	13.80	%	0.00	%	2.97	%	0.10	%	0.00	%	0.68	%	3.07	%
NH	0.17	%	0.00	%	0.13	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.39	%	0.00	%
NJ	0.97	%	0.00	%	1.15	%	0.00	%	0.00	%	0.00	%	0.00	%	2.13	%	0.00	%	0.85	%	0.10	%
NM	0.72	%	0.00	%	0.29	%	0.88	%	0.00	%	1.73	%	0.00	%	0.28	%	0.79	%	0.77	%	1.30	%
NV	2.64	%	0.00	%	2.96	%	0.00	%	0.00	%	0.00	%	2.91	%	4.19	%	5.74	%	1.27	%	1.73	%
NY	0.16	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.87	%	0.17	%	0.00	%
OH	2.60	%	0.00	%	1.67	%	6.76	%	0.00	%	5.59	%	9.94	%	0.28	%	0.26	%	4.20	%	2.35	%
OK	0.91	%	0.00	%	0.53	%	5.03	%	0.00	%	2.86	%	3.74	%	0.12	%	0.00	%	1.49	%	0.66	%
OR	6.36	%	0.00	%	4.68	%	0.00	%	0.00	%	23.25	%	14.68	%	4.49	%	3.53	%	6.74	%	8.94	%
PA	2.13	%	0.00	%	0.79	%	11.92	%	9.66	%	3.10	%	6.48	%	0.95	%	0.44	%	3.22	%	1.74	%
RI	1.41	%	0.00	%	2.41	%	0.00	%	0.00	%	0.00	%	0.00	%	1.47	%	0.00	%	2.23	%	0.45	%
SC	0.03	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.08	%	0.00	%
SD	0.44	%	0.00	%	0.17	%	1.05	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.87	%	0.33	%
TN	0.71	%	0.00	%	0.35	%	0.00	%	0.00	%	1.57	%	1.61	%	0.00	%	0.75	%	1.04	%	0.73	%
TX	1.03	%	0.00	%	0.70	%	3.00	%	0.00	%	7.47	%	0.00	%	0.98	%	0.00	%	1.64	%	0.00	%
UT	2.06	%	0.00	%	2.70	%	0.00	%	0.00	%	0.00	%	4.85	%	2.32	%	0.97	%	2.48	%	0.83	%
VA	0.98	%	0.00	%	1.13	%	0.66	%	0.00	%	0.00	%	0.72	%	0.30	%	1.26	%	1.29	%	1.11	%
WA	3.53	%	0.00	%	4.50	%	2.08	%	0.00	%	0.00	%	0.00	%	3.14	%	5.35	%	2.11	%	7.21	%
WI	0.22	%	0.00	%	0.19	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.38	%	0.33	%
WV	0.14	%	0.00	%	0.11	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.09	%	0.56	%
WY	0.08	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.00	%	0.51	%
Unknown or Other
	100.00	%	0.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%	100.00	%

Deal Name:        MMLT 2005-3

Detailed collateral info

	# of Loans	Balance	Avg. Balance	% of group balance	WAC	WALA	WARM	FICO	OLTV	CLTV	DTI	% of Full Doc	% of Primary Owner	% Single Family & PUD	% of IO loans	% silent 2nds
Aggregate	3,042	444,896,169	146,251	100.00	7.772	2	342	646	86.10	95.13	41.55	69.53	94.86	68.37	35.87	46.95
Current Balance
<50k	559	17,806,988	31,855	4.00	10.403	3	2259	637	96.99	97.85	40.01	79.56	91.60	84.32	—	4.44
50-75k	387	23,690,787	61,217	5.33	9.135	3	2678	636	91.69	97.26	39.71	79.80	91.42	80.80	0.26	30.44
75.01-100k	409	35,404,914	86,565	7.96	8.540	3	2719	631	90.47	96.47	40.11	81.38	94.67	84.66	—	33.24
100.01-200k	992	140,172,292	141,303	31.51	7.826	3	2678	631	86.74	94.55	41.25	78.69	95.17	74.50	20.57	39.99
200.01-300k	373	89,437,931	239,780	20.10	7.413	2	2631	646	84.88	94.06	42.19	70.61	94.89	59.96	42.58	47.71
300.01-400k	157	54,264,953	345,637	12.20	7.256	2	2595	652	84.10	95.23	42.86	59.70	96.11	62.72	58.18	57.54
400.01-500k	92	40,816,014	443,652	9.17	7.100	2	2539	674	82.40	94.93	41.74	49.17	96.60	61.66	65.31	64.86
500.01-1,000,000.00	73	43,302,290	593,182	9.73	7.166	2	2563	678	81.42	95.89	42.16	49.78	94.01	52.60	79.45	75.51
FICO
<=600	560	79,856,861	142,602	17.95	8.511	2	3031	569	85.91	87.38	40.99	99.02	98.18	82.41	19.26	10.18
601-619	595	68,271,311	114,742	15.35	7.876	2	2658	609	85.50	94.99	41.76	98.96	99.35	73.40	29.10	48.95
620-639	554	69,460,076	125,379	15.61	7.734	3	2559	630	85.73	95.89	41.90	82.98	95.86	72.48	27.93	52.47
640-659	444	66,075,158	148,818	14.85	7.560	3	2535	650	87.91	97.01	40.96	66.72	92.97	67.21	35.11	48.10
660-679	251	39,836,650	158,712	8.95	7.701	3	2564	669	87.35	96.75	41.52	49.83	87.45	62.96	36.60	48.83
680-699	271	47,656,362	175,854	10.71	7.447	2	2445	688	85.68	98.04	41.28	35.40	95.74	56.14	51.95	61.56
700-719	137	23,966,650	174,939	5.39	7.474	2	2443	707	85.34	97.53	42.69	29.67	90.81	59.27	52.49	62.66
720+	230	49,773,102	216,405	11.19	7.293	3	2415	747	85.08	98.94	42.17	34.51	91.58	55.12	59.96	70.92
LTV
80	1,033	207,928,361	201,286	46.74	7.241	2	2588	661	80.00	98.04	42.39	54.39	95.08	63.21	50.76	92.01
80.01 - 85.00	130	23,444,418	180,342	5.27	7.641	3	2717	600	84.58	85.42	41.79	90.44	98.72	76.45	35.65	7.18
85.01 - 90.00	230	33,421,533	145,311	7.51	7.926	2	2805	625	89.77	90.71	40.33	92.11	76.00	73.12	19.83	12.43
90.01 - 95.00	155	26,199,117	169,027	5.89	7.986	3	2765	629	94.82	94.95	40.89	92.02	96.59	77.44	21.84	2.86
95.01 - 100.00	15	1,567,147	104,476	0.35	9.027	2	2161	657	97.34	97.34	44.03	80.68	100.00	87.34	—	0.00
Purchase	2,287	318,723,019	139,363	71.64	7.860	3	2617	658	87.04	98.26	42.02	62.28	94.29	65.09	35.87	58.02
2-4 family	243	52,296,447	215,212	11.75	8.202	3	2695	686	85.15	98.66	44.13	36.83	92.28	—	40.54	69.75
Investment & 2nd home	176	22,845,964	129,807	5.14	7.939	3	2733	674	84.00	92.42	38.04	78.05	—	50.88	16.95	47.27
CA	450	118,266,553	262,815	26.58	7.165	3	2349	673	82.59	95.22	42.61	49.43	95.83	72.35	71.42	65.21
GA	75	11,098,867	147,985	2.49	8.205	2	2816	640	87.44	98.37	41.87	71.59	96.78	60.11	23.49	56.97
MA	67	15,411,429	230,021	3.46	8.497	3	2736	679	84.95	99.25	45.49	28.63	100.00	15.03	21.51	72.25
NY	4	711,850	177,963	0.16	7.200	1	2584	675	92.82	94.44	43.14	78.37	100.00	91.91	55.63	8.09
FULL	2,312	309,357,152	133,805	69.53	7.732	2	2643	627	86.92	93.88	41.35	100.00	94.24	73.51	31.54	36.78
STATED	730	135,539,017	185,670	30.47	7.864	3	2571	690	84.22	97.97	42.00	—	96.30	56.64	45.77	70.17
IO	557	159,606,430	286,547	35.87	7.062	2	2525	665	82.44	95.21	42.21	61.13	97.57	63.44	100.00	65.73
2nd lien	731	38,588,226	52,788	8.67	10.075	3	1787	668	99.51	99.51	42.81	54.22	96.78	64.13	—	0.00
Loans w/ silent 2nds	1,049	208,895,353	199,138	46.95	7.251	2	2592	665	80.10	99.33	42.33	54.47	94.83	62.17	50.22	100.00
DTI:
DTI< 40	1,224	154,915,860	126,565	34.82	7.848	3	2666	642	85.94	93.89	31.29	74.17	93.56	73.74	30.73	41.72
40.00 - 45.00	672	108,714,607	161,778	24.44	7.752	2	2598	654	85.47	95.73	42.69	52.86	94.10	68.15	39.99	52.84
45.01 - 50.00	709	115,610,839	163,062	25.99	7.848	3	2662	645	85.96	95.12	47.78	65.75	96.96	63.38	41.45	47.86
50.01 - 55.00	429	65,076,479	151,693	14.63	7.485	2	2484	644	87.74	97.02	52.79	92.95	95.49	65.26	31.66	47.95

Non-IO

Doc Stat = full

Occ Stat = owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
< 550	14.71	34.66	50.48	0.00	0.15
550-570	3.16	22.68	46.38	27.77	0.00
570-590	0.70	10.16	20.43	34.92	33.79
590-610	2.01	6.21	39.42	21.58	30.78
610-630	0.75	5.27	53.96	13.76	26.26
630-650	0.86	2.65	39.82	11.21	45.46
650-670	0.31	3.56	26.55	11.49	58.10
670-690	0.00	0.00	21.34	21.98	56.68
690-710	0.00	15.41	21.48	8.80	54.31
710-730	0.00	0.00	52.11	10.93	36.96
>= 730	2.94	13.03	17.85	6.29	59.89

Doc Stat = not full

Occ Stat = owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
550-570	0.00	100.00	0.00	0.00	0.00
570-590	31.62	26.79	41.59	0.00	0.00
590-610	0.00	0.00	100.00	0.00	0.00
610-630	0.00	11.41	77.74	0.00	10.85
630-650	0.00	18.54	64.52	6.69	10.25
650-670	0.00	0.00	46.85	15.29	37.86
670-690	0.59	5.04	54.47	4.90	35.01
690-710	0.00	1.17	51.29	6.88	40.65
710-730	2.37	0.00	39.79	0.00	57.84
>= 730	0.00	1.08	50.46	5.09	43.37

IO

Doc Stat = full

Occ Stat = owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
< 550	0.00	29.12	70.88	0.00	0.00
550-570	18.23	29.25	46.10	6.42	0.00
570-590	22.69	16.05	23.04	16.58	21.65
590-610	6.36	10.72	57.72	20.16	5.04
610-630	4.96	3.03	81.69	6.87	3.46
630-650	3.42	0.88	71.64	6.19	17.87
650-670	2.58	13.50	29.47	5.60	48.86
670-690	0.00	2.74	80.51	3.76	12.99
690-710	4.46	24.94	39.04	13.95	17.61
710-730	0.00	27.27	43.70	12.81	16.22
>= 730	0.00	3.41	83.56	6.68	6.35

Doc Stat = not full

Occ Stat = owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
< 550	0.00	29.12	70.88	0.00	0.00
550-570	18.23	29.25	46.10	6.42	0.00
570-590	22.69	16.05	23.04	16.58	21.65
590-610	6.36	10.72	57.72	20.16	5.04
610-630	4.96	3.03	81.69	6.87	3.46
630-650	3.42	0.88	71.64	6.19	17.87
650-670	2.58	13.50	29.47	5.60	48.86
670-690	0.00	2.74	80.51	3.76	12.99
690-710	4.46	24.94	39.04	13.95	17.61
710-730	0.00	27.27	43.70	12.81	16.22
>= 730	0.00	3.41	83.56	6.68	6.35

Doc Stat = full

Occ Stat = not owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
< 550	85.97	14.03	0.00	0.00	0.00
550-570	100.00	0.00	0.00	0.00	0.00
570-590	15.15	46.85	38.00	0.00	0.00
590-610	0.00	33.82	66.18	0.00	0.00
610-630	0.00	0.00	77.36	16.45	6.19
630-650	0.00	0.00	34.99	64.54	0.47
650-670	0.00	0.00	37.75	53.31	8.94
670-690	11.33	0.00	60.89	25.49	2.30
690-710	0.00	46.45	37.77	10.06	5.72
710-730	0.00	0.00	0.00	100.00	0.00
>= 730	0.00	4.14	56.62	29.19	10.05

Doc Stat = not full

Occ Stat = not owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
< 550	0.00	0.00	0.00	0.00	0.00
>= 550 / < 570	0.00	0.00	0.00	0.00	0.00
>= 570 / < 590	0.00	0.00	0.00	0.00	0.00
>= 590 / < 610	0.00	0.00	0.00	0.00	0.00
>= 610 / < 630	0.00	0.00	0.00	0.00	0.00
>= 630 / < 650	0.00	0.00	0.00	0.00	0.00
650-670	0.00	0.00	87.18	1.81	11.02
670-690	0.00	0.00	86.07	0.00	13.93
690-710	0.00	0.00	90.31	0.00	9.69
710-730	0.00	0.00	91.78	0.00	8.22
>= 730	0.00	10.95	74.68	0.00	14.36

Doc Stat = full

Occ Stat = not owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
610-630	0.00	0.00	100.00	0.00	0.00
650-670	0.00	0.00	0.00	100.00	0.00
670-690	0.00	0.00	0.00	100.00	0.00
710-730	0.00	0.00	0.00	100.00	0.00
>= 730	13.22	0.00	0.00	86.78	0.00

Doc Stat = not full

Occ Stat = not owner occupied

	< 70	>= 70 / < 80	>= 80 / < 90	>= 90 / < 100	>= 100
610-630	0.00	0.00	100.00	0.00	0.00
650-670	0.00	0.00	0.00	100.00	0.00
670-690	0.00	0.00	0.00	100.00	0.00
710-730	0.00	0.00	0.00	100.00	0.00
>= 730	13.22	0.00	0.00	86.78	0.00

We need these matrices in addition to strats

Aggregate Loans (First Lien Only)

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		% IO		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
520 - 539	0.44	81.96	85.00	100.00	%	100.00	%	100.00	%	8.959	7.899	0.00	%
540 - 559	0.41	78.14	90.00	100.00	%	100.00	%	100.00	%	8.131	7.131	0.00	%
560 - 579	1.09	80.35	100.00	100.00	%	100.00	%	100.00	%	7.503	6.481	3.09	%
580 - 599	1.31	83.43	100.00	100.00	%	100.00	%	100.00	%	7.872	6.842	0.00	%
600 - 619	4.64	82.03	100.00	100.00	%	99.45	%	100.00	%	7.033	6.033	56.82	%
620 - 639	4.36	82.37	100.00	100.00	%	100.00	%	100.00	%	7.009	6.001	62.54	%
640 - 659	5.21	84.76	100.00	61.79	%	97.07	%	100.00	%	7.038	6.038	67.29	%
660 - 679	3.28	81.63	100.00	43.51	%	93.52	%	100.00	%	6.975	5.975	73.33	%
680 - 699	5.57	82.80	100.00	34.56	%	99.46	%	100.00	%	6.875	5.875	73.19	%
700 - 719	2.83	81.85	100.00	28.83	%	93.69	%	100.00	%	6.979	5.979	80.22	%
720 - 739	2.88	81.18	100.00	27.81	%	100.00	%	100.00	%	6.747	5.747	94.07	%
740 - 759	1.96	82.22	100.00	29.25	%	100.00	%	100.00	%	7.027	6.027	88.87	%
760 - 779	1.33	84.22	100.00	43.13	%	81.82	%	100.00	%	7.344	6.344	73.08	%
780 - 799	0.41	77.22	80.00	45.53	%	92.59	%	100.00	%	6.970	5.970	92.59	%
800 >=	0.13	80.00	80.00	100.00	%	100.00	%	100.00	%	5.805	4.805	100.00	%
Not Available	0.04	75.00	75.00	100.00	%	100.00	%	100.00	%	7.880	6.880	0.00	%
Total	35.87	82.44	100.00	61.13	%	97.57	%	100.00	%	7.062	6.058	65.73	%

Aggregate Loans (Second Lien Only)

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		% IO		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
600 - 619	1.29	99.90	100.00	100.00	%	100.00	%	0.00	%	11.367	4.683	0.00	%
620 - 639	1.62	99.12	100.00	70.56	%	97.83	%	0.00	%	10.933	5.989	0.00	%
640 - 659	1.36	99.19	100.00	59.60	%	98.68	%	0.00	%	10.184	6.212	0.00	%
660 - 679	0.91	99.27	100.00	42.88	%	88.91	%	0.00	%	10.265	5.620	0.00	%
680 - 699	1.38	99.54	100.00	35.09	%	96.79	%	0.00	%	9.393	6.610	0.00	%
700 - 719	0.72	99.85	100.00	25.88	%	100.00	%	0.00	%	9.457	7.341	0.00	%
720 - 739	0.63	100.00	100.00	27.85	%	97.67	%	0.00	%	8.364	6.831	0.00	%
740 - 759	0.41	99.74	100.00	29.51	%	89.97	%	0.00	%	8.892	6.034	0.00	%
760 - 779	0.22	99.58	100.00	16.03	%	88.95	%	0.00	%	9.095	5.209	0.00	%
780 - 799	0.09	100.00	100.00	29.00	%	100.00	%	0.00	%	8.602	5.977	0.00	%
800 >=	0.03	100.00	100.00	100.00	%	100.00	%	0.00	%	7.250	6.250	0.00	%
Not Available	0.00	100.00	100.00	100.00	%	100.00	%	0.00	%	11.125	0.000	0.00	%
Total	8.67	99.51	100.00	54.22	%	96.78	%	0.00	%	10.075	6.043	0.00	%

Second Lien Loans

FRM%	48.03
ARM%	6.62

IO Loans

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
520 - 539	0.44	81.96	85.00	100.00	%	100.00	%	8.959	7.899	0.00
540 - 559	0.41	78.14	90.00	100.00	%	100.00	%	8.131	7.131	0.00
560 - 579	1.09	80.35	100.00	100.00	%	100.00	%	7.503	6.481	0.03
580 - 599	1.31	83.43	100.00	100.00	%	100.00	%	7.872	6.842	0.00
600 - 619	4.64	82.03	100.00	100.00	%	99.45	%	7.033	6.033	0.57
620 - 639	4.36	82.37	100.00	100.00	%	100.00	%	7.009	6.001	0.63
640 659	5.21	84.76	100.00	61.79	%	97.07	%	7.038	6.038	0.67
660 - 679	3.28	81.63	100.00	43.51	%	93.52	%	6.975	5.975	0.73
680 - 699	5.57	82.80	100.00	34.56	%	99.46	%	6.875	5.875	0.73
700 - 719	2.83	81.85	100.00	28.83	%	93.69	%	6.979	5.979	0.80
720 - 739	2.88	81.18	100.00	27.81	%	100.00	%	6.747	5.747	0.94
740 - 759	1.96	82.22	100.00	29.25	%	100.00	%	7.027	6.027	0.89
760 - 779	1.33	84.22	100.00	43.13	%	81.82	%	7.344	6.344	0.73
780 - 799	0.41	77.22	80.00	45.53	%	92.59	%	6.970	5.970	0.93
800 >=	0.13	80.00	80.00	100.00	%	100.00	%	5.805	4.805	1.00
Not Available	0.04	75.00	75.00	100.00	%	100.00	%	7.880	6.880	0.00
Total	35.87	82.44	100.00	61.13	%	97.57	%	7.062	6.058	0.66

If the deal has deep MI - we want the following:

For Non-MI Loans-only

By LTV Bucket	% of total deal	Avg FICO	%<550 FICO		%full doc		%non owner
<= 50	0.25	659	0.00	%	93.87	%	34.50	%
50.01 - 55.00	0.18	624	0.00	%	84.62	%	0.00	%
55.01 - 60.00	0.49	604	6.04	%	90.40	%	1.86	%
60.01 - 65.00	0.48	579	33.94	%	100.00	%	2.35	%
65.01 - 70.00	1.66	582	25.16	%	89.46	%	12.77	%
70.01 - 75.00	3.22	597	15.74	%	86.25	%	0.92	%
75.01 - 80.00	50.02	659	1.93	%	55.76	%	4.88	%
80.01 - 85.00	5.27	600	19.25	%	90.44	%	1.28	%
85.01 - 90.00	7.51	625	0.00	%	92.11	%	24.00	%
90.01 - 95.00	5.89	629	0.00	%	92.02	%	3.41	%
95.01 - 100.00	25.02	651	0.01	%	75.78	%	1.09	%

We needs strats broken out in this format for Total ARMs, Total Fixed, Total IO Loans seperately

We also need this for the total pool combined

Original Principal Balances of Mortgage Loans

Range ($)	Number of Loans	Aggregate Original Principal Balance		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
0.00 - 25,000.00	153	$	2,737,290.00	0.62	$	17,884.13	11.608	99.74		631
25,000.01 - 50,000.00	422	$	15,877,360.00	3.57	$	37,608.33	10.119	96.27		638
50,000.01 - 75,000.00	376	$	23,273,634.00	5.23	$	61,877.09	9.152	91.73		640
75,000.01 - 100,000.00	416	$	36,240,770.00	8.14	$	87,091.14	8.537	90.46		630
100,000.01 - 125,000.00	349	$	39,578,730.00	8.89	$	113,373.83	8.143	87.58		638
125,000.01 - 150,000.00	268	$	36,757,852.00	8.26	$	137,130.52	7.876	87.05		629
150,000.01 - 175,000.00	216	$	35,264,925.00	7.93	$	163,236.00	7.662	87.49		636
175,000.01 - 200,000.00	159	$	29,798,870.00	6.70	$	187,389.12	7.426	83.52		632
200,000.01 - 225,000.00	119	$	25,276,875.00	5.68	$	212,387.44	7.430	85.27		636
225,000.01 - 250,000.00	112	$	26,545,047.00	5.97	$	236,982.19	7.455	85.31		648
250,000.01 - 275,000.00	80	$	20,895,090.00	4.70	$	261,169.69	7.457	84.50		650
275,000.01 - 300,000.00	55	$	15,828,980.00	3.56	$	287,786.27	7.336	84.79		655
300,000.01 - 333,700.00	55	$	17,396,590.00	3.91	$	316,286.82	7.309	85.06		649
333,700.01 - 350,000.00	28	$	9,580,690.00	2.15	$	342,157.46	7.622	86.33		637
350,000.01 - 600,000.00	208	$	92,307,090.00	20.75	$	443,763.21	7.098	82.31		672
600,000.01 - 1,000,000.00	26	$	17,605,000.00	3.96	$	677,089.44	7.228	80.79		674
Total	3,042	$	444,964,793.00	100.00	$	146,251.21	7.772	86.10		647

Principal Balances of Mortgage Loans as of Cutoff Date

Range ($)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBL V	GWAC	WA FICO
0.00 -25,000.00	153	$	2,736,271.77	0.62	$	17,884.13	11.608	99.74		631
25,000.01 - 50,000.00	422	$	15,870,716.03	3.57	$	37,608.33	10.119	96.27		638
50,000.01 - 75,000.00	376	$	23,265,787.24	5.23	$	61,877.09	9.152	91.73		640
75,000.01 - 100,000.00	416	$	36,229,914.29	8.14	$	87,091.14	8.537	90.46		630
100,000.01 - 125,000.00	349	$	39,567,466.56	8.89	$	113,373.83	8.143	87.58		638
125,000.01 - 150,000.00	268	$	36,750,979.18	8.26	$	137,130.52	7.876	87.05		629
150,000.01 - 175,000.00	216	$	35,258,975.11	7.93	$	163,236.00	7.662	87.49		636
175,000.01 - 200,000.00	159	$	29,794,870.70	6.70	$	187,389.12	7.426	83.52		632
200,000.01 - 225,000.00	119	$	25,274,105.30	5.68	$	212,387.44	7.430	85.27		636
225,000.01 - 250,000.00	112	$	26,542,005.39	5.97	$	236,982.19	7.455	85.31		648
250,000.01 - 275,000.00	80	$	20,893,575.23	4.70	$	261,169.69	7.457	84.50		650
275,000.01 - 300,000.00	55	$	15,828,245.09	3.56	$	287,786.27	7.336	84.79		655
300,000.01 - 333,700.00	55	$	17,395,775.06	3.91	$	316,286.82	7.309	85.06		649
333,700.01 - 350,000.00	28	$	9,580,408.85	2.15	$	342,157.46	7.622	86.33		637
350,000.01 - 600,000.00	208	$	92,302,747.70	20.75	$	443,763.21	7.098	82.31		672
600,000.01 - 1,000,000.00	26	$	17,604,325.40	3.96	$	677,089.44	7.228	80.79		674
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Current Mortgage Rates of Mortgage Loans

Mortgage Rates (%)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
05.000 - 5.499	7	$	2,096,990.00	0.47	$	299,570.00	5.358	75.31		668
05.500 - 5.999	41	$	11,835,066.71	2.66	$	288,660.16	5.767	77.87		679
06.000 - 6.499	140	$	37,102,439.68	8.34	$	265,017.43	6.285	80.11		661
06.500 - 6.999	418	$	97,024,027.46	21.81	$	232,114.90	6.777	82.43		660
07.000 - 7.499	382	$	70,553,430.98	15.86	$	184,694.85	7.185	84.74		651
07.500 - 7.999	381	$	65,095,966.91	14.63	$	170,855.56	7.754	87.52		655
08.000 - 8.499	344	$	47,590,247.47	10.70	$	138,343.74	8.216	86.24		645
08.500 - 8.999	327	$	43,336,488.83	9.74	$	132,527.49	8.711	87.80		622
09.000 - 9.499	268	$	25,998,083.20	5.84	$	97,007.77	9.241	92.26		616
09.500 - 9.999	186	$	17,589,482.22	3.95	$	94,567.11	9.771	94.17		608
10.000 - 10.499	200	$	11,557,812.40	2.60	$	57,789.06	10.216	97.41		618
10.500 - 10.999	73	$	5,341,301.85	1.20	$	73,168.52	10.678	97.94		631
11.000 - 11.499	99	$	3,163,119.03	0.71	$	31,950.70	11.201	98.18		620
11.500 - 11.999	48	$	2,207,599.68	0.50	$	45,991.66	11.796	98.21		645
12.000 - 12.499	20	$	846,975.64	0.19	$	42,348.78	12.304	99.79		650
12.500 - 12.999	21	$	1,068,181.15	0.24	$	50,865.77	12.827	97.59		649
13.000 - 13.499	26	$	725,170.05	0.16	$	27,891.16	13.237	100.00		635
13.500 - 13.999	17	$	479,465.45	0.11	$	28,203.85	13.720	100.00		628
14.000 - 14.499	33	$	976,067.56	0.22	$	29,577.80	14.222	100.00		614
14.500 - 14.999	9	$	263,984.03	0.06	$	29,331.56	14.707	100.00		608
15.000 - 15.499	2	$	44,268.60	0.01	$	22,134.30	15.028	100.00		609
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Original Term to Maturity of Mortgage Loans

Original Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
000 - 180	727	$	38,441,456.55	8.64	$	52,876.83	10.056	99.44		669
181 - 240	7	$	293,269.20	0.07	$	41,895.60	12.238	100.00		637
241 - 360	2,308	$	406,161,443.15	91.29	$	175,979.83	7.553	84.82		644
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Stated Remaining Term to Maturity of Mortgage Loans

Remaining Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
121 - 180	727	$	38,441,456.55	8.64	$	52,876.83	10.056	99.44		669
181 - 240	7	$	293,269.20	0.07	$	41,895.60	12.238	100.00		637
301 - 360	2,308	$	406,161,443.15	91.29	$	175,979.83	7.553	84.82		644
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Mortgage Insurance	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
Yes	3,042	$	444,896,168.90	10000	%	$	146,251.21	7.772	86.10		647
Total:	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Lien	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
First Lien	2,311	$	406,307,943.15	9133	%	$	175,814.77	7.554	84.82		644
Second Lien	731	$	38,588,225.75	867	%	$	52,788.27	10.075	99.51		669
Total	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Seasoning(mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
0	1	$	412,800.00	9	%	$	412,800.00	6.305	80.00		750
1	474	$	84,117,189.00	1891	%	$	177,462.42	7.652	86.13		646
2	866	$	148,390,131.53	3335	%	$	171,351.19	7.543	84.87		642
3	980	$	121,874,512.43	2739	%	$	124,361.75	7.940	86.99		644
4	705	$	87,391,787.29	1964	%	$	123,959.98	8.017	86.79		658
5	11	$	1,950,648.22	44	%	$	177,331.66	8.430	87.75		666
6	4	$	617,626.43	14	%	$	154,406.61	9.909	100.00		602
13	1	$	141,474.00	3	%	$	141,474.00	10.500	100.00		583
Total	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Combined Loan-to-Value Ratios of Mortgage Loans

Combined LTVs	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
30.01 - 35.00	1	$	32,000.00	0.01	$	32,000.00	8.340	32.99		591
35.01 - 40.00	2	$	143,000.00	0.03	$	71,500.00	8.154	39.29		616
40.01 - 45.00	3	$	455,979.73	0.10	$	151,993.24	6.730	42.82		646
45.01 - 50.00	3	$	475,930.07	0.11	$	158,643.36	6.297	46.68		690
50.01 - 55.00	6	$	812,974.31	0.18	$	135,495.72	6.823	52.56		624
55.01 - 60.00	11	$	2,185,180.64	0.49	$	198,652.79	6.695	58.60		604
60.01 - 65.00	11	$	2,124,956.15	0.48	$	193,177.83	8.163	63.21		579
65.01 - 70.00	43	$	7,395,025.38	1.66	$	171,977.33	7.313	68.96		582
70.01 - 75.00	80	$	14,327,968.34	3.22	$	179,099.60	7.412	74.00		605
75.01 - 80.00	1,111	$	222,551,528.82	50.02	$	200,316.41	7.244	79.91		660
80.01 - 85.00	130	$	23,444,418.38	5.27	$	180,341.68	7.641	84.58		600
85.01 - 90.00	230	$	33,421,533.17	7.51	$	145,311.01	7.926	89.77		625
90.01 - 95.00	155	$	26,199,117.02	5.89	$	169,026.56	7.986	94.82		629
95.01 - 100.00	1,256	$	111,326,556.89	25.02	$	88,635.79	8.866	99.96		651
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Owner Occupancy of Mortgage Loans

Owner Occupancy	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
Non-owner	102	$	12,028,194.73	2.70	$	117,923.48	8.015	85.62		664
Primary	2,866	$	422,050,205.08	94.86	$	147,261.06	7.763	86.21		645
Second Home	74	$	10,817,769.09	2.43	$	146,186.07	7.854	82.20		687
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Property Type of Mortgage Loans

Property Types	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
2 Units	59	$	8,272,634.59	1.86	$	140,214.15	7.928	85.95		663
3 Units	127	$	29,158,006.72	6.55	$	229,590.60	8.415	85.31		685
4 Units	57	$	14,865,805.88	3.34	$	260,803.61	7.935	84.40		701
Condominium	106	$	13,640,515.06	3.07	$	128,684.10	7.848	86.52		659
PUD	395	$	74,800,267.80	16.81	$	189,367.77	7.472	85.73		646
Single Family	2,298	$	304,158,938.85	68.37	$	132,358.11	7.769	86.33		639
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Loan Purpose of Mortgage Loans

Loan Purpose	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
Cash Out Refinance	644	$	107,034,526.95	24.06	$	166,202.68	7.534	83.47		617
Purchase	2,287	$	318,723,018.71	71.64	$	139,362.93	7.860	87.04		659
Rate/Term Refinance	111	$	19,138,623.24	4.30	$	172,420.03	7.646	85.07		609
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Document Type of Mortgage Loans

Document Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
Full Documentation	2,312	$	309,357,152.24	69.53	$	133,805.00	7.732	86.92		628
Stated Documentation	730	$	135,539,016.66	30.47	$	185,669.89	7.864	84.22		690
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Product Type of Mortgage Loans

Product Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
2/13 6 MO LIBOR	21	$	1,543,673.38	0.35	$	73,508.26	9.226	98.84		667
2/13 6 MO LIBOR BALLOON	402	$	26,452,110.26	5.95	$	65,801.27	9.465	99.44		676
2/28 6 MO LIBOR	1,143	$	144,072,150.09	32.38	$	126,047.38	8.029	86.83		628
2/28 6 MO LIBOR BALLOON	465	$	85,960,580.12	19.32	$	184,861.46	7.599	85.39		633
2/28 6 MO LIBOR IO: 5Yr IO	544	$	155,902,529.91	35.04	$	286,585.53	7.066	82.39		667
3/27 6 MO LIBOR	34	$	3,944,633.83	0.89	$	116,018.64	7.482	88.88		634
3/27 6 MO LIBOR BALLOON	6	$	861,289.94	0.19	$	143,548.32	6.934	80.79		673
3/27 6 MO LIBOR IO: 5Yr IO	13	$	3,703,900.00	0.83	$	284,915.38	6.866	84.75		633
5/25 6 MO LIBOR	3	$	402,299.73	0.09	$	134,099.91	6.905	83.91		624
Balloon 15/30	301	$	10,299,172.91	2.31	$	34,216.52	11.710	99.78		651
Balloon 30/40	22	$	3,151,213.95	0.71	$	143,237.00	7.892	89.65		652
FIXED RATE	88	$	8,602,614.78	1.93	$	97,756.99	8.427	86.92		634
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

** For ARM loans please break out 2/28, 3/27, 5/25 by percentage

** For IO loans please include length of ammortization term and fixed rate term ( 2yr, 3yr, 5yr, 10yr)

Geographical Distribution of Mortgages Loans

State	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
CA	450	$	118,266,552.72	26.58	$	262,814.56	7.165	82.59		673
MA	67	$	15,411,428.82	3.46	$	230,021.33	8.497	84.95		679
NY	4	$	711,850.00	0.16	$	177,962.50	7.200	92.82		675
Other	2,521	$	310,506,337.36	69.79	$	123,167.92	7.969	87.47		635
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Prepay Penalty for Mortgage Loans

Prepay Penalty	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
Has Prepay Penalty	2,775	$	397,422,129.27	89.33	$	143,215.18	7.717	86.08		645
None	267	$	47,474,039.63	10.67	$	177,805.39	8.236	86.27		661
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Prepay Term for Mortgage Loans

Prepay Term	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
0	267	$	47,474,039.63	10.67	$	177,805.39	8.236	86.27		661
12	138	$	31,876,153.08	7.16	$	230,986.62	7.602	83.81		662
24	2,468	$	344,613,266.59	77.46	$	139,632.60	7.721	86.20		644
36	169	$	20,932,709.60	4.71	$	123,862.19	7.823	87.46		637
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Fico Scores of Mortgage Loans

Fico Scores	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLT V	GWAC	WA FICO
500 - 519	8	$	917,350.00	0.21	$	114,668.75	8.939	72.37		508
520 - 539	63	$	9,040,651.28	2.03	$	143,502.40	8.760	78.07		531
540 - 559	78	$	10,456,492.01	2.35	$	134,057.59	8.735	80.42		551
560 - 579	147	$	23,147,782.49	5.20	$	157,467.91	8.434	87.23		573
580 - 599	207	$	30,940,946.02	6.95	$	149,473.17	8.493	89.49		589
600 - 619	646	$	73,087,243.49	16.43	$	113,138.15	7.877	85.57		608
620 - 639	554	$	69,460,075.77	15.61	$	125,379.20	7.734	85.73		630
640 - 659	444	$	66,075,157.59	14.85	$	148,817.92	7.560	87.91		650
660 - 679	251	$	39,836,649.83	8.95	$	158,711.75	7.701	87.35		669
680 - 699	271	$	47,656,361.57	10.71	$	175,853.73	7.447	85.68		688
700 - 719	137	$	23,966,649.90	5.39	$	174,939.05	7.474	85.34		707
720 - 739	99	$	21,436,305.33	4.82	$	216,528.34	7.079	85.46		728
740 - 759	69	$	14,087,661.55	3.17	$	204,169.01	7.402	85.18		749
760 - 779	43	$	10,318,153.85	2.32	$	239,957.07	7.675	85.34		768
780 - 799	16	$	3,080,032.74	0.69	$	192,502.05	7.300	81.57		790
800 >=	3	$	850,948.98	0.19	$	283,649.66	6.248	83.36		804
Not Available	6	$	537,706.50	0.12	$	89,617.75	9.113	78.66		0
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

We need these matrices in addition to strats

Aggregate Loans (First Lien Only)

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		% IO		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
500 - 519	0.21	72.37	80.00	100.00	%	100.00	%	0.00	%	8.939	7.596	0.00	%
520 - 539	2.03	78.07	85.00	100.00	%	98.82	%	21.82	%	8.760	7.431	6.54	%
540 - 559	2.35	80.42	90.00	100.00	%	96.79	%	17.28	%	8.735	7.465	19.19	%
560 - 579	5.20	87.23	100.00	97.81	%	97.32	%	20.89	%	8.434	7.077	7.54	%
580 - 599	6.95	89.49	100.00	99.11	%	98.72	%	18.78	%	8.493	7.122	4.28	%
600 - 619	15.13	84.34	100.00	98.94	%	99.35	%	30.64	%	7.578	6.404	53.22	%
620 - 639	13.99	84.17	100.00	84.42	%	95.63	%	31.17	%	7.363	6.144	58.56	%
640 - 659	13.50	86.78	100.00	67.43	%	92.39	%	38.63	%	7.296	6.040	52.93	%
660 - 679	8.04	86.00	100.00	50.62	%	87.29	%	40.76	%	7.410	6.107	54.38	%
680 - 699	9.33	83.64	100.00	35.45	%	95.58	%	59.63	%	7.159	5.990	70.65	%
700 - 719	4.66	83.09	100.00	30.26	%	89.38	%	60.64	%	7.166	6.007	72.39	%
720 - 739	4.19	83.29	100.00	35.15	%	95.52	%	68.67	%	6.887	5.729	79.73	%
740 - 759	2.75	82.99	100.00	33.71	%	93.10	%	71.29	%	7.177	6.062	82.53	%
760 - 779	2.10	83.84	100.00	32.20	%	81.40	%	63.17	%	7.525	6.500	76.79	%
780 - 799	0.60	78.83	99.99	38.88	%	89.51	%	68.46	%	7.107	6.107	91.15	%
800 >=	0.16	80.00	80.00	100.00	%	80.80	%	80.80	%	6.045	5.045	100.00	%
Not Available	0.12	77.98	80.00	100.00	%	100.00	%	37.42	%	9.049	8.049	11.05	%
Total	91.33	84.82	100.00	70.99	%	94.68	%	39.28	%	7.554	6.326	51.41	%

Aggregate Loans (Second Lien Only)

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		% IO		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
600 - 619	1.29	99.90	100.00	100.00	%	100.00	%	0.00	%	11.367	4.683	0.00	%
620 - 639	1.62	99.12	100.00	70.56	%	97.83	%	0.00	%	10.933	5.989	0.00	%
640 - 659	1.36	99.19	100.00	59.60	%	98.68	%	0.00	%	10.184	6.212	0.00	%
660 - 679	0.91	99.27	100.00	42.88	%	88.91	%	0.00	%	10.265	5.620	0.00	%
680 - 699	1.38	99.54	100.00	35.09	%	96.79	%	0.00	%	9.393	6.610	0.00	%
700 - 719	0.72	99.85	100.00	25.88	%	100.00	%	0.00	%	9.457	7.341	0.00	%
720 - 739	0.63	100.00	100.00	27.85	%	97.67	%	0.00	%	8.364	6.831	0.00	%
740 - 759	0.41	99.74	100.00	29.51	%	89.97	%	0.00	%	8.892	6.034	0.00	%
760 - 779	0.22	99.58	100.00	16.03	%	88.95	%	0.00	%	9.095	5.209	0.00	%
780 - 799	0.09	100.00	100.00	29.00	%	100.00	%	0.00	%	8.602	5.977	0.00	%
800 >=	0.03	100.00	100.00	100.00	%	100.00	%	0.00	%	7.250	6.250	0.00	%
Not Available	0.00	100.00	100.00	100.00	%	100.00	%	0.00	%	11.125	0.000	0.00	%
Total	8.67	99.51	100.00	54.22	%	96.78	%	0.00	%	10.075	6.043	0.00	%

Second Lien Loans
FRM %	72.55
ARM %	27.45

IO Loans

FICO	% of total deal	Avg LTV	Max LTV	% Full Doc		% Owner Occ		WAC	MARGIN	% Second Lien (Simultaneous or Silent)
520 - 539	0.44	81.96	85.00	100.00	%	100.00	%	8.959	7.899	0.00
540 - 559	0.41	78.14	90.00	100.00	%	100.00	%	8.131	7.131	0.00
560 - 579	1.09	80.35	100.00	100.00	%	100.00	%	7.503	6.481	0.03
580 - 599	1.31	83.43	100.00	100.00	%	100.00	%	7.872	6.842	0.00
600 - 619	4.64	82.03	100.00	100.00	%	99.45	%	7.033	6.033	0.57
620 - 639	4.36	82.37	100.00	100.00	%	100.00	%	7.009	6.001	0.63
640 - 659	5.21	84.76	100.00	61.79	%	97.07	%	7.038	6.038	0.67
660 - 679	3.28	81.63	100.00	43.51	%	93.52	%	6.975	5.975	0.73
680 - 699	5.57	82.80	100.00	34.56	%	99.46	%	6.875	5.875	0.73
700 - 719	2.83	81.85	100.00	28.83	%	93.69	%	6.979	5.979	0.80
720 - 739	2.88	81.18	100.00	27.81	%	100.00	%	6.747	5.747	0.94
740 - 759	1.96	82.22	100.00	29.25	%	100.00	%	7.027	6.027	0.89
760 - 779	1.33	84.22	100.00	43.13	%	81.82	%	7.344	6.344	0.73
780 - 799	0.41	77.22	80.00	45.53	%	92.59	%	6.970	5.970	0.93
800 >=	0.13	80.00	80.00	100.00	%	100.00	%	5.805	4.805	1.00
Not Available	0.04	75.00	75.00	100.00	%	100.00	%	7.880	6.880	0.00
Total	35.87	82.44	100.00	61.13	%	97.57	%	7.062	6.058	0.66

If the deal has deep MI - we want the following:

For Non-MI Loans-only

By LTV Bucket	% of total deal	Avg FICO	%<550 FICO		%full doc		%non owner
<= 50	0.25	659	0.00	%	93.87	%	34.50	%
50.01 - 55.00	0.18	624	0.00	%	84.62	%	0.00	%
55.01 - 60.00	0.49	604	6.04	%	90.40	%	1.86	%
60.01 - 65.00	0.48	579	33.94	%	100.00	%	2.35	%
65.01 - 70.00	1.66	582	25.16	%	89.46	%	12.77	%
70.01 - 75.00	3.22	597	15.74	%	86.25	%	0.92	%
75.01 - 80.00	50.02	659	1.93	%	55.76	%	4.88	%
80.01 - 85.00	5.27	600	19.25	%	90.44	%	1.28	%
85.01 - 90.00	7.51	625	0.00	%	92.11	%	24.00	%
90.01 - 95.00	5.89	629	0.00	%	92.02	%	3.41	%
95.01 - 100.00	25.02	651	0.01	%	75.78	%	1.09	%

We needs strats broken out in this format for Total ARMs, Total Fixed, Total IO Loans seperately We also need this for the total pool combined

Original Principal Balances of Mortgage Loans

Range ($)	Number of Loans	Aggregate Original Principal Balance		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0.00 - 25,000.00	153	$	2,737,290.00	0.62	$	17,884.13	11.608	99.74		631
25,000.01 - 50,000.00	422	$	15,877,360.00	3.57	$	37,608.33	10.119	96.27		638
50,000.01 - 75,000.00	376	$	23,273,634.00	5.23	$	61,877.09	9.152	91.73		640
75,000.01 - 100,000.00	416	$	36,240,770.00	8.14	$	87,091.14	8.537	90.46		630
100,000.01 - 125,000.00	349	$	39,578,730.00	8.89	$	113,373.83	8.143	87.58		638
125,000.01 - 150,000.00	268	$	36,757,852.00	8.26	$	137,130.52	7.876	87.05		629
150,000.01 - 175,000.00	216	$	35,264,925.00	7.93	$	163,236.00	7.662	87.49		636
175,000.01 - 200,000.00	159	$	29,798,870.00	6.70	$	187,389.12	7.426	83.52		632
200,000.01 - 225,000.00	119	$	25,276,875.00	5.68	$	212,387.44	7.430	85.27		636
225,000.01 - 250,000.00	112	$	26,545,047.00	5.97	$	236,982.19	7.455	85.31		648
250,000.01 - 275,000.00	80	$	20,895,090.00	4.70	$	261,169.69	7.457	84.50		650
275,000.01 - 300,000.00	55	$	15,828,980.00	3.56	$	287,786.27	7.336	84.79		655
300,000.01 - 333,700.00	55	$	17,396,590.00	3.91	$	316,286.82	7.309	85.06		649
333,700.01 - 350,000.00	28	$	9,580,690.00	2.15	$	342,157.46	7.622	86.33		637
350,000.01 - 600,000.00	208	$	92,307,090.00	20.75	$	443,763.21	7.098	82.31		672
600,000.01 - 1,000,000.00	26	$	17,605,000.00	3.96	$	677,089.44	7.228	80.79		674
Total	3,042	$	444,964,793.00	100.00	$	146,251.21	7.772	86.10		647

Principal Balances of Mortgage Loans as of Cutoff Date

Range ($)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0.00 - 25,000.00	153	$	2,736,271.77	0.62	$	17,884.13	11.608	99.74		631
25,000.01 - 50,000.00	422	$	15,870,716.03	3.57	$	37,608.33	10.119	96.27		638
50,000.01 - 75,000.00	376	$	23,265,787.24	5.23	$	61,877.09	9.152	91.73		640
75,000.01 - 100,000.00	416	$	36,229,914.29	8.14	$	87,091.14	8.537	90.46		630
100,000.01 - 125,000.00	349	$	39,567,466.56	8.89	$	113,373.83	8.143	87.58		638
125,000.01 - 150,000.00	268	$	36,750,979.18	8.26	$	137,130.52	7.876	87.05		629
150,000.01 - 175,000.00	216	$	35,258,975.11	7.93	$	163,236.00	7.662	87.49		636
175,000.01 - 200,000.00	159	$	29,794,870.70	6.70	$	187,389.12	7.426	83.52		632
200,000.01 - 225,000.00	119	$	25,274,105.30	5.68	$	212,387.44	7.430	85.27		636
225,000.01 - 250,000.00	112	$	26,542,005.39	5.97	$	236,982.19	7.455	85.31		648
250,000.01 - 275,000.00	80	$	20,893,575.23	4.70	$	261,169.69	7.457	84.50		650
275,000.01 - 300,000.00	55	$	15,828,245.09	3.56	$	287,786.27	7.336	84.79		655
300,000.01 - 333,700.00	55	$	17,395,775.06	3.91	$	316,286.82	7.309	85.06		649
333,700.01 - 350,000.00	28	$	9,580,408.85	2.15	$	342,157.46	7.622	86.33		637
350,000.01 - 600,000.00	208	$	92,302,747.70	20.75	$	443,763.21	7.098	82.31		672
600,000.01 - 1,000,000.00	26	$	17,604,325.40	3.96	$	677,089.44	7.228	80.79		674
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Current Mortgage Rates of Mortgage Loans

Mortgage Rates (%)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
05.000 - 5.499	7	$	2,096,990.00	0.47	$	299,570.00	5.358	75.31		668
05.500 - 5.999	41	$	11,835,066.71	2.66	$	288,660.16	5.767	77.87		679
06.000 - 6.499	140	$	37,102,439.68	8.34	$	265,017.43	6.285	80.11		661
06.500 - 6.999	418	$	97,024,027.46	21.81	$	232,114.90	6.777	82.43		660
07.000 - 7.499	382	$	70,553,430.98	15.86	$	184,694.85	7.185	84.74		651
07.500 - 7.999	381	$	65,095,966.91	14.63	$	170,855.56	7.754	87.52		655
08.000 - 8.499	344	$	47,590,247.47	10.70	$	138,343.74	8.216	86.24		645
08.500 - 8.999	327	$	43,336,488.83	9.74	$	132,527.49	8.711	87.80		622
09.000 - 9.499	268	$	25,998,083.20	5.84	$	97,007.77	9.241	92.26		616
09.500 - 9.999	186	$	17,589,482.22	3.95	$	94,567.11	9.771	94.17		608
10.000 - 10.499	200	$	11,557,812.40	2.60	$	57,789.06	10.216	97.41		618
10.500 - 10.999	73	$	5,341,301.85	1.20	$	73,168.52	10.678	97.94		631
11.000 - 11.499	99	$	3,163,119.03	0.71	$	31,950.70	11.201	98.18		620
11.500 - 11.999	48	$	2,207,599.68	0.50	$	45,991.66	11.796	98.21		645
12.000 - 12.499	20	$	846,975.64	0.19	$	42,348.78	12.304	99.79		650
12.500 - 12.999	21	$	1,068,181.15	0.24	$	50,865.77	12.827	97.59		649
13.000 - 13.499	26	$	725,170.05	0.16	$	27,891.16	13.237	100.00		635
13.500 - 13.999	17	$	479,465.45	0.11	$	28,203.85	13.720	100.00		628
14.000 - 14.499	33	$	976,067.56	0.22	$	29,577.80	14.222	100.00		614
14.500 - 14.999	9	$	263,984.03	0.06	$	29,331.56	14.707	100.00		608
15.000 - 15.499	2	$	44,268.60	0.01	$	22,134.30	15.028	100.00		609
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Original Term to Maturity of Mortgage Loans

Original Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
000 - 180	727	$	38,441,456.55	8.64	$	52,876.83	10.056	99.44		669
181 - 240	7	$	293,269.20	0.07	$	41,895.60	12.238	100.00		637
241 - 360	2,308	$	406,161,443.15	91.29	$	175,979.83	7.553	84.82		644
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Stated Remaining Term to Maturity of Mortgage Loans

Remaining Term (mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
121 - 180	727	$	38,441,456.55	8.64	$	52,876.83	10.056	99.44		669
181 - 240	7	$	293,269.20	0.07	$	41,895.60	12.238	100.00		637
301 - 360	2,308	$	406,161,443.15	91.29	$	175,979.83	7.553	84.82		644
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Mortgage Insurance	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Yes	3,042	$	444,896,168.90	10000	%	$	146,251.21	7.772	86.10		647
Total:	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Lien	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
First Lien	2,311	$	406,307,943.15	9133	%	$	175,814.77	7.554	84.82		644
Second Lien	731	$	38,588,225.75	867	%	$	52,788.27	10.075	99.51		669
Total	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Seasoning(mos)	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date		AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0	1	$	412,800.00	9	%	$	412,800.00	6.305	80.00		750
1	474	$	84,117,189.00	1891	%	$	177,462.42	7.652	86.13		646
2	866	$	148,390,131.53	3335	%	$	171,351.19	7.543	84.87		642
3	980	$	121,874,512.43	2739	%	$	124,361.75	7.940	86.99		644
4	705	$	87,391,787.29	1964	%	$	123,959.98	8.017	86.79		658
5	11	$	1,950,648.22	44	%	$	177,331.66	8.430	87.75		666
6	4	$	617,626.43	14	%	$	154,406.61	9.909	100.00		602
13	1	$	141,474.00	3	%	$	141,474.00	10.500	100.00		583
Total	3,042	$	444,896,168.90	100.00		$	146,251.21	7.772	86.10		647

Combined Loan-to-Value Ratios of Mortgage Loans

Combined LTVs	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
30.01 - 35.00	1	$	32,000.00	0.01	$	32,000.00	8.340	32.99		591
35.01 - 40.00	2	$	143,000.00	0.03	$	71,500.00	8.154	39.29		616
40.01 - 45.00	3	$	455,979.73	0.10	$	151,993.24	6.730	42.82		646
45.01 - 50.00	3	$	475,930.07	0.11	$	158,643.36	6.297	46.68		690
50.01 - 55.00	6	$	812,974.31	0.18	$	135,495.72	6.823	52.56		624
55.01 - 60.00	11	$	2,185,180.64	0.49	$	198,652.79	6.695	58.60		604
60.01 - 65.00	11	$	2,124,956.15	0.48	$	193,177.83	8.163	63.21		579
65.01 - 70.00	43	$	7,395,025.38	1.66	$	171,977.33	7.313	68.96		582
70.01 - 75.00	80	$	14,327,968.34	3.22	$	179,099.60	7.412	74.00		605
75.01 - 80.00	1,111	$	222,551,528.82	50.02	$	200,316.41	7.244	79.91		660
80.01 - 85.00	130	$	23,444,418.38	5.27	$	180,341.68	7.641	84.58		600
85.01 - 90.00	230	$	33,421,533.17	7.51	$	145,311.01	7.926	89.77		625
90.01 - 95.00	155	$	26,199,117.02	5.89	$	169,026.56	7.986	94.82		629
95.01 - 100.00	1,256	$	111,326,556.89	25.02	$	88,635.79	8.866	99.96		651
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Owner Occupancy of Mortgage Loans

Owner Occupancy	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Non-owner	102	$	12,028,194.73	2.70	$	117,923.48	8.015	85.62		664
Primary	2,866	$	422,050,205.08	94.86	$	147,261.06	7.763	86.21		645
Second Home	74	$	10,817,769.09	2.43	$	146,186.07	7.854	82.20		687
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Property Type of Mortgage Loans

Property Types	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
2 Units	59	$	8,272,634.59	1.86	$	140,214.15	7.928	85.95		663
3 Units	127	$	29,158,006.72	6.55	$	229,590.60	8.415	85.31		685
4 Units	57	$	14,865,805.88	3.34	$	260,803.61	7.935	84.40		701
Condominium	106	$	13,640,515.06	3.07	$	128,684.10	7.848	86.52		659
PUD	395	$	74,800,267.80	16.81	$	189,367.77	7.472	85.73		646
Single Family	2,298	$	304,158,938.85	68.37	$	132,358.11	7.769	86.33		639
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Loan Purpose of Mortgage Loans

Loan Purpose	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Cash Out Refinance	644	$	107,034,526.95	24.06	$	166,202.68	7.534	83.47		617
Purchase	2,287	$	318,723,018.71	71.64	$	139,362.93	7.860	87.04		659
Rate/Term Refinance	111	$	19,138,623.24	4.30	$	172,420.03	7.646	85.07		609
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Document Type of Mortgage Loans

Document Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Full Documentation	2,312	$	309,357,152.24	69.53	$	133,805.00	7.732	86.92		628
Stated Documentation	730	$	135,539,016.66	30.47	$	185,669.89	7.864	84.22		690
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Product Type of Mortgage Loans

Product Type	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
2/13 6 MO LIBOR	21	$	1,543,673.38	0.35	$	73,508.26	9.226	98.84		667
2/13 6 MO LIBOR BALLOON	402	$	26,452,110.26	5.95	$	65,801.27	9.465	99.44		676
2/28 6 MO LIBOR	1,143	$	144,072,150.09	32.38	$	126,047.38	8.029	86.83		628
2/28 6 MO LIBOR BALLOON	465	$	85,960,580.12	19.32	$	184,861.46	7.599	85.39		633
2/28 6 MO LIBOR IO: 5Yr IO	544	$	155,902,529.91	35.04	$	286,585.53	7.066	82.39		667
3/27 6 MO LIBOR	34	$	3,944,633.83	0.89	$	116,018.64	7.482	88.88		634
3/27 6 MO LIBOR BALLOON	6	$	861,289.94	0.19	$	143,548.32	6.934	80.79		673
3/27 6 MO LIBOR IO: 5Yr IO	13	$	3,703,900.00	0.83	$	284,915.38	6.866	84.75		633
5/25 6 MO LIBOR	3	$	402,299.73	0.09	$	134,099.91	6.905	83.91		624
Balloon 15/30	301	$	10,299,172.91	2.31	$	34,216.52	11.710	99.78		651
Balloon 30/40	22	$	3,151,213.95	0.71	$	143,237.00	7.892	89.65		652
FIXED RATE	88	$	8,602,614.78	1.93	$	97,756.99	8.427	86.92		634
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

** For ARM loans please break out 2/28, 3/27, 5/25 by percentage

** For IO loans please include length of ammortization term and fixed rate term ( 2yr, 3yr, 5yr, 10yr)

Geographical Distribution of Mortgages Loans

State	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
CA	450	$	118,266,552.72	26.58	$	262,814.56	7.165	82.59		673
MA	67	$	15,411,428.82	3.46	$	230,021.33	8.497	84.95		679
NY	4	$	711,850.00	0.16	$	177,962.50	7.200	92.82		675
Other	2,521	$	310,506,337.36	69.79	$	123,167.92	7.969	87.47		635
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Prepay Penalty for Mortgage Loans

Prepay Penalty	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
Has Prepay Penalty	2,775	$	397,422,129.27	89.33	$	143,215.18	7.717	86.08		645
None	267	$	47,474,039.63	10.67	$	177,805.39	8.236	86.27		661
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Prepay Term for Mortgage Loans

Prepay Term	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
0	267	$	47,474,039.63	10.67	$	177,805.39	8.236	86.27		661
12	138	$	31,876,153.08	7.16	$	230,986.62	7.602	83.81		662
24	2,468	$	344,613,266.59	77.46	$	139,632.60	7.721	86.20		644
36	169	$	20,932,709.60	4.71	$	123,862.19	7.823	87.46		637
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Fico Scores of Mortgage Loans

Fico Scores	Number of Loans	Aggregate Principal Balance as of Cut-off Date		% of Aggregate Principal Balance as of Cut-off Date	AVG CURRENT BALANCE		WA GROSS CPN	WA COMBLTV	GWAC	WA FICO
500 - 519	8	$	917,350.00	0.21	$	114,668.75	8.939	72.37		508
520 - 539	63	$	9,040,651.28	2.03	$	143,502.40	8.760	78.07		531
540 - 559	78	$	10,456,492.01	2.35	$	134,057.59	8.735	80.42		551
560 - 579	147	$	23,147,782.49	5.20	$	157,467.91	8.434	87.23		573
580 - 599	207	$	30,940,946.02	6.95	$	149,473.17	8.493	89.49		589
600 - 619	646	$	73,087,243.49	16.43	$	113,138.15	7.877	85.57		608
620 - 639	554	$	69,460,075.77	15.61	$	125,379.20	7.734	85.73		630
640 - 659	444	$	66,075,157.59	14.85	$	148,817.92	7.560	87.91		650
660 - 679	251	$	39,836,649.83	8.95	$	158,711.75	7.701	87.35		669
680 - 699	271	$	47,656,361.57	10.71	$	175,853.73	7.447	85.68		688
700 - 719	137	$	23,966,649.90	5.39	$	174,939.05	7.474	85.34		707
720 - 739	99	$	21,436,305.33	4.82	$	216,528.34	7.079	85.46		728
740 - 759	69	$	14,087,661.55	3.17	$	204,169.01	7.402	85.18		749
760 - 779	43	$	10,318,153.85	2.32	$	239,957.07	7.675	85.34		768
780 - 799	16	$	3,080,032.74	0.69	$	192,502.05	7.300	81.57		790
800 >=	3	$	850,948.98	0.19	$	283,649.66	6.248	83.36		804
Not Available	6	$	537,706.50	0.12	$	89,617.75	9.113	78.66		0
Total	3,042	$	444,896,168.90	100.00	$	146,251.21	7.772	86.10		647

Collateral Analysis

FICO Low	FICO High	LTV		Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only
500	524	> 65	%	30,389	0.01	14.000	0.00	522	38.60	100.00	100.00	0.00	100.00	100.00	0.00	0.00	0.00
525	549	> 65	%	87,654	2.77	10.138	0.00	537	39.41	78.84	86.01	10.94	96.11	100.00	0.00	0.00	10.15
550	574	> 65	%	91,562	4.67	10.032	0.00	561	37.94	84.91	83.87	11.94	94.21	100.00	0.00	0.00	20.24
575	599	> 70	%	124,427	13.06	9.584	0.00	587	42.51	93.34	77.23	18.77	98.51	99.61	0.00	0.39	23.51
600	624	> 70	%	83,427	11.39	8.907	0.00	611	42.52	87.69	75.84	18.97	99.70	99.61	0.00	0.39	29.13
625	649	> 70	%	125,833	13.60	8.048	0.00	635	43.56	87.08	68.89	16.21	98.34	82.96	0.00	17.04	34.70
650	674	> 80	%	145,199	10.96	8.034	0.00	660	44.19	96.69	69.17	20.63	99.60	68.17	0.00	31.83	48.94
675	699	> 80	%	167,885	7.14	7.634	0.00	687	43.32	97.57	65.16	24.39	98.48	71.39	0.00	28.61	61.79
700	724	> 80	%	138,148	2.79	7.650	0.00	711	46.23	98.32	75.54	19.13	99.19	70.81	0.00	29.19	48.23
725	749	> 85	%	138,856	1.77	7.635	0.00	737	44.04	98.89	48.07	40.62	100.00	77.18	0.00	22.82	47.55
750	774	> 85	%	148,593	0.68	6.942	0.00	761	41.45	94.94	60.51	29.36	100.00	93.17	0.00	6.83	74.66
775	799	> 85	%	292,980	0.21	6.568	0.00	794	51.34	95.17	0.00	100.00	100.00	85.33	0.00	14.67	85.33
800	max	> 85	%	259,692	30.93	6.433	0.00	684	43.08	77.72	60.59	19.36	98.75	74.54	0.00	25.46	69.02

LTV Low		LTV High		DTI		Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only
0	%	64	%	> 50	%	130,804	77.89	8.200	0.00	643	40.07	86.93	69.40	18.44	98.35	78.67	0.00	21.33	41.77
65	%	69	%	> 50	%	140,716	0.10	6.827	0.00	612	50.10	67.04	100.00	0.00	100.00	100.00	0.00	0.00	74.62
70	%	74	%	> 50	%	551,120	0.59	5.601	0.00	666	52.33	72.21	100.00	0.00	100.00	100.00	0.00	0.00	61.09
75	%	79	%	> 50	%	343,601	1.83	5.828	0.00	681	53.74	78.32	76.24	20.17	100.00	100.00	0.00	0.00	82.25
80	%	84	%	> 50	%	241,803	8.40	6.173	0.00	661	52.99	80.00	65.53	19.40	99.34	98.47	0.00	1.53	75.08
85	%	89	%	> 50	%	216,888	1.15	7.400	0.00	614	51.99	87.66	73.27	24.33	95.64	100.00	0.00	0.00	64.97
90	%	94	%	> 50	%	242,228	1.97	7.119	0.00	653	53.30	91.12	53.26	38.12	100.00	94.56	0.00	5.44	46.54
95	%	99	%	> 50	%	269,395	2.29	7.474	0.00	653	52.73	96.13	65.89	13.18	100.00	100.00	0.00	0.00	60.61
100	%	max		> 50	%	118,031	5.77	8.479	0.00	662	52.83	100.00	64.35	28.31	100.00	95.36	0.00	4.64	43.32

DTI Low		DTI High		FICO	Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only
20	%	24	%	< 525	156,499	62.08	7.512	0.00	671	40.11	86.75	65.80	19.63	98.94	73.55	0.00	26.45	54.01
25	%	29	%	< 550	93,021	0.33	9.394	0.00	540	27.13	74.35	70.24	29.76	100.00	100.00	0.00	0.00	0.00
30	%	34	%	< 575	82,605	0.88	10.045	0.00	546	32.56	79.66	64.60	31.18	94.00	100.00	0.00	0.00	14.89
35	%	39	%	< 600	97,638	2.80	9.861	0.00	574	37.44	88.86	80.63	13.55	95.97	100.00	0.00	0.00	16.44
40	%	44	%	< 625	101,766	6.60	9.340	0.00	587	42.55	88.14	79.78	14.22	98.76	99.50	0.00	0.50	16.50
45	%	49	%	< 650	107,532	12.65	9.264	0.00	598	47.75	88.22	76.81	15.36	96.60	95.80	0.00	4.20	28.26
50	%	54	%	< 675	169,004	14.20	7.436	0.00	632	52.74	88.03	66.86	24.73	99.80	99.06	0.00	0.94	53.20
55	%	max		< 700	216,161	0.46	7.563	0.00	642	55.02	80.19	83.04	0.00	93.97	100.00	0.00	0.00	0.00

LIMITED AND STATED DOC

FICO Low	FICO High	Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only	% CA	% NY	% FL
500	524	0	0.00	0.000	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
525	549	0	0.00	0.000	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
550	574	0	0.00	0.000	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
575	599	36,203	0.08	9.756	0.00	587	33.58	71.05	100.00	0.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00	0.00
600	624	91,957	0.07	9.744	0.00	614	29.76	73.88	100.00	0.00	100.00	0.00	0.00	100.00	0.00	0.00	0.00	0.00
625	649	101,725	2.38	10.069	0.00	633	40.29	83.83	57.67	5.47	100.00	0.00	0.00	100.00	6.57	1.28	0.00	7.82
650	674	152,608	6.44	8.983	0.00	660	41.39	89.20	51.09	20.80	100.00	0.00	0.00	100.00	38.47	19.54	0.00	4.74
675	699	159,833	4.25	8.451	0.00	686	41.90	88.86	51.96	18.94	100.00	0.00	0.00	100.00	26.96	20.54	0.00	14.23
700	724	163,557	2.32	7.988	0.00	710	42.82	86.34	53.71	13.76	100.00	0.00	0.00	100.00	41.07	25.32	0.00	6.09
725	749	237,634	1.35	7.700	0.00	736	41.76	85.07	48.87	22.85	100.00	0.00	0.00	100.00	60.42	50.08	0.00	0.00
750	774	99,485	0.14	8.781	0.00	760	33.97	86.63	71.00	26.50	100.00	0.00	0.00	100.00	30.65	30.65	0.00	0.00
775	799	141,980	0.10	6.737	0.00	790	42.62	85.94	0.00	100.00	100.00	0.00	0.00	100.00	69.73	69.73	0.00	0.00
800	max

IO LOANS

FICO Low	FICO High	Wtd Avg Current Balance	Percent of Current Balance	Wtd Avg GWAC	% MI	Wtd Avg FICO	Wtd Avg DTI	Wtd Avg LTV	% SFD	% PUD	% Owner Occ	% Full Doc	% Ltd Doc	% Stated Doc	% Int Only	% CA	% NY	% FL
500	524	0	0.00	0.000	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
525	549	198,000	0.28	9.827	0.00	534	49.21	78.83	100.00	0.00	100.00	100.00	0.00	0.00	100.00	56.566	0.00	0.00
550	574	205,303	0.95	9.752	0.00	559	37.83	84.40	68.15	31.85	100.00	100.00	0.00	0.00	100.00	10.889	0.00	0.00
575	599	257,014	3.19	8.294	0.00	587	44.29	89.13	76.74	20.74	98.94	100.00	0.00	0.00	100.00	36.647	0.00	6.08
600	624	281,360	3.39	7.187	0.00	613	42.54	83.17	76.20	18.19	100.00	100.00	0.00	0.00	100.00	59.943	0.00	7.73
625	649	291,175	5.26	6.567	0.00	637	45.01	82.64	76.97	16.44	95.46	97.03	0.00	2.97	100.00	60.028	0.00	0.00
650	674	312,085	13.94	6.562	0.00	660	44.18	85.27	64.16	27.54	98.98	82.23	0.00	17.77	100.00	69.224	0.00	2.46
675	699	292,571	8.92	6.488	0.00	688	45.24	87.90	62.82	22.93	98.79	87.15	0.00	12.85	100.00	66.194	0.00	6.29
700	724	261,468	5.00	6.326	0.00	711	45.20	84.19	66.42	13.15	100.00	80.97	0.00	19.03	100.00	73.424	0.00	1.17
725	749	290,230	3.81	6.413	0.00	735	46.57	84.07	57.58	21.67	100.00	78.61	0.00	21.39	100.00	78.691	0.00	4.22
750	774	261,514	1.21	6.268	0.00	764	38.58	83.62	64.11	28.94	100.00	96.41	0.00	3.59	100.00	64.108	0.00	0.00
775	799	369,473	0.39	5.980	0.00	792	46.05	86.44	0.00	100.00	100.00	82.14	0.00	17.86	100.00	62.973	0.00	0.00
800	max	0	0.00	0.000	0.00	0	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

MMLT 2005-3

FIXED FICO

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
500-524	1	30,100.00	0.14	%	10.630	177	70.00	500
525-549	2	327,500.00	1.49	%	8.402	358	71.34	534
550-574	4	388,181.78	1.76	%	10.370	358	79.89	561
575-599	19	1,598,222.69	7.25	%	9.035	357	84.11	585
600-624	135	4,928,092.88	22.35	%	10.938	240	94.12	610
625-649	112	5,101,796.62	23.13	%	10.342	258	94.60	635
650-674	65	4,400,590.87	19.95	%	9.361	279	94.82	660
675-699	40	2,885,260.04	13.08	%	9.516	271	95.96	685
700+	32	2,376,656.76	10.78	%	8.804	260	94.56	732
None	1	16,600.00	0.08	%	11.125	177	100.00	0
Total	411	22,053,001.64	100.00	%	9.884	270	93.31	645

MMC 2005-2

Combined Original LTV(incl ss)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV(incl ss)	Weighted Average FICO
0.01- 49.99	14	1,371,325.12	0.36	%	7.230	353	45.60	606
50.00- 54.99	5	679,142.50	0.18	%	6.968	358	53.01	586
55.00- 59.99	5	595,861.34	0.16	%	7.416	359	57.28	620
60.00- 64.99	14	1,938,734.17	0.51	%	6.818	359	62.19	611
65.00- 69.99	16	3,017,673.36	0.79	%	6.959	356	67.01	643
70.00- 74.99	33	5,662,479.83	1.48	%	7.335	359	72.46	604
75.00- 79.99	68	12,382,042.56	3.23	%	7.284	357	77.24	613
80.00	95	12,750,264.40	3.33	%	7.631	359	80.00	604
80.01- 84.99	33	5,349,727.25	1.40	%	7.450	357	83.44	603
85.00- 89.99	95	15,926,454.53	4.15	%	7.743	358	86.20	609
90.00- 94.99	199	27,987,194.29	7.30	%	7.910	354	90.96	629
95.00- 99.99	199	27,510,808.10	7.18	%	7.546	343	96.30	641
100.00	2,531	268,237,247.82	69.96	%	7.891	326	100.00	659
Total	3,307	383,408,955.27	100.00	%	7.801	334	95.67	648

MMC 2005-2

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -50,000.00	136	4,237,822.44	6.41	%	11.354	197	98.71	680
50,000.01 - 100,000.00	134	9,714,166.87	14.70	%	9.659	273	93.29	686
100,000.01 - 150,000.00	69	8,508,509.66	12.87	%	8.699	315	88.98	685
150,000.01 - 200,000.00	52	9,148,639.49	13.84	%	7.658	355	82.58	688
200,000.01 - 250,000.00	42	9,321,783.13	14.10	%	7.823	359	84.11	699
250,000.01 - 300,000.00	22	6,159,452.38	9.32	%	7.631	359	80.80	685
300,000.01 - 350,000.00	14	4,614,058.51	6.98	%	7.905	359	85.02	707
350,000.01 - 400,000.00	13	4,869,963.95	7.37	%	7.644	359	82.01	702
400,000.01 - 450,000.00	8	3,362,441.21	5.09	%	8.258	358	82.40	700
450,000.01 - 500,000.00	8	3,725,431.43	5.64	%	8.012	359	81.89	682
550,000.01 - 600,000.00	2	1,140,600.00	1.73	%	8.073	358	90.08	728
600,000.01 - 650,000.00	2	1,289,200.00	1.95	%	8.001	358	90.08	741
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.000 - 6.499	9	1,619,302.56	2.45	%	6.264	359	77.90	699
6.500 - 6.999	24	6,027,027.95	9.12	%	6.752	359	77.47	706
7.000 - 7.499	42	8,093,683.92	12.25	%	7.260	358	80.74	707
7.500 - 7.999	81	16,118,613.36	24.39	%	7.756	359	84.07	697
8.000 - 8.499	59	12,482,875.47	18.89	%	8.218	359	85.08	689
8.500 - 8.999	57	7,942,795.93	12.02	%	8.785	342	91.38	679
9.000 - 9.499	18	2,558,318.26	3.87	%	9.175	358	84.99	664
9.500 - 9.999	41	2,903,527.20	4.39	%	9.823	248	94.50	690
10.000 -10.499	16	962,281.73	1.46	%	10.185	216	96.96	722
10.500 -10.999	40	2,291,381.45	3.47	%	10.826	180	99.88	700
11.000 -11.499	11	554,246.74	0.84	%	11.241	179	99.49	684
11.500 -11.999	30	1,965,762.10	2.97	%	11.778	178	99.77	690
12.000 -12.499	26	909,982.99	1.38	%	12.358	178	99.94	665
12.500 -12.999	12	464,636.08	0.70	%	12.736	179	100.00	667
13.000 -13.499	12	444,204.88	0.67	%	13.155	181	100.00	651
13.500 -13.999	3	116,792.00	0.18	%	13.700	178	100.00	642
14.000 -14.499	15	441,091.04	0.67	%	14.138	180	100.00	641
14.500 -14.999	3	124,362.94	0.19	%	14.897	178	100.00	652
15.500 -15.999	3	71,182.47	0.11	%	15.899	178	98.10	637
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
575-599	4	400,725.58	0.61	%	8.727	358	73.10	585
600-624	4	637,393.01	0.96	%	8.582	359	78.51	606
625-649	55	4,473,387.24	6.77	%	9.335	319	83.90	636
650-674	146	17,889,118.32	27.07	%	8.889	335	87.83	662
675-699	122	17,139,377.45	25.93	%	8.199	331	87.35	685
700+	171	25,552,067.47	38.66	%	8.082	326	85.66	732
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	3	384,755.64	0.58	%	7.509	358	45.68	662
55.00- 59.99	1	217,820.95	0.33	%	6.990	359	55.90	711
65.00- 69.99	4	577,096.10	0.87	%	6.705	358	67.28	693
70.00- 74.99	5	724,573.98	1.10	%	8.213	359	71.17	629
75.00- 79.99	13	2,583,913.78	3.91	%	7.549	359	77.32	647
80.00	174	36,786,574.06	55.66	%	7.768	359	80.00	698
80.01- 84.99	1	242,500.00	0.37	%	6.999	358	83.62	685
85.00- 89.99	4	863,754.15	1.31	%	7.703	358	89.52	681
90.00- 94.99	11	1,591,316.58	2.41	%	8.001	352	90.35	677
95.00- 99.99	13	1,152,805.28	1.74	%	9.000	318	96.06	682
100.00	273	20,966,958.55	31.72	%	9.817	270	100.00	693
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Combined Original LTV(incl ss)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV(incl ss)	Weighted Average FICO
0.01- 49.99	3	384,755.64	0.58	%	7.509	358	45.68	662
55.00- 59.99	1	217,820.95	0.33	%	6.990	359	55.90	711
65.00- 69.99	4	577,096.10	0.87	%	6.705	358	67.28	693
70.00- 74.99	4	587,133.42	0.89	%	7.941	359	71.07	624
75.00- 79.99	10	2,318,381.92	3.51	%	7.484	359	77.04	644
80.00	7	1,051,922.48	1.59	%	7.158	359	80.00	675
80.01- 84.99	1	242,500.00	0.37	%	6.999	358	83.62	685
85.00- 89.99	4	863,754.15	1.31	%	7.703	358	89.52	681
90.00- 94.99	12	1,720,148.16	2.60	%	8.045	352	90.67	675
95.00- 99.99	18	1,901,345.43	2.88	%	8.366	334	95.99	679
100.00	438	56,227,210.82	85.07	%	8.552	326	100.00	697
Total	502	66,092,069.07	100.00	%	8.424	330	97.32	693

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	210	10,567,499.33	15.99	%	11.239	178	99.87	696
240.000	3	76,105.69	0.12	%	12.033	239	100.00	664
360.000	289	55,448,464.05	83.90	%	7.883	359	83.84	692
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	210	10,567,499.33	15.99	%	11.239	178	99.87	696
181-240	3	76,105.69	0.12	%	12.033	239	100.00	664
301-360	289	55,448,464.05	83.90	%	7.883	359	83.84	692
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	9	773,413.15	1.17	%	8.290	343	83.90	706
20.01 -25.00	16	1,338,243.89	2.02	%	8.595	338	90.24	686
25.01 -30.00	20	2,162,944.42	3.27	%	8.441	323	88.06	702
30.01 -35.00	60	5,684,734.26	8.60	%	8.301	336	85.96	685
35.01 -40.00	109	12,485,308.71	18.89	%	8.480	332	87.49	684
40.01 -45.00	165	22,093,761.62	33.43	%	8.350	329	86.41	694
45.01 -50.00	108	19,199,830.16	29.05	%	8.512	326	85.03	698
50.01 -55.00	15	2,353,832.86	3.56	%	8.345	337	90.47	684
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	348	59,131,015.94	89.47	%	8.036	347	84.90	693
Fixed Rate	154	6,961,053.13	10.53	%	11.722	183	99.32	691
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/13 6 Mo LIBOR ARM	4	243,196.46	0.37	%	10.716	179	100.00	697
2/13 6 Mo LIBOR ARM BALLOON	57	3,575,617.99	5.41	%	10.219	179	99.96	707
2/28 6 Mo LIBOR ARM	177	26,155,602.10	39.57	%	8.119	359	84.59	678
2/28 6 Mo LIBOR ARM IO	109	28,938,778.44	43.79	%	7.678	359	83.41	704
5/25 6 Mo LIBOR ARM	1	217,820.95	0.33	%	6.990	359	55.90	711
Fixed Rate	5	212,368.25	0.32	%	9.296	316	83.55	693
Fixed Rate Balloon 15/30	140	5,945,746.54	9.00	%	11.900	178	99.84	686
Fixed Rate Balloon 15/30 IO	9	802,938.34	1.21	%	11.039	178	99.65	726
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	118	29,741,716.78	45.00	%	7.768	354	83.85	704
Not Interest Only	384	36,350,352.29	55.00	%	8.961	310	88.53	683
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	77	11,907,826.97	18.02	%	9.014	327	86.97	690
Prepay Penalty: 12 months	19	3,833,617.71	5.80	%	8.162	340	84.20	690
Prepay Penalty: 24 months	399	49,301,868.43	74.60	%	8.324	329	86.65	693
Prepay Penalty: 36 months	7	1,048,755.96	1.59	%	7.433	355	77.57	731
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	289	55,448,464.05	83.90	%	7.883	359	83.84	692
Second Lien	213	10,643,605.02	16.10	%	11.244	179	99.87	696
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Stated Documentation	502	66,092,069.07	100.00	%	8.424	330	86.42	693
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	55	8,618,710.82	13.04	%	8.124	348	82.33	665
Purchase	445	57,018,470.21	86.27	%	8.474	327	87.05	697
Rate/Term Refinance	2	454,888.04	0.69	%	7.903	358	85.22	661
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	20	3,273,825.44	4.95	%	8.340	336	87.00	721
3 Units	64	11,922,742.36	18.04	%	8.787	319	84.33	705
4 Units	26	4,972,717.13	7.52	%	8.808	319	84.39	705
Condominium	34	3,904,061.78	5.91	%	8.182	332	86.60	699
PUD	70	9,816,329.36	14.85	%	8.396	333	87.78	683
Single Family	288	32,202,393.00	48.72	%	8.277	333	87.01	685
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	474	62,710,923.27	94.88	%	8.402	330	86.55	693
Second Home	28	3,381,145.80	5.12	%	8.832	322	84.01	681
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	1	179,212.46	0.27	%	7.150	358	79.83	644
Arizona	44	4,590,149.32	6.95	%	8.463	332	85.25	685
California	85	17,379,465.38	26.30	%	8.070	326	83.47	706
Colorado	6	506,919.24	0.77	%	8.209	323	84.00	682
Connecticut	12	2,086,685.34	3.16	%	8.167	317	84.65	700
District of Columbia	5	943,257.61	1.43	%	7.676	331	77.84	695
Florida	65	6,321,740.09	9.57	%	8.749	325	87.05	678
Georgia	15	2,002,047.40	3.03	%	9.191	341	95.36	689
Idaho	6	405,059.40	0.61	%	8.468	337	82.20	649
Illinois	9	1,009,106.44	1.53	%	9.040	333	88.88	672
Indiana	9	592,290.76	0.90	%	8.303	349	97.35	686
Iowa	3	139,831.28	0.21	%	8.763	332	88.35	665
Kansas	1	22,393.10	0.03	%	14.750	178	100.00	659
Kentucky	5	704,709.76	1.07	%	8.818	342	90.25	675
Louisiana	9	525,498.01	0.80	%	9.396	326	89.11	662
Maine	1	161,886.81	0.24	%	7.800	359	90.00	632
Maryland	11	1,674,911.09	2.53	%	8.469	333	86.54	689
Massachusetts	29	6,440,545.40	9.74	%	8.972	322	84.05	699
Michigan	18	1,703,352.56	2.58	%	8.241	336	90.44	693
Minnesota	2	550,000.00	0.83	%	8.837	358	94.27	654
Mississippi	1	102,932.63	0.16	%	8.125	359	100.00	684
Missouri	13	694,402.42	1.05	%	8.885	340	88.03	674
Nebraska	6	547,579.95	0.83	%	8.730	323	84.00	671
Nevada	19	3,469,329.21	5.25	%	7.909	340	87.43	689
New Hampshire	1	64,959.38	0.10	%	11.625	178	100.00	712
New Jersey	2	130,988.71	0.20	%	8.245	323	84.00	728
New Mexico	5	351,793.78	0.53	%	8.959	334	89.13	683
Ohio	17	2,153,938.47	3.26	%	8.643	338	92.87	677
Oklahoma	11	630,127.21	0.95	%	8.870	348	95.45	668
Oregon	11	1,221,965.02	1.85	%	8.432	330	89.12	694
Pennsylvania	10	636,153.92	0.96	%	8.789	336	94.18	670
Rhode Island	20	2,913,773.19	4.41	%	8.398	328	84.75	714
Tennessee	5	509,793.34	0.77	%	8.099	337	92.46	708
Texas	10	839,692.65	1.27	%	8.687	331	90.16	684
Utah	12	1,288,218.05	1.95	%	7.839	327	87.49	700
Vermont	1	76,603.57	0.12	%	8.500	359	70.00	594
Virginia	6	1,148,093.15	1.74	%	8.270	351	92.07	681
Washington	12	1,032,267.81	1.56	%	8.191	311	86.66	712
Wisconsin	4	340,395.16	0.52	%	8.936	319	81.03	664
Total	502	66,092,069.07	100.00	%	8.424	330	86.42	693

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	9	1,619,302.56	2.74	%	6.264	359	77.90	699
5.500 - 5.999	24	6,027,027.95	10.19	%	6.752	359	77.47	706
6.000 - 6.499	41	8,039,766.35	13.60	%	7.259	358	80.84	707
6.500 - 6.999	82	16,290,514.91	27.55	%	7.767	359	84.02	697
7.000 - 7.499	58	12,624,415.57	21.35	%	8.238	359	85.02	688
7.500 - 7.999	57	7,661,957.04	12.96	%	8.788	339	92.09	680
8.000 - 8.499	21	2,788,990.40	4.72	%	9.314	343	86.23	665
8.500 - 8.999	30	2,470,444.51	4.18	%	9.956	261	93.53	680
9.000 - 9.499	9	631,005.62	1.07	%	10.155	236	95.36	708
9.500 - 9.999	8	613,300.74	1.04	%	10.829	179	100.00	686
10.000 -10.499	4	169,424.33	0.29	%	11.375	179	100.00	659
11.500 -11.999	1	47,178.91	0.08	%	13.125	178	100.00	649
12.000+	4	147,687.05	0.25	%	13.368	179	100.00	634
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.000 - 6.499	9	1,619,302.56	2.74	%	6.264	359	77.90	699
6.500 - 6.999	24	6,027,027.95	10.19	%	6.752	359	77.47	706
7.000 - 7.499	41	8,039,766.35	13.60	%	7.259	358	80.84	707
7.500 - 7.999	81	16,118,613.36	27.26	%	7.756	359	84.07	697
8.000 - 8.499	58	12,400,530.48	20.97	%	8.219	359	85.12	689
8.500 - 8.999	57	7,942,795.93	13.43	%	8.785	342	91.38	679
9.000 - 9.499	18	2,558,318.26	4.33	%	9.175	358	84.99	664
9.500 - 9.999	28	2,288,530.04	3.87	%	9.803	267	93.02	680
10.000 -10.499	10	673,988.06	1.14	%	10.169	232	95.66	705
10.500 -10.999	11	914,143.79	1.55	%	10.793	179	100.00	685
11.000 -11.499	5	241,199.42	0.41	%	11.301	179	100.00	662
11.500 -11.999	1	111,933.78	0.19	%	11.875	178	100.00	671
13.000 -13.499	4	146,946.17	0.25	%	13.125	178	100.00	638
13.500 -13.999	1	47,919.79	0.08	%	13.875	179	100.00	637
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
9.500 - 9.999	1	92,131.92	0.16	%	7.525	359	80.00	729
13.000 -13.499	9	1,619,302.56	2.74	%	6.264	359	77.90	699
13.500 -13.999	24	6,027,027.95	10.19	%	6.752	359	77.47	706
14.000 -14.499	41	8,039,766.35	13.60	%	7.259	358	80.84	707
14.500 -14.999	80	16,026,481.44	27.10	%	7.757	359	84.09	697
15.000 -15.499	58	12,400,530.48	20.97	%	8.219	359	85.12	689
15.500 -15.999	56	7,877,631.61	13.32	%	8.784	342	91.30	679
16.000 -16.499	18	2,558,318.26	4.33	%	9.175	358	84.99	664
16.500 -16.999	29	2,353,694.36	3.98	%	9.781	270	93.21	680
17.000 -17.499	10	673,988.06	1.14	%	10.169	232	95.66	705
17.500 -17.999	11	914,143.79	1.55	%	10.793	179	100.00	685
18.000 -18.499	5	241,199.42	0.41	%	11.301	179	100.00	662
18.500 -18.999	1	111,933.78	0.19	%	11.875	178	100.00	671
20.000 -20.499	4	146,946.17	0.25	%	13.125	178	100.00	638
20.500 -20.999	1	47,919.79	0.08	%	13.875	179	100.00	637
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	109	28,938,778.44	48.94	%	7.678	359	83.41	704
3.000	239	30,192,237.50	51.06	%	8.380	336	86.33	682
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	348	59,131,015.94	100.00	%	8.036	347	84.90	693
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
04/01/05	11	675,796.29	1.14	%	10.328	178	99.77	707
01/01/07	1	124,679.39	0.21	%	9.375	355	100.00	681
02/01/07	1	281,289.38	0.48	%	7.375	356	80.00	712
03/01/07	3	720,898.57	1.22	%	8.014	357	90.25	679
04/01/07	106	19,719,271.81	33.35	%	7.961	354	84.43	690
05/01/07	225	37,391,259.55	63.23	%	8.041	346	84.93	694
05/01/10	1	217,820.95	0.37	%	6.990	359	55.90	711
Total	348	59,131,015.94	100.00	%	8.036	347	84.90	693

MMC 2005-2

Combined Original LTV(inc ss)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV(incl ss)	Weighted Average FICO
75.00- 79.99	1	124,885.45	0.07	%	6.430	359	79.38	587
80.01- 84.99	1	498,902.92	0.28	%	5.500	358	82.08	652
85.00- 89.99	3	822,377.46	0.46	%	6.634	359	87.77	661
90.00- 94.99	21	4,424,730.01	2.45	%	6.623	359	92.48	670
95.00- 99.99	68	11,951,267.38	6.62	%	7.041	359	96.99	643
100.00	963	162,596,467.63	90.12	%	7.012	359	100.00	661
Total	1,057	180,418,630.85	100.00	%	6.998	359	99.50	660

MMLT 2005-3

Combined Original LTV (incl silent secs)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV (incl silent secs)	Weighted Average FICO
0.01- 49.99	9	1,106,909.80	0.25	%	6.774	358	43.74	659
50.00- 54.99	5	757,974.31	0.17	%	6.776	358	52.38	622
55.00- 59.99	11	2,150,180.64	0.48	%	6.696	358	58.45	604
60.00- 64.99	10	1,406,956.15	0.32	%	7.461	357	62.85	557
65.00- 69.99	23	4,044,650.01	0.91	%	7.323	358	68.09	576
70.00- 74.99	51	8,887,525.84	2.00	%	7.590	357	72.02	594
75.00- 79.99	83	14,035,885.90	3.15	%	7.512	358	76.76	597
80.00	92	16,612,089.76	3.73	%	7.684	357	80.00	603
80.01- 84.99	33	7,225,548.25	1.62	%	7.403	353	83.35	610
85.00- 89.99	117	20,684,055.86	4.65	%	7.589	357	85.86	608
90.00- 94.99	206	34,305,774.14	7.71	%	7.768	353	90.81	634
95.00- 99.99	247	41,895,083.65	9.42	%	7.722	346	96.10	642
100.00	2,155	291,783,534.59	65.58	%	7.847	336	100.00	660
Total	3,042	444,896,168.90	100.00	%	7.772	342	95.13	647

MMLT 2005-3

				Minimum			Maximum
Scheduled Principal Balance	$	108,391,163		$	9,949		$	610,000
Average Scheduled Principal Balance	$	88,918
Number of Mortgage Loans	1,219
Weighted Average Gross Coupon	8.866		%	6.415		%	15.125		%
Weighted Average FICO Score	651			575			804
Weighted Average Combined Original LTV	100.00		%	100.00		%	100.00		%
Weighted Average Original Term	302 months			180 months			360 months
Weighted Average Stated Remaining Term	300 months			174 months			359 months
Weighted Average Seasoning	3 months			1 months			13 months
Weighted Average Gross Margin	7.501		%	5.415		%	13.625		%
Weighted Average Minimum Interest Rate	8.586		%	6.415		%	14.625		%
Weighted Average Maximum Interest Rate	15.585		%	13.415		%	21.625		%
Weighted Average Initial Rate Cap	2.826		%	2.000		%	3.000		%
Weighted Average Subsequent Rate Cap	1.500		%	1.500		%	1.500		%
Weighted Average Months to Roll	22 months			11 months			35 months
Maturity Date				May  1 2020			Oct 1 2035
Maximum Zip Code Concentration	1.11		%	97007
ARM	88.23		%
Fixed Rate	11.77		%
2/13 6 Mo LIBOR ARM	0.95		%
2/13 6 Mo LIBOR ARM BALLOON	22.09		%
2/28 6 Mo LIBOR ARM	35.02		%
2/28 6 Mo LIBOR ARM BALLOON	13.39		%
2/28 6 Mo LIBOR ARM IO	14.74		%
3/27 6 Mo LIBOR ARM	1.44		%
3/27 6 Mo LIBOR ARM IO	0.60		%
Fixed Rate	1.59		%
Fixed Rate Balloon 15/30	8.91		%
Fixed Rate Balloon 30/40	1.27		%
Interest Only	15.34		%
Not Interest Only	84.66		%
Prepay Penalty: 0 months	10.83		%
Prepay Penalty: 12 months	4.91		%
Prepay Penalty: 24 months	78.82		%
Prepay Penalty: 36 months	5.44		%
First Lien	67.78		%
Second Lien	32.22		%
Full Documentation	75.72		%
Stated Documentation	24.28		%
Cash Out Refinance	10.91		%
Purchase	87.72		%
Rate/Term Refinance	1.37		%
2 Units	1.21		%
3 Units	6.56		%
4 Units	2.22		%
Condominium	3.73		%
PUD	15.07		%
Single Family	71.21		%
Primary	98.90		%
Second Home	1.10		%
Top 5 States:
California	15.72		%
Florida	9.27		%
Oregon	7.43		%
Ohio	4.58		%
Indiana	4.05		%

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	126	5,239,488.98	1.29	%	9.085	354	89.20	622
50,000.01 - 100,000.00	594	45,306,187.02	11.15	%	8.401	357	88.24	622
100,000.01 - 150,000.00	551	68,631,792.00	16.89	%	7.870	357	85.95	626
150,000.01 - 200,000.00	362	62,880,106.90	15.48	%	7.476	358	85.26	633
200,000.01 - 250,000.00	226	50,645,290.92	12.46	%	7.426	358	85.01	641
250,000.01 - 300,000.00	135	36,721,820.32	9.04	%	7.405	358	84.63	652
300,000.01 - 350,000.00	83	26,976,183.91	6.64	%	7.420	358	85.51	645
350,000.01 - 400,000.00	71	26,588,769.29	6.54	%	7.069	357	82.55	658
400,000.01 - 450,000.00	53	22,583,371.38	5.56	%	7.170	358	81.33	670
450,000.01 - 500,000.00	39	18,432,642.66	4.54	%	7.004	357	83.69	682
500,000.01 - 550,000.00	23	12,038,757.67	2.96	%	7.069	358	80.25	681
550,000.01 - 600,000.00	22	12,659,206.70	3.12	%	7.197	358	83.51	678
600,000.01 - 650,000.00	10	6,195,176.51	1.52	%	7.143	358	83.46	654
650,000.01 - 700,000.00	10	6,792,448.89	1.67	%	7.277	357	76.94	675
700,000.01 - 750,000.00	4	2,926,200.00	0.72	%	7.118	356	80.00	668
750,000.01 - 800,000.00	1	798,000.00	0.20	%	7.055	358	79.96	724
850,000.01 - 900,000.00	1	892,500.00	0.22	%	7.955	356	94.95	772
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	7	2,096,990.00	0.52	%	5.358	358	75.31	668
5.500 - 5.999	41	11,835,066.71	2.91	%	5.767	358	77.87	679
6.000 - 6.499	140	37,102,439.68	9.13	%	6.285	358	80.11	661
6.500 - 6.999	417	96,910,027.46	23.85	%	6.777	358	82.42	660
7.000 - 7.499	369	69,326,369.48	17.06	%	7.184	358	84.47	650
7.500 - 7.999	358	63,240,055.20	15.56	%	7.751	358	87.16	653
8.000 - 8.499	306	44,195,242.10	10.88	%	8.211	357	85.30	639
8.500 - 8.999	290	40,674,770.12	10.01	%	8.708	357	87.02	616
9.000 - 9.499	178	20,392,001.83	5.02	%	9.236	358	90.26	600
9.500 - 9.999	118	13,191,156.22	3.25	%	9.759	357	92.39	584
10.000 -10.499	49	4,118,326.31	1.01	%	10.238	357	93.00	580
10.500 -10.999	23	2,369,903.05	0.58	%	10.684	355	96.48	582
11.000 -11.499	9	556,485.84	0.14	%	11.231	358	90.76	589
11.500 -11.999	5	267,809.15	0.07	%	11.688	358	85.70	558
12.500 -12.999	1	31,300.00	0.01	%	12.700	356	100.00	583
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
500-524	10	1,217,296.59	0.30	%	9.069	353	73.02	512
525-549	94	12,045,953.62	2.96	%	8.862	358	78.27	535
550-574	85	14,338,454.91	3.53	%	8.451	358	80.11	560
575-599	314	46,901,516.68	11.54	%	8.481	358	89.99	585
600-624	545	78,711,594.71	19.37	%	7.592	358	83.99	610
625-649	461	76,133,553.74	18.74	%	7.280	357	85.12	636
650-674	320	61,744,716.66	15.20	%	7.365	357	86.87	660
675-699	229	50,324,700.73	12.39	%	7.201	358	83.91	686
700+	248	64,369,049.01	15.84	%	7.125	358	83.03	735
None	5	521,106.50	0.13	%	9.049	357	77.98	0
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	9	1,106,909.80	0.27	%	6.774	358	43.74	659
50.00- 54.99	5	757,974.31	0.19	%	6.776	358	52.38	622
55.00- 59.99	11	2,150,180.64	0.53	%	6.696	358	58.45	604
60.00- 64.99	12	2,214,956.15	0.55	%	8.122	357	63.08	581
65.00- 69.99	23	4,044,650.01	1.00	%	7.323	358	68.09	576
70.00- 74.99	54	10,454,326.66	2.57	%	7.316	357	72.02	605
75.00- 79.99	124	21,847,184.91	5.38	%	7.357	358	77.47	626
80.00	1,033	207,928,360.96	51.18	%	7.241	357	80.00	662
80.01- 84.99	33	6,483,051.34	1.60	%	7.362	357	83.48	610
85.00- 89.99	134	22,340,105.60	5.50	%	7.778	357	85.90	602
90.00- 94.99	212	32,792,939.65	8.07	%	7.850	357	90.71	630
95.00- 99.99	122	20,720,145.81	5.10	%	7.969	358	95.25	621
100.00	539	73,467,157.31	18.08	%	8.269	358	100.00	643
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	3	146,500.00	0.04	%	9.240	177	82.84	603
360.000	2,308	406,161,443.15	99.96	%	7.553	358	84.82	644
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	3	146,500.00	0.04	%	9.240	177	82.84	603
301-360	2,308	406,161,443.15	99.96	%	7.553	358	84.82	644
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	77	14,269,566.50	3.51	%	7.517	358	86.86	652
20.01 -25.00	105	12,094,083.69	2.98	%	7.756	357	83.38	623
25.01 -30.00	174	24,293,914.39	5.98	%	7.746	358	83.30	629
30.01 -35.00	246	36,595,528.52	9.01	%	7.674	357	85.55	639
35.01 -40.00	349	55,482,712.61	13.66	%	7.615	358	84.77	646
40.01 -45.00	502	98,369,112.27	24.21	%	7.503	357	83.99	653
45.01 -50.00	551	106,509,412.16	26.21	%	7.659	357	84.81	644
50.01 -55.00	302	57,954,836.71	14.26	%	7.203	358	86.29	642
55.01 -60.00	3	340,099.19	0.08	%	6.870	357	82.46	608
None	2	398,677.11	0.10	%	7.315	357	87.26	624
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	2,208	394,847,383.62	97.18	%	7.535	358	84.75	645
Fixed Rate	103	11,460,559.53	2.82	%	8.182	355	87.34	639
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM	1,143	144,072,150.09	35.46	%	8.029	358	86.83	628
2/28 6 Mo LIBOR ARM BALLOON	465	85,960,580.12	21.16	%	7.599	358	85.39	633
2/28 6 Mo LIBOR ARM IO	544	155,902,529.91	38.37	%	7.066	358	82.39	667
3/27 6 Mo LIBOR ARM	40	4,805,923.77	1.18	%	7.384	357	87.43	641
3/27 6 Mo LIBOR ARM IO	13	3,703,900.00	0.91	%	6.866	357	84.75	633
5/25 6 Mo LIBOR ARM	3	402,299.73	0.10	%	6.905	357	83.91	624
Fixed Rate	81	8,309,345.58	2.05	%	8.292	354	86.46	634
Fixed Rate Balloon 30/40	22	3,151,213.95	0.78	%	7.892	358	89.65	652
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	557	159,606,429.91	39.28	%	7.062	358	82.44	666
Not Interest Only	1,754	246,701,513.24	60.72	%	7.872	357	86.36	631
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	181	40,807,582.13	10.04	%	7.865	357	84.11	659
Prepay Penalty: 12 months	109	29,900,761.89	7.36	%	7.463	357	82.79	660
Prepay Penalty: 24 months	1,864	315,148,508.16	77.56	%	7.508	358	84.96	642
Prepay Penalty: 36 months	157	20,451,090.97	5.03	%	7.760	357	87.17	637
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	1,841	288,433,362.20	70.99	%	7.572	358	86.00	626
Stated Documentation	470	117,874,580.95	29.01	%	7.508	358	81.94	689
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	573	102,607,849.82	25.25	%	7.440	357	82.85	616
Purchase	1,635	284,896,181.57	70.12	%	7.592	358	85.54	657
Rate/Term Refinance	103	18,803,911.76	4.63	%	7.594	358	84.82	609
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	47	7,525,703.08	1.85	%	7.712	357	84.58	661
3 Units	76	24,713,927.41	6.08	%	8.024	357	82.66	684
4 Units	40	13,431,272.89	3.31	%	7.704	358	82.75	702
Condominium	70	11,948,843.75	2.94	%	7.584	358	84.63	656
PUD	302	69,275,211.32	17.05	%	7.255	358	84.64	645
Single Family	1,776	279,412,984.70	68.77	%	7.573	357	85.17	637
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	102	12,028,194.73	2.96	%	8.015	357	85.62	664
Primary	2,164	384,704,141.26	94.68	%	7.541	358	84.92	643
Second Home	45	9,575,607.16	2.36	%	7.480	358	79.92	686
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	24	2,610,748.39	0.64	%	7.951	358	86.21	625
Arizona	165	30,612,563.30	7.53	%	7.273	358	82.63	642
Arkansas	19	1,615,698.92	0.40	%	8.387	358	88.50	620
California	280	103,076,676.76	25.37	%	6.868	358	80.13	671
Colorado	52	10,160,751.92	2.50	%	7.410	358	85.62	626
Connecticut	15	3,457,330.15	0.85	%	7.846	357	83.08	658
Delaware	10	1,833,777.99	0.45	%	7.913	357	87.61	592
District of Columbia	8	1,820,800.00	0.45	%	8.061	358	80.21	643
Florida	198	34,786,843.68	8.56	%	7.653	357	85.99	646
Georgia	61	10,470,459.24	2.58	%	8.009	358	86.68	640
Idaho	37	4,677,772.78	1.15	%	7.739	358	86.10	631
Illinois	88	12,959,233.12	3.19	%	7.956	358	86.34	628
Indiana	134	10,742,447.26	2.64	%	8.377	357	89.87	619
Iowa	40	3,210,610.27	0.79	%	8.305	357	88.21	603
Kansas	57	6,610,208.79	1.63	%	7.948	358	87.72	630
Kentucky	28	2,628,629.63	0.65	%	8.431	358	89.68	616
Louisiana	27	3,161,654.75	0.78	%	7.984	357	89.13	631
Maryland	39	8,039,388.11	1.98	%	7.466	358	83.85	622
Massachusetts	42	13,010,756.17	3.20	%	8.067	357	82.18	678
Michigan	94	10,339,234.55	2.54	%	8.383	358	89.39	613
Minnesota	10	1,837,171.40	0.45	%	8.645	357	82.34	633
Mississippi	18	1,260,816.95	0.31	%	9.190	357	95.29	613
Missouri	86	9,615,820.29	2.37	%	8.158	357	87.76	621
Montana	3	445,224.90	0.11	%	7.895	357	73.33	603
Nebraska	38	3,847,440.33	0.95	%	8.463	354	93.05	627
Nevada	46	10,593,521.10	2.61	%	7.123	358	82.86	654
New Hampshire	3	698,220.00	0.17	%	6.894	357	88.59	628
New Jersey	15	3,883,776.04	0.96	%	7.928	358	89.91	694
New Mexico	22	3,089,546.62	0.76	%	7.960	357	87.07	620
New York	4	711,850.00	0.18	%	7.200	359	92.82	675
North Carolina	7	1,462,412.92	0.36	%	7.964	358	88.08	638
Ohio	112	10,916,391.76	2.69	%	8.286	358	89.97	626
Oklahoma	44	3,856,045.04	0.95	%	8.831	357	92.08	618
Oregon	134	26,468,514.75	6.51	%	7.186	358	86.80	633
Pennsylvania	88	9,183,725.25	2.26	%	8.164	357	90.62	638
Rhode Island	22	5,329,817.74	1.31	%	7.950	357	86.25	669
South Carolina	1	145,389.07	0.04	%	6.930	355	80.00	795
South Dakota	20	1,902,739.57	0.47	%	8.167	358	90.49	629
Tennessee	26	3,043,925.04	0.75	%	8.331	357	88.14	605
Texas	33	4,312,382.27	1.06	%	8.323	357	93.28	631
Utah	55	8,113,742.93	2.00	%	7.646	358	83.11	647
Virginia	24	3,930,233.80	0.97	%	7.757	358	83.89	631
Washington	69	13,967,984.62	3.44	%	7.330	358	85.69	618
West Virginia	5	580,800.00	0.14	%	7.738	358	85.51	591
Wisconsin	6	919,664.98	0.23	%	8.887	358	94.65	619
Wyoming	2	365,200.00	0.09	%	8.353	359	86.35	636
Total	2,311	406,307,943.15	100.00	%	7.554	358	84.82	644

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
4.000 - 4.499	7	2,096,990.00	0.53	%	5.358	358	75.31	668
4.500 - 4.999	41	11,835,066.71	3.00	%	5.767	358	77.87	679
5.000 - 5.499	139	36,950,139.68	9.36	%	6.284	358	80.11	661
5.500 - 5.999	416	96,743,685.40	24.50	%	6.787	358	82.46	660
6.000 - 6.499	367	69,072,183.17	17.49	%	7.227	358	84.57	648
6.500 - 6.999	354	62,453,591.11	15.82	%	7.798	358	87.22	652
7.000 - 7.499	290	42,057,614.89	10.65	%	8.225	357	85.28	638
7.500 - 7.999	273	38,121,226.64	9.65	%	8.740	358	87.12	615
8.000 - 8.499	171	19,726,087.13	5.00	%	9.295	358	90.25	598
8.500 - 8.999	85	10,138,300.92	2.57	%	9.756	357	92.15	584
9.000 - 9.499	39	3,428,289.72	0.87	%	10.239	357	93.22	582
9.500 - 9.999	15	1,587,535.33	0.40	%	10.741	358	99.18	585
10.000 -10.499	7	405,285.84	0.10	%	11.260	358	94.77	585
10.500 -10.999	4	231,387.08	0.06	%	11.706	358	83.45	554
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	7	2,096,990.00	0.53	%	5.358	358	75.31	668
5.500 - 5.999	41	11,835,066.71	3.00	%	5.767	358	77.87	679
6.000 - 6.499	139	36,950,139.68	9.36	%	6.284	358	80.11	661
6.500 - 6.999	412	96,047,085.40	24.33	%	6.776	358	82.40	660
7.000 - 7.499	354	67,094,251.69	16.99	%	7.182	358	84.51	649
7.500 - 7.999	340	60,570,313.98	15.34	%	7.754	358	86.98	653
8.000 - 8.499	289	42,077,469.11	10.66	%	8.209	357	85.14	640
8.500 - 8.999	275	39,652,105.29	10.04	%	8.708	358	87.11	616
9.000 - 9.499	168	19,720,114.77	4.99	%	9.234	358	90.38	599
9.500 - 9.999	104	12,000,552.15	3.04	%	9.759	357	92.56	582
10.000 -10.499	49	4,118,326.31	1.04	%	10.238	357	93.00	580
10.500 -10.999	19	2,048,295.61	0.52	%	10.700	357	98.08	584
11.000 -11.499	7	405,285.84	0.10	%	11.260	358	94.77	585
11.500 -11.999	4	231,387.08	0.06	%	11.706	358	83.45	554
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	1	71,556.67	0.02	%	8.505	357	80.00	637
12.000 -12.499	7	2,096,990.00	0.53	%	5.358	358	75.31	668
12.500 -12.999	41	11,835,066.71	3.00	%	5.767	358	77.87	679
13.000 -13.499	138	36,703,639.68	9.30	%	6.284	358	80.08	661
13.500 -13.999	413	96,293,585.40	24.39	%	6.774	358	82.41	660
14.000 -14.499	354	67,094,251.69	16.99	%	7.182	358	84.51	649
14.500 -14.999	340	60,570,313.98	15.34	%	7.754	358	86.98	653
15.000 -15.499	289	42,077,469.11	10.66	%	8.209	357	85.14	640
15.500 -15.999	274	39,580,548.62	10.02	%	8.708	358	87.12	616
16.000 -16.499	168	19,720,114.77	4.99	%	9.234	358	90.38	599
16.500 -16.999	104	12,000,552.15	3.04	%	9.759	357	92.56	582
17.000 -17.499	49	4,118,326.31	1.04	%	10.238	357	93.00	580
17.500 -17.999	19	2,048,295.61	0.52	%	10.700	357	98.08	584
18.000 -18.499	7	405,285.84	0.10	%	11.260	358	94.77	585
18.500 -18.999	4	231,387.08	0.06	%	11.706	358	83.45	554
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.000	1	84,600.00	0.02	%	8.935	359	90.00	553
2.000	558	159,958,429.91	40.51	%	7.061	358	82.44	666
3.000	1,648	234,732,797.04	59.45	%	7.858	358	86.32	630
7.000	1	71,556.67	0.02	%	8.505	357	80.00	637
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
10/01/06	1	141,474.00	0.04	%	10.500	347	100.00	583
05/01/07	1	440,000.00	0.11	%	9.875	354	100.00	575
06/01/07	7	1,556,785.62	0.39	%	7.808	355	84.65	672
07/01/07	375	68,078,897.43	17.24	%	7.576	356	83.83	655
08/01/07	602	99,185,255.51	25.12	%	7.579	357	84.95	641
09/01/07	760	138,023,568.56	34.96	%	7.484	358	84.53	642
09/02/07	1	75,920.00	0.02	%	7.005	358	80.00	616
10/01/07	404	78,020,559.00	19.76	%	7.561	359	85.45	645
10/10/07	1	412,800.00	0.10	%	6.305	360	80.00	750
07/01/08	13	1,781,645.44	0.45	%	7.264	356	84.34	625
08/01/08	13	2,588,384.29	0.66	%	7.068	357	83.88	639
09/01/08	20	3,169,044.04	0.80	%	7.158	358	88.22	644
10/01/08	7	970,750.00	0.25	%	7.206	359	89.81	636
08/01/10	3	402,299.73	0.10	%	6.905	357	83.91	624
Total	2,208	394,847,383.62	100.00	%	7.535	358	84.75	645

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
50,000.01 - 100,000.00	1	60,800.00	0.04	%	8.505	358	80.00	616
100,000.01 - 150,000.00	92	11,782,227.96	7.38	%	7.433	357	84.17	636
150,000.01 - 200,000.00	105	18,448,824.75	11.56	%	7.073	357	82.64	651
200,000.01 - 250,000.00	88	19,821,393.43	12.42	%	7.090	358	82.60	652
250,000.01 - 300,000.00	65	17,764,826.85	11.13	%	7.048	358	82.83	666
300,000.01 - 350,000.00	44	14,302,000.00	8.96	%	7.041	358	84.62	649
350,000.01 - 400,000.00	45	16,767,945.03	10.51	%	6.887	357	81.64	667
400,000.01 - 450,000.00	35	14,906,900.00	9.34	%	6.932	358	80.48	679
450,000.01 - 500,000.00	26	12,348,659.50	7.74	%	6.863	357	84.14	693
500,000.01 - 550,000.00	17	8,909,770.00	5.58	%	6.962	358	79.77	691
550,000.01 - 600,000.00	19	10,911,905.88	6.84	%	7.183	358	83.33	683
600,000.01 - 650,000.00	8	4,977,976.51	3.12	%	7.242	358	81.85	653
650,000.01 - 700,000.00	7	4,720,000.00	2.96	%	7.385	357	77.69	686
700,000.01 - 750,000.00	3	2,192,700.00	1.37	%	6.613	356	76.66	669
750,000.01 - 800,000.00	1	798,000.00	0.50	%	7.055	358	79.96	724
850,000.01 - 900,000.00	1	892,500.00	0.56	%	7.955	356	94.95	772
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	6	1,859,390.00	1.16	%	5.360	358	74.71	674
5.500 - 5.999	25	8,593,566.51	5.38	%	5.756	358	77.50	694
6.000 - 6.499	85	26,332,168.13	16.50	%	6.286	357	79.37	663
6.500 - 6.999	190	53,927,290.67	33.79	%	6.776	358	82.23	675
7.000 - 7.499	103	27,589,884.02	17.29	%	7.170	357	83.59	658
7.500 - 7.999	67	20,145,310.88	12.62	%	7.748	358	85.11	671
8.000 - 8.499	41	11,022,453.45	6.91	%	8.210	357	84.21	653
8.500 - 8.999	23	5,956,516.25	3.73	%	8.702	358	85.94	646
9.000 - 9.499	7	1,193,010.00	0.75	%	9.240	357	87.81	623
9.500 - 9.999	8	2,529,340.00	1.58	%	9.751	357	86.00	579
10.000 - 10.499	1	127,500.00	0.08	%	10.325	358	100.00	577
10.500 - 10.999	1	330,000.00	0.21	%	10.700	358	100.00	597
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	9	2,119,700.00	1.33	%	8.954	357	81.82	533
550-574	12	3,787,849.01	2.37	%	7.699	357	76.21	562
575-599	35	8,516,885.00	5.34	%	7.777	358	83.83	586
600-624	107	25,601,865.12	16.04	%	7.118	358	81.51	611
625-649	80	20,902,656.14	13.10	%	6.845	357	83.30	636
650-674	98	27,321,383.01	17.12	%	7.035	357	83.94	659
675-699	94	28,737,565.01	18.01	%	6.913	358	82.64	687
700+	121	42,423,526.62	26.58	%	6.953	358	81.83	736
None	1	195,000.00	0.12	%	7.880	357	75.00	0
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -  49.99	3	686,000.00	0.43	%	6.297	358	44.34	670
50.00 -  54.99	2	340,000.00	0.21	%	6.660	357	51.04	607
55.00 -  59.99	4	1,040,000.00	0.65	%	5.783	358	58.29	605
60.00 -  64.99	3	1,122,999.01	0.70	%	8.310	358	63.45	606
65.00 -  69.99	7	1,957,000.00	1.23	%	6.385	358	68.26	596
70.00 -  74.99	8	2,067,499.54	1.30	%	6.252	358	71.47	625
75.00 -  79.99	27	9,340,610.00	5.85	%	6.885	357	77.93	650
80.00	360	105,548,962.88	66.13	%	6.972	357	80.00	678
80.01 -  84.99	7	1,844,250.00	1.16	%	6.966	357	83.52	615
85.00 -  89.99	23	6,878,393.74	4.31	%	6.900	358	85.26	612
90.00 -  94.99	29	8,296,030.00	5.20	%	7.469	358	91.04	652
95.00 -  99.99	16	3,861,750.00	2.42	%	7.452	357	95.22	649
100.00	68	16,622,934.74	10.41	%	7.732	358	100.00	661
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Orginal Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
360.000	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
301-360	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 20.00	15	5,921,247.86	3.71	%	7.208	357	85.93	675
20.01 - 25.00	9	2,344,880.00	1.47	%	6.461	357	75.36	636
25.01 - 30.00	27	7,539,715.53	4.72	%	7.104	358	81.29	642
30.01 - 35.00	46	11,236,477.38	7.04	%	7.035	357	83.99	662
35.01 - 40.00	79	20,567,308.74	12.89	%	7.076	357	81.50	666
40.01 - 45.00	149	43,472,731.51	27.24	%	7.028	358	82.41	676
45.01 - 50.00	168	47,921,109.37	30.02	%	7.218	357	82.35	665
50.01 - 55.00	64	20,602,959.52	12.91	%	6.783	358	83.07	659
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM IO	544	155,902,529.91	97.68	%	7.066	358	82.39	667
3/27 6 Mo LIBOR ARM IO	13	3,703,900.00	2.32	%	6.866	357	84.75	633
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	44	14,145,890.00	8.86	%	7.519	357	81.93	681
Prepay Penalty: 12 months	35	12,964,088.13	8.12	%	7.450	357	81.84	671
Prepay Penalty: 24 months	462	128,030,732.62	80.22	%	6.969	358	82.49	665
Prepay Penalty: 36 months	16	4,465,719.16	2.80	%	7.146	357	84.46	641
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	366	97,571,408.85	61.13	%	6.973	358	83.34	643
Stated Documentation	191	62,035,021.06	38.87	%	7.201	358	81.03	701
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	154	43,690,364.77	27.37	%	6.878	358	80.85	630
Purchase	395	114,339,666.40	71.64	%	7.131	358	82.96	680
Rate/Term Refinance	8	1,576,398.74	0.99	%	7.123	358	89.40	620
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	8	2,547,670.06	1.60	%	7.451	357	84.01	713
3 Units	31	11,546,130.00	7.23	%	7.991	357	82.38	692
4 Units	16	7,108,245.03	4.45	%	7.352	358	81.43	711
Condominium	18	4,403,600.00	2.76	%	7.101	358	82.38	671
PUD	111	32,746,784.11	20.52	%	6.989	358	82.63	654
Single Family	373	101,254,000.71	63.44	%	6.948	357	82.42	662
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	11	3,165,080.00	1.98	%	7.750	357	89.00	704
Primary	544	155,734,229.91	97.57	%	7.041	358	82.32	665
Second Home	2	707,120.00	0.44	%	8.528	358	80.00	721
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Arizona	57	12,604,409.14	7.90	%	7.123	358	83.65	659
California	225	84,469,978.79	52.92	%	6.818	358	80.33	676
Colorado	18	3,941,054.79	2.47	%	6.830	357	82.22	651
Connecticut	1	265,410.00	0.17	%	7.930	357	90.00	713
District of Columbia	1	231,000.00	0.14	%	7.060	358	66.00	569
Florida	43	10,042,406.40	6.29	%	7.511	357	86.53	664
Georgia	9	2,607,350.00	1.63	%	7.401	357	82.43	681
Idaho	6	799,140.00	0.50	%	7.399	358	86.27	658
Illinois	3	552,640.00	0.35	%	7.405	358	80.00	649
Indiana	3	397,340.00	0.25	%	7.845	357	94.36	639
Iowa	2	283,850.00	0.18	%	6.887	357	83.07	588
Kansas	3	983,000.00	0.62	%	7.257	359	86.76	687
Kentucky	2	271,999.20	0.17	%	8.292	356	80.00	621
Louisiana	1	134,910.00	0.08	%	8.305	359	90.00	681
Maryland	10	2,951,200.00	1.85	%	7.168	358	83.77	605
Massachusetts	10	3,314,340.00	2.08	%	8.282	357	80.90	686
Michigan	9	1,695,499.16	1.06	%	7.902	358	88.76	633
Minnesota	3	692,800.00	0.43	%	8.598	357	79.87	625
Missouri	4	601,300.00	0.38	%	7.960	358	90.21	610
Nebraska	1	111,500.00	0.07	%	7.825	358	100.00	647
Nevada	32	7,391,868.90	4.63	%	6.927	358	82.16	657
New Jersey	7	2,438,200.00	1.53	%	7.761	358	91.99	713
New Mexico	4	682,100.00	0.43	%	7.730	358	88.65	616
New York	1	396,000.00	0.25	%	6.680	359	90.00	700
Ohio	4	432,820.06	0.27	%	7.626	357	90.21	630
Oklahoma	1	136,500.00	0.09	%	9.825	356	100.00	583
Oregon	32	6,728,647.86	4.22	%	6.941	357	87.13	638
Pennsylvania	8	1,291,316.25	0.81	%	7.760	357	91.35	672
Rhode Island	6	1,681,900.00	1.05	%	7.966	357	88.18	667
Tennessee	1	337,250.00	0.21	%	7.900	356	95.00	576
Texas	4	1,119,410.00	0.70	%	7.413	357	82.70	638
Utah	14	3,085,775.88	1.93	%	7.733	357	81.16	666
Virginia	6	918,220.00	0.58	%	7.138	358	83.47	628
Washington	26	6,015,293.48	3.77	%	7.089	358	84.30	634
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
4.000 - 4.499	6	1,859,390.00	1.16	%	5.360	358	74.71	674
4.500 - 4.999	25	8,593,566.51	5.38	%	5.756	358	77.50	694
5.000 - 5.499	85	26,332,168.13	16.50	%	6.286	357	79.37	663
5.500 - 5.999	190	53,927,290.67	33.79	%	6.776	358	82.23	675
6.000 - 6.499	103	27,589,884.02	17.29	%	7.170	357	83.59	658
6.500 - 6.999	67	20,145,310.88	12.62	%	7.748	358	85.11	671
7.000 - 7.499	43	11,419,253.45	7.15	%	8.239	357	84.30	650
7.500 - 7.999	23	5,826,606.25	3.65	%	8.715	358	86.38	650
8.000 - 8.499	7	1,382,460.00	0.87	%	9.352	358	90.06	614
8.500 - 8.999	6	2,073,000.00	1.30	%	9.756	357	82.92	578
9.000 - 9.499	1	127,500.00	0.08	%	10.325	358	100.00	577
9.500 - 9.999	1	330,000.00	0.21	%	10.700	358	100.00	597
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	6	1,859,390.00	1.16	%	5.360	358	74.71	674
5.500 - 5.999	25	8,593,566.51	5.38	%	5.756	358	77.50	694
6.000 - 6.499	85	26,332,168.13	16.50	%	6.286	357	79.37	663
6.500 - 6.999	190	53,927,290.67	33.79	%	6.776	358	82.23	675
7.000 - 7.499	103	27,589,884.02	17.29	%	7.170	357	83.59	658
7.500 - 7.999	67	20,145,310.88	12.62	%	7.748	358	85.11	671
8.000 - 8.499	41	11,022,453.45	6.91	%	8.210	357	84.21	653
8.500 - 8.999	23	5,956,516.25	3.73	%	8.702	358	85.94	646
9.000 - 9.499	7	1,193,010.00	0.75	%	9.240	357	87.81	623
9.500 - 9.999	8	2,529,340.00	1.58	%	9.751	357	86.00	579
10.000 - 10.499	1	127,500.00	0.08	%	10.325	358	100.00	577
10.500 - 10.999	1	330,000.00	0.21	%	10.700	358	100.00	597
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.000 - 12.499	6	1,859,390.00	1.16	%	5.360	358	74.71	674
12.500 - 12.999	25	8,593,566.51	5.38	%	5.756	358	77.50	694
13.000 - 13.499	85	26,332,168.13	16.50	%	6.286	357	79.37	663
13.500 - 13.999	190	53,927,290.67	33.79	%	6.776	358	82.23	675
14.000 - 14.499	103	27,589,884.02	17.29	%	7.170	357	83.59	658
14.500 - 14.999	67	20,145,310.88	12.62	%	7.748	358	85.11	671
15.000 - 15.499	41	11,022,453.45	6.91	%	8.210	357	84.21	653
15.500 - 15.999	23	5,956,516.25	3.73	%	8.702	358	85.94	646
16.000 - 16.499	7	1,193,010.00	0.75	%	9.240	357	87.81	623
16.500 - 16.999	8	2,529,340.00	1.58	%	9.751	357	86.00	579
17.000 - 17.499	1	127,500.00	0.08	%	10.325	358	100.00	577
17.500 - 17.999	1	330,000.00	0.21	%	10.700	358	100.00	597
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	557	159,606,429.91	100.00	%	7.062	358	82.44	666
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
05/01/07	1	440,000.00	0.28	%	9.875	354	100.00	575
06/01/07	2	847,875.03	0.53	%	8.008	355	80.00	670
07/01/07	116	33,527,585.10	21.01	%	7.131	356	81.89	680
08/01/07	136	35,520,754.78	22.26	%	6.957	357	82.85	659
09/01/07	189	53,428,365.00	33.48	%	7.078	358	81.62	660
10/01/07	99	31,725,150.00	19.88	%	7.047	359	83.53	672
10/10/07	1	412,800.00	0.26	%	6.305	360	80.00	750
07/01/08	2	738,700.00	0.46	%	6.506	356	83.16	645
08/01/08	3	940,000.00	0.59	%	6.977	357	82.47	613
09/01/08	8	2,025,200.00	1.27	%	6.947	358	86.39	639
Total	557	159,606,429.91	100.00	%	7.062	358	82.44	666

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	109	3,690,414.34	2.72	%	10.990	191	99.41	684
50,000.01 - 100,000.00	151	11,327,543.62	8.36	%	9.632	234	95.57	685
100,000.01 - 150,000.00	137	16,505,615.47	12.18	%	8.464	302	88.90	687
150,000.01 - 200,000.00	83	14,562,867.05	10.74	%	7.773	341	84.20	686
200,000.01 - 250,000.00	58	13,141,972.82	9.70	%	7.638	357	81.81	689
250,000.01 - 300,000.00	47	12,845,190.57	9.48	%	7.549	358	81.94	689
300,000.01 - 350,000.00	28	9,118,443.26	6.73	%	7.644	358	81.83	677
350,000.01 - 400,000.00	34	12,650,871.78	9.33	%	7.155	357	80.45	689
400,000.01 - 450,000.00	27	11,505,241.83	8.49	%	7.362	358	79.71	699
450,000.01 - 500,000.00	19	8,942,842.66	6.60	%	7.260	357	81.11	704
500,000.01 - 550,000.00	15	7,849,557.67	5.79	%	7.259	358	80.00	692
550,000.01 - 600,000.00	15	8,652,506.70	6.38	%	7.392	358	83.48	694
600,000.01 - 650,000.00	1	640,000.00	0.47	%	8.025	359	80.00	792
650,000.01 - 700,000.00	5	3,372,448.89	2.49	%	7.030	357	80.41	683
700,000.01 - 750,000.00	1	733,500.00	0.54	%	8.630	357	90.00	664
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.000 - 6.499	20	6,997,060.00	5.16	%	6.290	358	79.99	694
6.500 - 6.999	116	34,738,524.47	25.63	%	6.777	358	79.89	694
7.000 - 7.499	73	19,311,639.49	14.25	%	7.182	357	80.66	685
7.500 - 7.999	96	23,900,967.50	17.63	%	7.771	358	83.19	694
8.000 - 8.499	93	17,031,388.07	12.57	%	8.221	337	84.34	706
8.500 - 8.999	83	15,686,561.25	11.57	%	8.706	344	87.04	677
9.000 - 9.499	60	5,892,426.72	4.35	%	9.298	268	93.06	673
9.500 - 9.999	48	3,754,616.57	2.77	%	9.821	189	98.55	679
10.000 -10.499	27	2,215,032.00	1.63	%	10.282	177	99.70	679
10.500 -10.999	30	1,896,704.85	1.40	%	10.685	179	98.59	694
11.000 -11.499	16	782,657.75	0.58	%	11.259	198	97.67	658
11.500 -11.999	16	1,049,218.13	0.77	%	11.750	177	100.00	682
12.000 -12.499	11	509,923.48	0.38	%	12.301	177	99.65	650
12.500 -12.999	14	914,933.29	0.68	%	12.832	182	97.19	655
13.000 -13.499	13	436,064.26	0.32	%	13.167	177	100.00	639
13.500 -13.999	7	244,530.76	0.18	%	13.721	191	100.00	633
14.000 -14.499	7	176,768.07	0.13	%	14.146	176	100.00	637
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
550-574	2	297,750.00	0.22	%	8.928	359	75.00	568
575-599	2	485,855.48	0.36	%	8.517	358	70.64	582
600-624	4	918,617.67	0.68	%	8.798	357	78.20	608
625-649	96	16,307,556.96	12.03	%	8.104	333	81.92	634
650-674	177	31,836,962.11	23.49	%	8.115	335	84.97	659
675-699	201	36,238,021.31	26.74	%	7.816	335	84.13	687
700+	248	49,454,253.13	36.49	%	7.628	333	84.88	733
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	1	67,900.00	0.05	%	7.905	359	39.02	685
50.00- 54.99	1	125,000.00	0.09	%	7.005	357	54.82	711
55.00- 59.99	1	209,855.48	0.15	%	7.875	356	58.33	576
70.00- 74.99	6	1,675,202.79	1.24	%	7.355	357	72.29	633
75.00- 79.99	19	4,684,295.94	3.46	%	7.388	358	78.06	667
80.00	354	94,838,703.20	69.97	%	7.408	358	80.00	692
80.01- 84.99	2	847,381.17	0.63	%	7.752	319	82.61	647
85.00- 89.99	10	1,774,459.05	1.31	%	7.422	349	85.87	666
90.00- 94.99	10	2,533,298.41	1.87	%	8.501	341	90.52	664
95.00- 99.99	22	2,468,271.37	1.82	%	9.218	270	95.92	688
100.00	304	26,314,649.25	19.41	%	9.474	248	100.00	694
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Combined Original LTV(incl ss)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV(Incl ss)	Weighted Average FICO
0.01- 49.99	1	67,900.00	0.05	%	7.905	359	39.02	685
50.00- 54.99	1	125,000.00	0.09	%	7.005	357	54.82	711
55.00- 59.99	1	209,855.48	0.15	%	7.875	356	58.33	576
70.00- 74.99	5	1,075,901.97	0.79	%	7.608	357	71.25	635
75.00- 79.99	8	1,960,887.13	1.45	%	7.464	359	76.99	636
80.00	12	3,223,070.97	2.38	%	7.796	357	80.00	645
80.01- 84.99	2	847,381.17	0.63	%	7.752	319	82.61	647
85.00- 89.99	12	2,320,459.05	1.71	%	7.232	351	86.03	665
90.00- 94.99	13	4,078,574.97	3.01	%	7.952	347	90.78	684
95.00- 99.99	42	8,166,396.04	6.03	%	7.846	331	96.24	684
100.00	633	113,463,589.88	83.71	%	7.888	332	100.00	694
Total	730	135,539,016.66	100.00	%	7.864	334	97.97	690

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	257	17,449,291.38	12.87	%	10.215	177	99.43	691
240.000	3	215,144.33	0.16	%	12.443	236	100.00	642
360.000	470	117,874,580.95	86.97	%	7.508	358	81.94	689
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	257	17,449,291.38	12.87	%	10.215	177	99.43	691
181-240	3	215,144.33	0.16	%	12.443	236	100.00	642
301-360	470	117,874,580.95	86.97	%	7.508	358	81.94	689
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	6	720,478.11	0.53	%	8.487	347	92.25	671
20.01 -25.00	14	1,673,025.65	1.23	%	8.096	352	82.89	666
25.01 -30.00	45	4,682,501.95	3.45	%	8.114	340	83.33	684
30.01 -35.00	59	10,480,048.04	7.73	%	8.036	336	84.79	689
35.01 -40.00	154	22,463,481.27	16.57	%	7.898	335	84.51	684
40.01 -45.00	250	51,251,798.31	37.81	%	7.732	332	83.81	689
45.01 -50.00	183	39,602,042.06	29.22	%	7.872	335	84.38	696
50.01 -55.00	18	4,590,902.60	3.39	%	8.230	333	84.70	691
55.01 -60.00	1	74,738.67	0.06	%	10.375	176	100.00	691
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	648	131,472,015.25	97.00	%	7.743	338	83.80	690
Fixed Rate	82	4,067,001.41	3.00	%	11.771	195	98.01	677
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/13 6 Mo LIBOR ARM	6	483,953.36	0.36	%	9.425	177	99.13	693
2/13 6 Mo LIBOR ARM BALLOON	176	13,451,027.67	9.92	%	9.791	177	99.40	694
2/28 6 Mo LIBOR ARM	175	31,368,939.66	23.14	%	7.958	357	84.24	675
2/28 6 Mo LIBOR ARM BALLOON	93	23,534,398.41	17.36	%	7.676	358	81.28	677
2/28 6 Mo LIBOR ARM IO	190	61,851,421.06	45.63	%	7.199	358	81.03	701
3/27 6 Mo LIBOR ARM	7	598,675.09	0.44	%	7.933	358	83.63	694
3/27 6 Mo LIBOR ARM IO	1	183,600.00	0.14	%	7.990	358	80.00	671
Fixed Rate	5	362,310.78	0.27	%	11.481	286	91.88	646
Fixed Rate Balloon 15/30	75	3,514,310.35	2.59	%	11.946	177	99.62	682
Fixed Rate Balloon 30/40	2	190,380.28	0.14	%	9.088	357	80.00	646
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	191	62,035,021.06	45.77	%	7.201	358	81.03	701
Not Interest Only	539	73,503,995.60	54.23	%	8.424	314	86.92	680
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	117	23,392,366.33	17.26	%	8.578	327	83.82	690
Prepay Penalty: 12 months	46	10,817,847.83	7.98	%	7.859	342	81.68	700
Prepay Penalty: 24 months	555	99,895,844.21	73.70	%	7.691	335	84.62	688
Prepay Penalty: 36 months	12	1,432,958.29	1.06	%	8.339	352	82.22	695
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	470	117,874,580.95	86.97	%	7.508	358	81.94	689
Second Lien	260	17,664,435.71	13.03	%	10.242	178	99.44	691
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Stated Documentation	730	135,539,016.66	100.00	%	7.864	334	84.22	690
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	63	12,645,585.45	9.33	%	7.689	336	82.63	662
Purchase	657	120,214,032.74	88.69	%	7.884	333	84.43	693
Rate/Term Refinance	10	2,679,398.47	1.98	%	7.773	355	82.26	651
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	12	3,102,466.43	2.29	%	7.829	333	86.35	720
3 Units	88	20,485,200.74	15.11	%	8.581	326	84.57	704
4 Units	35	9,445,576.86	6.97	%	8.032	341	81.82	700
Condominium	29	5,343,912.29	3.94	%	7.733	340	83.87	700
PUD	94	20,397,968.01	15.05	%	7.673	339	83.96	684
Single Family	472	76,763,892.33	56.64	%	7.713	334	84.43	684
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	693	130,524,834.48	96.30	%	7.837	334	84.30	689
Second Home	37	5,014,182.18	3.70	%	8.562	338	82.18	701
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	1	39,780.00	0.03	%	11.375	177	100.00	656
Arizona	62	9,137,059.25	6.74	%	7.776	337	82.97	683
Arkansas	3	298,468.98	0.22	%	8.405	358	85.55	675
California	246	59,812,802.25	44.13	%	7.373	329	83.14	692
Colorado	7	1,690,567.82	1.25	%	7.855	349	89.62	679
Connecticut	11	1,753,992.44	1.29	%	9.086	321	83.84	680
Delaware	1	132,789.66	0.10	%	6.935	356	89.98	699
District of Columbia	2	484,800.00	0.36	%	8.547	357	80.00	665
Florida	83	13,141,517.27	9.70	%	8.290	343	85.47	686
Georgia	23	3,152,688.31	2.33	%	8.600	338	84.37	679
Idaho	5	530,906.65	0.39	%	8.617	323	83.80	685
Illinois	17	2,621,428.86	1.93	%	8.521	343	85.39	689
Indiana	4	423,650.00	0.31	%	7.915	346	92.85	695
Kansas	9	1,677,032.93	1.24	%	7.740	349	82.66	667
Kentucky	3	279,944.24	0.21	%	7.901	358	100.00	713
Louisiana	6	655,850.00	0.48	%	9.501	306	85.09	663
Maryland	5	1,404,620.00	1.04	%	7.629	358	82.28	699
Massachusetts	47	10,998,397.21	8.11	%	8.757	325	83.90	700
Michigan	11	982,695.28	0.73	%	8.843	336	90.30	682
Minnesota	9	1,005,517.55	0.74	%	8.682	337	83.66	665
Mississippi	4	237,907.92	0.18	%	8.835	347	95.23	686
Missouri	16	1,325,757.46	0.98	%	8.546	343	89.28	676
Montana	1	108,000.00	0.08	%	8.755	359	80.00	690
Nebraska	4	662,779.04	0.49	%	8.593	357	94.69	670
Nevada	29	5,224,371.10	3.85	%	7.566	336	82.19	690
New Jersey	14	3,005,562.26	2.22	%	8.318	341	88.36	705
New Mexico	6	433,134.61	0.32	%	8.199	338	87.00	687
New York	1	154,000.00	0.11	%	7.874	359	100.00	671
North Carolina	1	376,000.00	0.28	%	8.155	358	80.00	766
Ohio	10	846,031.11	0.62	%	8.439	352	95.45	690
Oklahoma	5	369,272.77	0.27	%	8.512	351	92.46	665
Oregon	12	1,340,960.04	0.99	%	7.758	335	83.62	710
Pennsylvania	10	1,492,051.38	1.10	%	8.482	354	90.14	676
Rhode Island	25	3,829,465.33	2.83	%	8.380	324	84.64	692
South Dakota	1	131,400.00	0.10	%	8.875	358	100.00	659
Tennessee	2	192,300.00	0.14	%	7.082	358	87.52	680
Texas	7	1,288,310.93	0.95	%	7.657	328	88.20	670
Utah	12	2,440,085.71	1.80	%	7.816	351	80.68	694
Virginia	4	505,475.82	0.37	%	9.225	355	92.58	639
Washington	9	1,205,324.42	0.89	%	7.556	337	82.33	679
Wisconsin	2	146,318.06	0.11	%	8.980	313	84.81	694
Total	730	135,539,016.66	100.00	%	7.864	334	84.22	690

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	20	6,997,060.00	5.32	%	6.290	358	79.99	694
5.500 - 5.999	118	35,044,124.47	26.66	%	6.787	358	79.89	694
6.000 - 6.499	77	19,990,139.49	15.20	%	7.222	357	80.79	686
6.500 - 6.999	97	24,399,122.65	18.56	%	7.797	357	83.59	694
7.000 - 7.499	95	16,881,622.33	12.84	%	8.264	333	84.90	705
7.500 - 7.999	86	15,477,556.62	11.77	%	8.765	337	87.23	674
8.000 - 8.499	59	5,883,013.34	4.47	%	9.364	265	93.05	671
8.500 - 8.999	42	3,468,831.12	2.64	%	9.927	183	98.34	682
9.000 - 9.499	17	1,167,125.67	0.89	%	10.264	177	99.72	677
9.500 - 9.999	11	878,211.63	0.67	%	10.619	177	100.00	696
10.000 -10.499	14	684,283.44	0.52	%	11.499	177	100.00	655
10.500 -10.999	2	104,371.88	0.08	%	11.767	177	100.00	671
11.000 -11.499	2	65,490.65	0.05	%	12.125	177	100.00	633
11.500 -11.999	1	175,000.00	0.13	%	12.875	177	90.00	630
12.000+	7	256,061.96	0.19	%	13.265	176	100.00	630
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.000 - 6.499	20	6,997,060.00	5.32	%	6.290	358	79.99	694
6.500 - 6.999	116	34,738,524.47	26.42	%	6.777	358	79.89	694
7.000 - 7.499	73	19,311,639.49	14.69	%	7.182	357	80.66	685
7.500 - 7.999	96	23,900,967.50	18.18	%	7.771	358	83.19	694
8.000 - 8.499	92	16,959,407.79	12.90	%	8.221	337	84.36	706
8.500 - 8.999	82	15,630,594.80	11.89	%	8.707	344	87.06	677
9.000 - 9.499	60	5,892,426.72	4.48	%	9.298	268	93.06	673
9.500 - 9.999	45	3,572,744.81	2.72	%	9.823	183	99.14	679
10.000 -10.499	24	1,987,326.45	1.51	%	10.279	177	99.83	670
10.500 -10.999	13	1,127,115.29	0.86	%	10.620	177	97.63	687
11.000 -11.499	12	566,283.44	0.43	%	11.280	176	100.00	659
11.500 -11.999	3	173,371.88	0.13	%	11.810	177	100.00	663
12.000 -12.499	3	155,490.65	0.12	%	12.270	178	100.00	635
12.500 -12.999	1	175,000.00	0.13	%	12.875	177	90.00	630
13.000 -13.499	6	212,276.21	0.16	%	13.125	176	100.00	630
13.500 -13.999	2	71,785.75	0.05	%	13.625	176	100.00	629
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
13.000 -13.499	20	6,997,060.00	5.32	%	6.290	358	79.99	694
13.500 -13.999	116	34,738,524.47	26.42	%	6.777	358	79.89	694
14.000 -14.499	73	19,311,639.49	14.69	%	7.182	357	80.66	685
14.500 -14.999	96	23,900,967.50	18.18	%	7.771	358	83.19	694
15.000 -15.499	92	16,959,407.79	12.90	%	8.221	337	84.36	706
15.500 -15.999	82	15,630,594.80	11.89	%	8.707	344	87.06	677
16.000 -16.499	60	5,892,426.72	4.48	%	9.298	268	93.06	673
16.500 -16.999	45	3,572,744.81	2.72	%	9.823	183	99.14	679
17.000 -17.499	24	1,987,326.45	1.51	%	10.279	177	99.83	670
17.500 -17.999	13	1,127,115.29	0.86	%	10.620	177	97.63	687
18.000 -18.499	12	566,283.44	0.43	%	11.280	176	100.00	659
18.500 -18.999	3	173,371.88	0.13	%	11.810	177	100.00	663
19.000 -19.499	3	155,490.65	0.12	%	12.270	178	100.00	635
19.500 -19.999	1	175,000.00	0.13	%	12.875	177	90.00	630
20.000 -20.499	6	212,276.21	0.16	%	13.125	176	100.00	630
20.500 -20.999	2	71,785.75	0.05	%	13.625	176	100.00	629
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	192	62,387,021.06	47.45	%	7.199	358	81.02	701
3.000	456	69,084,994.19	52.55	%	8.235	321	86.30	680
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	648	131,472,015.25	100.00	%	7.743	338	83.80	690
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
05/01/07	1	93,870.82	0.07	%	9.875	174	100.00	706
06/01/07	4	1,051,737.63	0.80	%	8.527	320	83.88	665
07/01/07	163	30,526,001.11	23.22	%	8.022	321	85.07	693
08/01/07	209	33,261,113.78	25.30	%	7.934	327	85.14	681
09/01/07	170	41,717,326.82	31.73	%	7.418	355	82.00	687
10/01/07	93	24,039,690.00	18.29	%	7.640	349	83.40	705
07/01/08	1	100,731.05	0.08	%	7.905	356	80.00	657
08/01/08	1	125,000.00	0.10	%	7.005	357	54.82	711
09/01/08	4	408,544.04	0.31	%	7.999	358	85.78	685
10/01/08	2	148,000.00	0.11	%	8.625	359	100.00	704
Total	648	131,472,015.25	100.00	%	7.743	338	83.80	690

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	4	169,350.10	0.86	%	10.271	177	100.00	672
50,000.01 - 100,000.00	18	1,430,047.13	7.22	%	9.713	177	99.69	670
100,000.01 - 150,000.00	4	473,910.44	2.39	%	8.069	229	83.50	724
150,000.01 - 200,000.00	9	1,552,081.70	7.84	%	7.414	357	78.63	635
200,000.01 - 250,000.00	6	1,411,895.18	7.13	%	6.496	357	77.63	656
250,000.01 - 300,000.00	4	1,090,400.00	5.51	%	6.893	357	80.00	651
300,000.01 - 350,000.00	13	4,271,090.00	21.57	%	7.063	358	82.84	633
350,000.01 - 400,000.00	12	4,508,151.54	22.77	%	6.840	358	80.00	651
400,000.01 - 450,000.00	4	1,718,800.00	8.68	%	7.360	356	85.12	691
450,000.01 - 500,000.00	4	1,927,859.50	9.74	%	6.666	357	80.00	677
550,000.01 - 600,000.00	1	572,000.00	2.89	%	7.150	358	80.00	720
650,000.01 - 700,000.00	1	672,000.00	3.39	%	7.050	358	80.00	646
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	1	242,390.00	1.22	%	5.305	358	79.91	750
6.000 - 6.499	12	4,131,990.00	20.87	%	6.301	357	80.41	665
6.500 - 6.999	23	7,182,070.00	36.28	%	6.754	358	80.39	670
7.000 - 7.499	10	3,623,856.66	18.30	%	7.086	352	79.70	666
7.500 - 7.999	5	1,219,000.00	6.16	%	7.799	348	81.03	607
8.000 - 8.499	3	476,000.00	2.40	%	8.282	319	79.87	585
8.500 - 8.999	2	511,881.70	2.59	%	8.723	358	85.13	615
9.000 - 9.499	8	812,333.97	4.10	%	9.257	247	92.24	636
9.500 - 9.999	11	1,235,628.51	6.24	%	9.868	240	99.64	625
10.000 -10.499	2	164,000.00	0.83	%	10.125	177	100.00	633
10.500 -10.999	2	157,966.66	0.80	%	10.769	177	100.00	688
11.500 -11.999	1	40,468.09	0.20	%	11.875	177	100.00	666
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	2	496,000.00	2.51	%	8.757	359	75.56	541
550-574	4	827,999.01	4.18	%	7.751	357	75.98	559
575-599	2	790,000.00	3.99	%	9.379	356	94.46	582
600-624	4	1,274,320.00	6.44	%	6.763	359	81.23	611
625-649	23	6,532,422.36	33.00	%	7.087	342	82.03	632
650-674	13	2,960,664.39	14.95	%	7.313	333	84.59	662
675-699	13	2,207,831.09	11.15	%	7.171	324	83.75	688
700+	19	4,708,348.74	23.78	%	6.883	336	81.28	730
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	1	136,000.00	0.69	%	6.755	358	42.50	792
60.00- 64.99	1	207,999.01	1.05	%	7.060	356	64.00	558
65.00- 69.99	1	185,000.00	0.93	%	8.130	358	68.52	533
75.00- 79.99	2	553,390.00	2.80	%	7.455	359	79.81	635
80.00	45	15,018,388.91	75.86	%	6.835	357	80.00	663
85.00- 89.99	3	1,004,500.00	5.07	%	7.192	358	85.87	610
95.00- 99.99	1	89,413.78	0.45	%	9.875	176	95.00	674
100.00	26	2,602,893.89	13.15	%	9.297	229	100.00	655
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	25	1,937,307.67	9.79	%	9.568	177	99.77	675
360.000	55	17,860,277.92	90.21	%	6.968	357	80.58	656
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	25	1,937,307.67	9.79	%	9.568	177	99.77	675
301-360	55	17,860,277.92	90.21	%	6.968	357	80.58	656
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	2	1,017,600.00	5.14	%	6.933	358	80.00	654
20.01 -25.00	3	478,358.28	2.42	%	7.468	295	86.89	637
25.01 -30.00	1	363,990.00	1.84	%	6.330	359	80.00	679
30.01 -35.00	8	1,756,211.33	8.87	%	7.156	343	80.42	671
35.01 -40.00	12	2,845,092.98	14.37	%	7.519	328	86.27	654
40.01 -45.00	30	7,594,204.05	38.36	%	7.158	340	81.97	664
45.01 -50.00	14	3,299,429.94	16.67	%	7.447	340	81.55	670
50.01 -55.00	10	2,442,699.01	12.34	%	7.025	350	82.73	618
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	75	19,291,150.84	97.44	%	7.156	342	82.30	658
Fixed Rate	5	506,434.75	2.56	%	9.737	243	88.50	617
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/13 6 Mo LIBOR ARM BALLOON	21	1,615,872.92	8.16	%	9.350	177	99.72	677
2/28 6 Mo LIBOR ARM	7	2,306,990.00	11.65	%	7.191	358	80.00	638
2/28 6 Mo LIBOR ARM BALLOON	10	3,312,649.41	16.73	%	7.457	358	80.77	626
2/28 6 Mo LIBOR ARM IO	36	11,784,438.51	59.52	%	6.786	357	80.84	669
3/27 6 Mo LIBOR ARM IO	1	271,200.00	1.37	%	6.205	356	80.00	655
Fixed Rate	1	185,000.00	0.93	%	8.130	358	68.52	533
Fixed Rate Balloon 15/30	4	321,434.75	1.62	%	10.662	177	100.00	665
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	37	12,055,638.51	60.89	%	6.773	357	80.82	669
Not Interest Only	43	7,741,947.08	39.11	%	7.922	313	85.00	639
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	3	1,004,000.00	5.07	%	7.221	342	81.72	698
Prepay Penalty: 12 months	7	1,675,220.99	8.46	%	7.141	344	81.35	700
Prepay Penalty: 24 months	68	16,662,164.60	84.16	%	7.237	339	82.81	652
Prepay Penalty: 36 months	2	456,200.00	2.30	%	6.986	357	75.34	606
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	55	17,860,277.92	90.21	%	6.968	357	80.58	656
Second Lien	25	1,937,307.67	9.79	%	9.568	177	99.77	675
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	35	9,977,367.73	50.40	%	7.103	348	82.05	640
Stated Documentation	45	9,820,217.86	49.60	%	7.343	331	82.87	675
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	16	4,291,081.02	21.67	%	7.082	347	81.34	635
Purchase	62	14,823,504.57	74.88	%	7.279	337	82.47	665
Rate/Term Refinance	2	683,000.00	3.45	%	6.874	358	89.22	640
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3 Units	1	247,906.17	1.25	%	7.025	356	80.00	672
4 Units	4	1,010,966.66	5.11	%	7.328	325	83.51	719
PUD	6	2,141,349.79	10.82	%	7.479	355	80.34	649
Single Family	69	16,397,362.97	82.83	%	7.185	339	82.71	654
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	1	136,000.00	0.69	%	6.755	358	42.50	792
Primary	76	18,991,235.80	95.93	%	7.214	339	82.79	657
Second Home	3	670,349.79	3.39	%	7.554	347	81.21	639
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
California	80	19,797,585.59	100.00	%	7.222	340	82.46	657
Total	80	19,797,585.59	100.00	%	7.222	340	82.46	657

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
4.000 - 4.499	1	242,390.00	1.26	%	5.305	358	79.91	750
5.000 - 5.499	12	4,131,990.00	21.42	%	6.301	357	80.41	665
5.500 - 5.999	23	7,182,070.00	37.23	%	6.754	358	80.39	670
6.000 - 6.499	10	3,623,856.66	18.79	%	7.086	352	79.70	666
6.500 - 6.999	5	1,219,000.00	6.32	%	7.799	348	81.03	607
7.000 - 7.499	5	525,764.75	2.73	%	8.919	242	92.85	644
7.500 - 7.999	4	685,251.70	3.55	%	9.031	313	88.89	618
8.000 - 8.499	6	658,569.22	3.41	%	9.230	263	90.43	621
8.500 - 8.999	8	981,258.51	5.09	%	9.845	256	99.54	624
9.000 - 9.499	1	41,000.00	0.21	%	10.125	177	100.00	627
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	1	242,390.00	1.26	%	5.305	358	79.91	750
6.000 - 6.499	12	4,131,990.00	21.42	%	6.301	357	80.41	665
6.500 - 6.999	23	7,182,070.00	37.23	%	6.754	358	80.39	670
7.000 - 7.499	10	3,623,856.66	18.79	%	7.086	352	79.70	666
7.500 - 7.999	5	1,219,000.00	6.32	%	7.799	348	81.03	607
8.000 - 8.499	2	291,000.00	1.51	%	8.378	294	87.08	618
8.500 - 8.999	2	511,881.70	2.65	%	8.723	358	85.13	615
9.000 - 9.499	8	812,333.97	4.21	%	9.257	247	92.24	636
9.500 - 9.999	11	1,235,628.51	6.41	%	9.868	240	99.64	625
10.000 -10.499	1	41,000.00	0.21	%	10.125	177	100.00	627
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.000 -12.499	1	242,390.00	1.26	%	5.305	358	79.91	750
13.000 -13.499	12	4,131,990.00	21.42	%	6.301	357	80.41	665
13.500 -13.999	23	7,182,070.00	37.23	%	6.754	358	80.39	670
14.000 -14.499	10	3,623,856.66	18.79	%	7.086	352	79.70	666
14.500 -14.999	5	1,219,000.00	6.32	%	7.799	348	81.03	607
15.000 -15.499	2	291,000.00	1.51	%	8.378	294	87.08	618
15.500 -15.999	2	511,881.70	2.65	%	8.723	358	85.13	615
16.000 -16.499	8	812,333.97	4.21	%	9.257	247	92.24	636
16.500 -16.999	11	1,235,628.51	6.41	%	9.868	240	99.64	625
17.000 -17.499	1	41,000.00	0.21	%	10.125	177	100.00	627
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	38	12,407,638.51	64.32	%	6.773	357	80.80	668
3.000	37	6,883,512.33	35.68	%	7.847	315	85.00	642
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	75	19,291,150.84	100.00	%	7.156	342	82.30	658
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
05/01/07	1	440,000.00	2.28	%	9.875	354	100.00	575
07/01/07	14	3,171,929.52	16.44	%	7.153	329	81.82	692
08/01/07	28	5,863,721.32	30.40	%	7.215	329	83.09	656
09/01/07	20	5,945,690.00	30.82	%	6.929	351	80.47	650
10/01/07	11	3,598,610.00	18.65	%	7.177	359	82.46	658
07/01/08	1	271,200.00	1.41	%	6.205	356	80.00	655
Total	75	19,291,150.84	100.00	%	7.156	342	82.30	658

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	50	1,582,198.55	10.58	%	9.822	302	91.44	628
50,000.01 - 100,000.00	102	7,366,989.23	49.28	%	8.487	358	89.52	623
100,000.01 - 150,000.00	35	4,208,612.48	28.16	%	8.185	358	92.56	618
150,000.01 - 200,000.00	8	1,353,780.63	9.06	%	8.155	358	94.94	607
200,000.01 - 250,000.00	2	436,390.00	2.92	%	8.164	358	94.64	670
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	1	75,900.10	0.51	%	5.880	357	80.00	653
6.000 - 6.499	1	187,000.00	1.25	%	6.415	358	100.00	664
6.500 - 6.999	12	1,194,038.77	7.99	%	6.656	358	83.85	640
7.000 - 7.499	15	1,508,261.89	10.09	%	7.164	358	89.86	629
7.500 - 7.999	28	2,532,164.15	16.94	%	7.731	358	92.00	648
8.000 - 8.499	32	2,486,378.56	16.63	%	8.188	357	90.08	633
8.500 - 8.999	29	2,276,570.61	15.23	%	8.734	358	90.92	619
9.000 - 9.499	23	1,831,891.15	12.26	%	9.322	358	92.68	594
9.500 - 9.999	17	1,183,371.45	7.92	%	9.712	350	94.49	608
10.000 -10.499	10	565,082.78	3.78	%	10.268	342	91.95	577
10.500 -10.999	6	528,345.63	3.53	%	10.590	357	92.57	581
11.000 -11.499	13	323,523.53	2.16	%	11.266	240	99.89	604
11.500 -11.999	3	108,542.72	0.73	%	11.919	295	90.25	586
12.000 -12.499	1	23,966.56	0.16	%	12.250	236	100.00	642
12.500 -12.999	1	22,980.00	0.15	%	12.990	177	100.00	629
13.000 -13.499	2	38,495.40	0.26	%	13.363	177	100.00	634
14.000 -14.499	2	32,957.59	0.22	%	14.250	177	100.00	611
14.500 -14.999	1	28,500.00	0.19	%	14.750	178	100.00	606
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	7	527,911.68	3.53	%	9.676	358	81.03	533
550-574	8	619,071.72	4.14	%	9.950	358	84.24	561
575-599	32	2,749,204.47	18.39	%	9.111	357	92.19	585
600-624	60	4,276,466.18	28.61	%	8.657	347	90.31	609
625-649	47	3,338,945.52	22.34	%	8.239	349	91.50	636
650-674	23	1,787,253.24	11.96	%	7.491	351	93.99	659
675-699	10	763,518.10	5.11	%	7.574	358	94.25	685
700+	10	885,599.98	5.92	%	8.015	358	94.35	720
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01- 49.99	1	29,979.73	0.20	%	7.965	357	42.86	579
50.00- 54.99	1	39,974.31	0.27	%	8.215	356	54.05	575
70.00- 74.99	2	143,471.84	0.96	%	8.174	357	73.23	590
75.00- 79.99	7	416,479.01	2.79	%	8.183	358	78.27	604
80.00	45	3,517,761.82	23.53	%	7.894	358	80.00	613
85.00- 89.99	14	1,040,278.68	6.96	%	9.152	358	86.20	602
90.00- 94.99	33	2,851,280.17	19.07	%	8.285	358	90.37	628
95.00- 99.99	8	665,955.24	4.46	%	8.256	342	96.10	625
100.00	86	6,242,790.09	41.76	%	8.900	345	100.00	630
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	22	448,276.14	3.00	%	11.709	177	99.92	624
240.000	2	48,518.63	0.32	%	11.681	236	100.00	632
360.000	173	14,451,176.12	96.68	%	8.394	358	90.92	622
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	22	448,276.14	3.00	%	11.709	177	99.92	624
181-240	2	48,518.63	0.32	%	11.681	236	100.00	632
301-360	173	14,451,176.12	96.68	%	8.394	358	90.92	622
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	7	609,690.00	4.08	%	8.090	358	97.95	657
20.01 -25.00	19	1,249,117.38	8.36	%	8.920	358	89.76	613
25.01 -30.00	10	620,079.80	4.15	%	8.816	357	88.69	614
30.01 -35.00	24	1,917,509.01	12.83	%	8.278	353	91.20	622
35.01 -40.00	27	1,912,638.05	12.80	%	8.987	348	88.43	602
40.01 -45.00	39	3,034,618.64	20.30	%	8.382	349	93.86	635
45.01 -50.00	44	3,645,729.05	24.39	%	8.424	356	91.24	616
50.01 -55.00	25	1,879,862.75	12.58	%	8.295	346	89.20	631
55.01 -60.00	2	78,726.21	0.53	%	9.814	304	96.45	637
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	159	13,317,049.71	89.09	%	8.335	358	91.09	622
Fixed Rate	38	1,630,921.18	10.91	%	9.882	304	92.27	623
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM	127	10,194,435.95	68.20	%	8.459	358	90.71	622
2/28 6 Mo LIBOR ARM BALLOON	25	2,369,447.39	15.85	%	8.185	358	93.74	620
2/28 6 Mo LIBOR ARM IO	4	469,520.06	3.14	%	7.169	357	86.17	628
3/27 6 Mo LIBOR ARM	3	283,646.31	1.90	%	7.066	358	90.98	637
Fixed Rate	12	909,973.20	6.09	%	9.478	351	90.06	625
Fixed Rate Balloon 15/30	22	448,276.14	3.00	%	11.709	177	99.92	624
Fixed Rate Balloon 30/40	4	272,671.84	1.82	%	8.225	357	87.09	618
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	4	469,520.06	3.14	%	7.169	357	86.17	628
Not Interest Only	193	14,478,450.83	96.86	%	8.547	352	91.39	622
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	2	203,790.53	1.36	%	8.432	357	95.61	624
Prepay Penalty: 12 months	1	24,552.07	0.16	%	11.125	236	100.00	622
Prepay Penalty: 24 months	173	12,958,563.76	86.69	%	8.483	351	91.31	622
Prepay Penalty: 36 months	21	1,761,064.53	11.78	%	8.633	356	89.92	622
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	173	14,451,176.12	96.68	%	8.394	358	90.92	622
Second Lien	24	496,794.77	3.32	%	11.706	183	99.93	624
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	190	14,217,367.56	95.11	%	8.511	351	90.85	619
Stated Documentation	7	730,603.33	4.89	%	8.363	358	98.49	684
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	39	3,026,075.20	20.24	%	8.525	352	89.82	619
Purchase	152	11,341,023.85	75.87	%	8.517	351	91.58	624
Rate/Term Refinance	6	580,871.84	3.89	%	8.151	358	91.58	607
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	7	598,007.83	4.00	%	8.389	357	88.49	631
4 Units	2	296,969.04	1.99	%	8.816	358	90.00	663
Condominium	6	331,209.72	2.22	%	9.085	343	90.58	614
PUD	9	809,137.12	5.41	%	8.054	341	88.72	622
Single Family	173	12,912,647.18	86.38	%	8.515	352	91.55	621
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	24	1,669,399.22	11.17	%	8.208	358	87.64	667
Primary	173	13,278,571.67	88.83	%	8.541	351	91.67	617
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Arkansas	1	116,000.00	0.78	%	6.755	358	80.00	602
Florida	4	465,000.00	3.11	%	7.727	345	93.66	621
Indiana	54	3,559,969.12	23.82	%	8.529	354	89.96	627
Iowa	2	129,236.28	0.86	%	9.290	357	96.73	596
Michigan	42	3,095,007.04	20.71	%	8.858	352	89.70	607
Mississippi	3	181,780.92	1.22	%	10.292	358	96.19	608
North Carolina	1	159,057.49	1.06	%	8.700	357	100.00	601
Ohio	68	5,213,942.52	34.88	%	8.465	350	91.67	628
Pennsylvania	4	307,249.00	2.06	%	7.837	358	95.21	653
South Dakota	7	694,093.69	4.64	%	8.413	352	93.90	624
Tennessee	8	630,834.83	4.22	%	8.683	347	90.24	600
Texas	1	187,000.00	1.25	%	6.415	358	100.00	664
West Virginia	2	208,800.00	1.40	%	6.939	358	90.73	640
Total	197	14,947,970.89	100.00	%	8.504	352	91.22	622

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
4.500 - 4.999	1	75,900.10	0.57	%	5.880	357	80.00	653
5.000 - 5.499	1	187,000.00	1.40	%	6.415	358	100.00	664
5.500 - 5.999	12	1,194,038.77	8.97	%	6.656	358	83.85	640
6.000 - 6.499	15	1,508,261.89	11.33	%	7.164	358	89.86	629
6.500 - 6.999	25	2,257,292.31	16.95	%	7.727	358	92.01	647
7.000 - 7.499	31	2,341,478.56	17.58	%	8.188	357	89.90	635
7.500 - 7.999	28	2,032,480.61	15.26	%	8.794	358	91.07	616
8.000 - 8.499	23	1,779,821.15	13.36	%	9.388	358	94.21	592
8.500 - 8.999	12	1,171,649.60	8.80	%	9.545	357	93.55	601
9.000 - 9.499	6	398,390.97	2.99	%	10.315	357	90.56	571
9.500 - 9.999	2	194,601.91	1.46	%	10.621	356	100.00	584
10.000 -10.499	2	105,583.84	0.79	%	11.450	358	100.00	586
10.500 -10.999	1	70,550.00	0.53	%	11.880	358	85.00	563
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	1	75,900.10	0.57	%	5.880	357	80.00	653
6.000 - 6.499	1	187,000.00	1.40	%	6.415	358	100.00	664
6.500 - 6.999	12	1,194,038.77	8.97	%	6.656	358	83.85	640
7.000 - 7.499	15	1,508,261.89	11.33	%	7.164	358	89.86	629
7.500 - 7.999	25	2,257,292.31	16.95	%	7.727	358	92.01	647
8.000 - 8.499	30	2,274,878.56	17.08	%	8.175	357	89.90	634
8.500 - 8.999	28	2,211,770.61	16.61	%	8.740	358	91.24	620
9.000 - 9.499	21	1,694,391.15	12.72	%	9.332	358	93.98	592
9.500 - 9.999	12	982,453.32	7.38	%	9.707	357	94.00	594
10.000 -10.499	8	518,090.97	3.89	%	10.281	357	91.22	571
10.500 -10.999	3	236,838.19	1.78	%	10.600	356	98.22	585
11.000 -11.499	2	105,583.84	0.79	%	11.450	358	100.00	586
11.500 -11.999	1	70,550.00	0.53	%	11.880	358	85.00	563
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
12.500 -12.999	1	75,900.10	0.57	%	5.880	357	80.00	653
13.000 -13.499	1	187,000.00	1.40	%	6.415	358	100.00	664
13.500 -13.999	12	1,194,038.77	8.97	%	6.656	358	83.85	640
14.000 -14.499	15	1,508,261.89	11.33	%	7.164	358	89.86	629
14.500 -14.999	25	2,257,292.31	16.95	%	7.727	358	92.01	647
15.000 -15.499	30	2,274,878.56	17.08	%	8.175	357	89.90	634
15.500 -15.999	28	2,211,770.61	16.61	%	8.740	358	91.24	620
16.000 -16.499	21	1,694,391.15	12.72	%	9.332	358	93.98	592
16.500 -16.999	12	982,453.32	7.38	%	9.707	357	94.00	594
17.000 -17.499	8	518,090.97	3.89	%	10.281	357	91.22	571
17.500 -17.999	3	236,838.19	1.78	%	10.600	356	98.22	585
18.000 -18.499	2	105,583.84	0.79	%	11.450	358	100.00	586
18.500 -18.999	1	70,550.00	0.53	%	11.880	358	85.00	563
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	4	469,520.06	3.53	%	7.169	357	86.17	628
3.000	155	12,847,529.65	96.47	%	8.378	358	91.27	622
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	159	13,317,049.71	100.00	%	8.335	358	91.09	622
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
06/01/07	1	42,236.28	0.32	%	10.505	355	90.00	588
07/01/07	28	1,935,553.87	14.53	%	8.610	356	91.56	623
08/01/07	40	3,401,518.49	25.54	%	8.576	357	92.33	613
09/01/07	61	5,373,674.76	40.35	%	8.060	358	91.09	635
09/02/07	1	75,920.00	0.57	%	7.005	358	80.00	616
10/01/07	25	2,204,500.00	16.55	%	8.562	359	89.20	603
08/01/08	2	131,646.31	0.99	%	6.992	357	86.35	647
10/01/08	1	152,000.00	1.14	%	7.130	359	95.00	627
Total	159	13,317,049.71	100.00	%	8.335	358	91.09	622

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	449	13,367,498.82	34.64	%	10.829	177	99.75	643
50,000.01 - 100,000.00	198	14,189,514.51	36.77	%	9.981	178	99.64	671
100,000.01 - 150,000.00	66	7,686,653.74	19.92	%	9.300	177	99.67	703
150,000.01 - 200,000.00	13	2,173,738.91	5.63	%	9.821	177	97.62	681
200,000.01 - 250,000.00	5	1,170,819.77	3.03	%	8.184	177	97.56	677
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.500 - 6.999	1	114,000.00	0.30	%	6.999	178	95.00	695
7.000 - 7.499	13	1,227,061.50	3.18	%	7.251	177	99.77	737
7.500 - 7.999	23	1,855,911.71	4.81	%	7.866	177	99.92	707
8.000 - 8.499	38	3,395,005.37	8.80	%	8.284	177	98.50	714
8.500 - 8.999	37	2,661,718.71	6.90	%	8.749	177	99.70	707
9.000 - 9.499	90	5,606,081.37	14.53	%	9.258	177	99.54	675
9.500 - 9.999	68	4,398,326.00	11.40	%	9.809	177	99.49	678
10.000 -10.499	151	7,439,486.09	19.28	%	10.204	177	99.86	639
10.500 -10.999	50	2,971,398.80	7.70	%	10.672	178	99.10	671
11.000 -11.499	90	2,606,633.19	6.75	%	11.194	178	99.76	626
11.500 -11.999	43	1,939,790.53	5.03	%	11.811	178	99.94	657
12.000 -12.499	20	846,975.64	2.19	%	12.304	178	99.79	650
12.500 -12.999	20	1,036,881.15	2.69	%	12.831	181	97.52	651
13.000 -13.499	26	725,170.05	1.88	%	13.237	177	100.00	635
13.500 -13.999	17	479,465.45	1.24	%	13.720	184	100.00	628
14.000 -14.499	33	976,067.56	2.53	%	14.222	177	100.00	614
14.500 -14.999	9	263,984.03	0.68	%	14.707	177	100.00	608
15.000 -15.499	2	44,268.60	0.11	%	15.028	177	100.00	609
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
600-624	205	6,750,921.10	17.49	%	11.299	177	99.91	610
625-649	182	8,225,097.80	21.32	%	10.774	178	98.96	634
650-674	122	7,056,937.19	18.29	%	10.196	177	99.41	659
675-699	102	7,167,966.32	18.58	%	9.519	177	99.40	687
700+	119	9,370,703.34	24.28	%	8.914	177	99.85	733
None	1	16,600.00	0.04	%	11.125	177	100.00	0
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
80.01- 84.99	1	174,932.28	0.45	%	10.625	176	84.70	631
85.00- 89.99	2	76,941.77	0.20	%	9.476	176	86.57	662
90.00- 94.99	9	812,459.59	2.11	%	9.611	177	91.05	646
95.00- 99.99	39	2,599,886.44	6.74	%	9.591	177	96.94	675
100.00	680	34,924,005.67	90.50	%	10.121	177	100.00	669
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	724	38,294,956.55	99.24	%	10.059	177	99.51	669
240.000	7	293,269.20	0.76	%	12.238	236	100.00	637
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	724	38,294,956.55	99.24	%	10.059	177	99.51	669
181-240	7	293,269.20	0.76	%	12.238	236	100.00	637
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	12	741,480.80	1.92	%	8.607	178	97.86	658
20.01 -25.00	22	795,495.43	2.06	%	9.848	177	100.00	652
25.01 -30.00	45	1,323,720.31	3.43	%	10.756	177	99.77	658
30.01 -35.00	62	2,754,501.92	7.14	%	10.221	177	99.24	671
35.01 -40.00	128	6,106,603.68	15.83	%	10.329	178	99.78	663
40.01 -45.00	170	10,345,494.86	26.81	%	10.126	178	99.46	676
45.01 -50.00	158	9,101,426.84	23.59	%	10.066	177	99.46	677
50.01 -55.00	127	7,121,642.64	18.46	%	9.777	177	99.56	656
55.01 -60.00	5	238,284.01	0.62	%	10.686	177	100.00	646
None	2	59,575.26	0.15	%	9.412	177	100.00	658
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	423	27,995,783.64	72.55	%	9.452	177	99.41	675
Fixed Rate	308	10,592,442.11	27.45	%	11.724	178	99.78	651
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/13 6 Mo LIBOR ARM	21	1,543,673.38	4.00	%	9.226	177	98.84	667
2/13 6 Mo LIBOR ARM BALLOON	402	26,452,110.26	68.55	%	9.465	177	99.44	676
Fixed Rate	7	293,269.20	0.76	%	12.238	236	100.00	637
Fixed Rate Balloon 15/30	301	10,299,172.91	26.69	%	11.710	177	99.78	651
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Not Interest Only	731	38,588,225.75	100.00	%	10.075	177	99.51	669
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	86	6,666,457.50	17.28	%	10.501	178	99.50	674
Prepay Penalty: 12 months	29	1,975,391.19	5.12	%	9.706	178	99.25	685
Prepay Penalty: 24 months	604	29,464,758.43	76.36	%	9.997	177	99.52	667
Prepay Penalty: 36 months	12	481,618.63	1.25	%	10.476	177	100.00	633
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Second Lien	731	38,588,225.75	100.00	%	10.075	177	99.51	669
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	471	20,923,790.04	54.22	%	9.935	177	99.57	650
Stated Documentation	260	17,664,435.71	45.78	%	10.242	178	99.44	691
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	71	4,426,677.13	11.47	%	9.724	178	98.02	655
Purchase	652	33,826,837.14	87.66	%	10.117	177	99.71	671
Rate/Term Refinance	8	334,711.48	0.87	%	10.550	177	99.28	621
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	12	746,931.51	1.94	%	10.099	177	99.79	687
3 Units	51	4,444,079.31	11.52	%	10.591	178	100.00	688
4 Units	17	1,434,532.99	3.72	%	10.092	177	99.77	688
Condominium	36	1,691,671.31	4.38	%	9.710	178	99.89	674
PUD	93	5,525,056.48	14.32	%	10.190	177	99.39	659
Single Family	522	24,745,954.15	64.13	%	9.981	177	99.40	665
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Primary	702	37,346,063.82	96.78	%	10.053	177	99.50	668
Second Home	29	1,242,161.93	3.22	%	10.741	177	99.80	688
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	4	129,237.38	0.33	%	11.310	177	100.00	631
Arizona	52	2,531,148.57	6.56	%	10.159	177	99.19	661
Arkansas	4	97,219.81	0.25	%	11.485	176	100.00	608
California	170	15,189,875.96	39.36	%	9.178	177	99.28	690
Colorado	17	721,121.26	1.87	%	10.188	177	100.00	638
Connecticut	10	606,891.76	1.57	%	11.716	178	99.25	657
Delaware	1	59,974.16	0.16	%	10.125	176	100.00	603
District of Columbia	1	65,000.00	0.17	%	8.375	178	100.00	684
Florida	57	2,364,475.80	6.13	%	10.780	177	99.84	658
Georgia	14	628,407.42	1.63	%	11.463	177	100.00	643
Idaho	18	544,946.91	1.41	%	11.299	177	99.89	641
Illinois	24	748,472.88	1.94	%	11.041	177	99.79	642
Indiana	21	384,459.04	1.00	%	11.365	184	100.00	634
Iowa	9	171,780.55	0.45	%	11.781	177	100.00	613
Kansas	9	175,982.35	0.46	%	12.537	177	98.63	629
Kentucky	4	109,964.33	0.28	%	12.287	177	100.00	629
Louisiana	9	377,216.21	0.98	%	12.142	177	95.20	626
Maryland	5	449,139.70	1.16	%	9.951	177	100.00	624
Massachusetts	25	2,400,672.65	6.22	%	10.831	178	99.92	688
Michigan	16	512,385.38	1.33	%	11.968	177	100.00	632
Minnesota	4	159,587.55	0.41	%	10.858	177	97.97	684
Mississippi	2	39,172.63	0.10	%	10.397	176	100.00	648
Missouri	22	534,147.54	1.38	%	10.956	177	99.73	640
Montana	2	57,401.90	0.15	%	8.197	176	100.00	744
Nebraska	4	91,999.39	0.24	%	11.169	187	100.00	604
Nevada	22	1,141,565.46	2.96	%	10.627	177	99.69	678
New Hampshire	1	48,600.00	0.13	%	10.125	177	100.00	605
New Jersey	9	442,597.46	1.15	%	11.176	185	99.31	669
New Mexico	4	112,502.76	0.29	%	9.610	177	100.00	683
Ohio	28	643,401.44	1.67	%	11.226	177	100.00	628
Oklahoma	10	203,649.03	0.53	%	12.705	177	99.39	624
Oregon	43	1,807,223.09	4.68	%	9.739	177	99.75	648
Pennsylvania	12	306,006.12	0.79	%	11.102	179	99.78	626
Rhode Island	16	931,166.64	2.41	%	10.567	177	100.00	675
South Dakota	4	67,150.64	0.17	%	10.475	177	97.69	641
Tennessee	5	133,220.00	0.35	%	10.815	177	100.00	637
Texas	5	271,385.04	0.70	%	9.728	176	100.00	677
Utah	29	1,040,286.27	2.70	%	10.401	177	100.00	643
Virginia	6	436,354.54	1.13	%	9.444	178	98.82	667
Washington	30	1,735,364.78	4.50	%	10.095	177	99.84	650
West Virginia	1	43,898.95	0.11	%	9.625	177	100.00	655
Wisconsin	2	73,172.40	0.19	%	10.745	176	100.00	670
Total	731	38,588,225.75	100.00	%	10.075	177	99.51	669

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.500 - 5.999	2	224,923.61	0.80	%	7.431	177	97.47	687
6.000 - 6.499	15	1,390,561.50	4.97	%	7.360	177	99.45	733
6.500 - 6.999	23	1,824,943.25	6.52	%	7.909	177	99.92	710
7.000 - 7.499	42	3,839,284.79	13.71	%	8.512	177	98.80	706
7.500 - 7.999	38	2,912,012.97	10.40	%	9.051	177	99.72	690
8.000 - 8.499	93	5,835,384.17	20.84	%	9.379	177	99.56	670
8.500 - 8.999	45	3,743,207.14	13.37	%	9.929	177	98.75	680
9.000 - 9.499	112	5,155,686.27	18.42	%	10.190	177	99.86	631
9.500 - 9.999	24	1,664,455.54	5.95	%	10.636	177	100.00	661
10.000 -10.499	15	735,283.44	2.63	%	11.465	177	100.00	653
10.500 -10.999	2	104,371.88	0.37	%	11.767	177	100.00	671
11.000 -11.499	2	65,490.65	0.23	%	12.125	177	100.00	633
11.500 -11.999	1	175,000.00	0.63	%	12.875	177	90.00	630
12.000+	9	325,178.43	1.16	%	13.500	176	100.00	625
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
6.500 - 6.999	1	114,000.00	0.41	%	6.999	178	95.00	695
7.000 - 7.499	13	1,227,061.50	4.38	%	7.251	177	99.77	737
7.500 - 7.999	23	1,855,911.71	6.63	%	7.866	177	99.92	707
8.000 - 8.499	37	3,359,070.25	12.00	%	8.284	177	98.48	714
8.500 - 8.999	30	2,225,462.58	7.95	%	8.733	177	99.64	704
9.000 - 9.499	88	5,546,889.78	19.81	%	9.258	177	99.54	675
9.500 - 9.999	48	3,833,747.72	13.69	%	9.817	177	99.47	677
10.000 -10.499	126	6,376,813.39	22.78	%	10.203	177	99.89	634
10.500 -10.999	27	1,982,502.31	7.08	%	10.634	177	98.65	660
11.000 -11.499	13	617,283.44	2.20	%	11.257	177	100.00	656
11.500 -11.999	3	173,371.88	0.62	%	11.810	177	100.00	663
12.000 -12.499	3	155,490.65	0.56	%	12.270	178	100.00	635
12.500 -12.999	1	175,000.00	0.63	%	12.875	177	90.00	630
13.000 -13.499	6	212,276.21	0.76	%	13.125	176	100.00	630
13.500 -13.999	2	71,785.75	0.26	%	13.625	176	100.00	629
14.000 -14.499	1	46,720.00	0.17	%	14.250	177	100.00	606
14.500 -14.999	1	22,396.47	0.08	%	14.625	176	100.00	600
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
13.500 -13.999	1	114,000.00	0.41	%	6.999	178	95.00	695
14.000 -14.499	14	1,259,041.50	4.50	%	7.331	177	99.78	734
14.500 -14.999	23	1,855,911.71	6.63	%	7.866	177	99.92	707
15.000 -15.499	37	3,359,070.25	12.00	%	8.284	177	98.48	714
15.500 -15.999	30	2,225,462.58	7.95	%	8.733	177	99.64	704
16.000 -16.499	88	5,546,889.78	19.81	%	9.258	177	99.54	675
16.500 -16.999	48	3,833,747.72	13.69	%	9.817	177	99.47	677
17.000 -17.499	125	6,344,833.39	22.66	%	10.202	177	99.89	634
17.500 -17.999	27	1,982,502.31	7.08	%	10.634	177	98.65	660
18.000 -18.499	13	617,283.44	2.20	%	11.257	177	100.00	656
18.500 -18.999	3	173,371.88	0.62	%	11.810	177	100.00	663
19.000 -19.499	3	155,490.65	0.56	%	12.270	178	100.00	635
19.500 -19.999	1	175,000.00	0.63	%	12.875	177	90.00	630
20.000 -20.499	6	212,276.21	0.76	%	13.125	176	100.00	630
20.500 -20.999	2	71,785.75	0.26	%	13.625	176	100.00	629
21.000+	2	69,116.47	0.25	%	14.372	177	100.00	604
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
3.000	423	27,995,783.64	100.00	%	9.452	177	99.41	675
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	423	27,995,783.64	100.00	%	9.452	177	99.41	675
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

Next Rate Change Date	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
05/01/07	3	177,626.43	0.63	%	9.993	174	100.00	669
06/01/07	3	366,862.60	1.31	%	10.658	175	100.00	643
07/01/07	176	11,696,039.40	41.78	%	9.389	176	99.45	681
08/01/07	184	11,865,065.21	42.38	%	9.473	177	99.30	670
09/01/07	24	1,587,890.00	5.67	%	9.239	178	99.52	671
10/01/07	33	2,302,300.00	8.22	%	9.575	179	99.52	681
Total	423	27,995,783.64	100.00	%	9.452	177	99.41	675

MMLT 2005-3

Combined Original LTV (incl silent secs)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV (incl silent secs)	Weighted Average FICO
70.00- 74.99	1	660,000.00	0.32	%	9.755	358	73.08	622
75.00- 79.99	1	148,000.00	0.07	%	7.130	357	79.40	630
80.01- 84.99	1	700,000.00	0.34	%	7.130	358	82.04	608
85.00- 89.99	3	632,400.00	0.30	%	7.027	358	86.92	643
90.00- 94.99	17	4,129,696.36	1.98	%	7.229	358	90.96	656
95.00- 99.99	90	19,232,885.12	9.21	%	7.239	358	96.85	659
100.00	936	183,392,371.61	87.79	%	7.245	357	100.00	666
Total	1,049	208,895,353.09	100.00	%	7.251	357	99.33	665

MMLT 2005-3

Current Principal Balance	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 - 50,000.00	21	841,015.22	0.40	%	8.873	357	80.04	614
50,000.01 - 100,000.00	256	19,429,622.34	9.30	%	8.075	357	81.23	627
100,000.01 - 150,000.00	234	28,906,752.99	13.84	%	7.491	357	80.21	638
150,000.01 - 200,000.00	163	28,449,908.09	13.62	%	7.075	357	80.17	653
200,000.01 - 250,000.00	109	24,575,460.98	11.76	%	7.181	358	80.30	663
250,000.01 - 300,000.00	64	17,496,665.44	8.38	%	7.217	358	80.36	674
300,000.01 - 350,000.00	41	13,262,515.68	6.35	%	7.167	358	80.35	666
350,000.01 - 400,000.00	47	17,563,041.78	8.41	%	6.968	357	80.00	675
400,000.01 - 450,000.00	36	15,316,254.70	7.33	%	7.136	358	79.92	696
450,000.01 - 500,000.00	24	11,355,842.66	5.44	%	7.050	357	80.00	700
500,000.01 - 550,000.00	20	10,437,690.00	5.00	%	6.894	358	79.99	696
550,000.01 - 600,000.00	16	9,172,706.70	4.39	%	7.006	358	79.45	692
600,000.01 - 650,000.00	7	4,360,676.51	2.09	%	7.111	358	80.00	661
650,000.01 - 700,000.00	8	5,452,000.00	2.61	%	7.356	358	75.94	682
700,000.01 - 750,000.00	2	1,477,200.00	0.71	%	6.786	356	77.46	670
750,000.01 - 800,000.00	1	798,000.00	0.38	%	7.055	358	79.96	724
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Current Gross Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	5	1,339,990.00	0.64	%	5.377	357	79.98	700
5.500 - 5.999	28	8,259,991.34	3.95	%	5.750	358	80.00	700
6.000 - 6.499	86	23,628,644.72	11.31	%	6.281	357	79.90	675
6.500 - 6.999	273	64,411,632.60	30.83	%	6.763	358	79.78	670
7.000 - 7.499	202	40,161,963.60	19.23	%	7.159	357	79.88	654
7.500 - 7.999	144	28,223,215.66	13.51	%	7.752	358	80.13	669
8.000 - 8.499	137	20,930,229.18	10.02	%	8.187	357	80.69	672
8.500 - 8.999	91	12,877,333.98	6.16	%	8.672	357	81.63	648
9.000 - 9.499	46	5,171,768.95	2.48	%	9.182	357	80.87	611
9.500 - 9.999	20	2,620,994.24	1.25	%	9.761	358	78.41	595
10.000 -10.499	9	764,824.74	0.37	%	10.262	356	81.78	581
11.000 -11.499	4	273,377.00	0.13	%	11.114	358	81.18	591
11.500 -11.999	4	231,387.08	0.11	%	11.706	358	83.45	554
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

FICO	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
525-549	15	1,330,891.79	0.64	%	9.649	357	81.64	538
550-574	15	1,918,520.93	0.92	%	9.287	358	85.59	558
575-599	22	2,417,201.24	1.16	%	8.413	358	88.26	582
600-624	310	44,027,559.63	21.08	%	7.434	357	79.76	611
625-649	227	42,172,130.29	20.19	%	7.177	357	80.10	635
650-674	149	31,399,682.18	15.03	%	7.255	357	80.02	660
675-699	140	35,255,099.14	16.88	%	7.169	358	79.83	687
700+	170	50,316,667.89	24.09	%	7.007	358	79.99	736
None	1	57,600.00	0.03	%	11.130	357	80.00	0
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Combined Original LTV	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
60.00- 64.99	2	808,000.00	0.39	%	9.274	358	63.47	623
70.00- 74.99	4	2,226,800.82	1.07	%	6.947	358	72.36	652
75.00- 79.99	42	7,959,299.01	3.81	%	7.079	358	78.76	675
80.00	941	191,316,271.20	91.58	%	7.203	357	80.00	667
80.01- 84.99	2	132,435.37	0.06	%	8.205	358	84.65	621
85.00- 89.99	22	2,365,391.51	1.13	%	9.279	358	86.56	567
90.00- 94.99	32	3,429,321.46	1.64	%	8.341	357	90.13	626
95.00- 99.99	4	657,833.72	0.31	%	8.724	357	95.00	591
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
180.000	1	66,400.00	0.03	%	8.880	177	80.00	624
360.000	1,048	208,828,953.09	99.97	%	7.251	358	80.10	665
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Stated Remaining Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
121-180	1	66,400.00	0.03	%	8.880	177	80.00	624
301-360	1,048	208,828,953.09	99.97	%	7.251	358	80.10	665
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Debt Ratio	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
0.01 -20.00	19	5,435,994.38	2.60	%	7.217	358	78.29	652
20.01 -25.00	32	3,817,738.61	1.83	%	7.550	357	80.59	654
25.01 -30.00	70	10,023,633.19	4.80	%	7.516	357	78.56	650
30.01 -35.00	102	15,490,303.95	7.42	%	7.308	357	80.40	661
35.01 -40.00	170	29,658,261.92	14.20	%	7.340	357	80.31	662
40.01 -45.00	252	57,440,783.44	27.50	%	7.251	358	80.06	674
45.01 -50.00	251	55,334,398.60	26.49	%	7.344	357	80.31	672
50.01 -55.00	150	31,204,058.91	14.94	%	6.866	358	80.19	649
55.01 -60.00	2	284,352.98	0.14	%	6.550	357	80.00	602
None	1	205,827.11	0.10	%	6.880	357	80.00	643
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

FRM/ARM	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
ARM	1,031	207,306,461.37	99.24	%	7.239	358	80.09	665
Fixed Rate	18	1,588,891.72	0.76	%	8.779	350	81.22	626
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Product	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2/28 6 Mo LIBOR ARM	458	59,469,132.45	28.47	%	7.688	358	80.42	643
2/28 6 Mo LIBOR ARM BALLOON	211	41,755,179.51	19.99	%	7.310	358	80.27	656
2/28 6 Mo LIBOR ARM IO	346	102,996,572.88	49.31	%	6.962	357	79.83	683
3/27 6 Mo LIBOR ARM	9	1,073,456.53	0.51	%	6.892	357	80.00	664
3/27 6 Mo LIBOR ARM IO	6	1,911,200.00	0.91	%	6.877	357	80.00	625
5/25 6 Mo LIBOR ARM	1	100,920.00	0.05	%	7.255	357	80.00	650
Fixed Rate	14	1,211,911.67	0.58	%	8.872	348	81.60	627
Fixed Rate Balloon 30/40	4	376,980.05	0.18	%	8.481	357	80.00	625
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Interest Only	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Interest Only	352	104,907,772.88	50.22	%	6.960	357	79.83	681
Not Interest Only	697	103,987,580.21	49.78	%	7.544	357	80.37	648
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Prepayment Penalty Original Term (months)	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Prepay Penalty: 0 months	110	27,743,034.33	13.28	%	7.758	357	80.11	673
Prepay Penalty: 12 months	52	16,034,410.44	7.68	%	7.395	357	78.58	688
Prepay Penalty: 24 months	852	159,926,701.99	76.56	%	7.142	358	80.24	662
Prepay Penalty: 36 months	35	5,191,206.33	2.49	%	7.465	355	80.42	641
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Lien	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
First Lien	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Documentation Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Full Documentation	694	113,790,687.79	54.47	%	7.135	357	80.22	641
Stated Documentation	355	95,104,665.30	45.53	%	7.389	358	79.95	693
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Loan Purpose	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Cash Out Refinance	88	20,831,807.40	9.97	%	6.923	357	79.39	644
Purchase	946	184,912,488.73	88.52	%	7.289	358	80.18	668
Rate/Term Refinance	15	3,151,056.96	1.51	%	7.194	358	79.86	629
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Property Type	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2 Units	24	4,209,584.30	2.02	%	7.690	357	82.08	666
3 Units	62	20,901,890.81	10.01	%	7.977	357	80.00	687
4 Units	31	11,365,347.66	5.44	%	7.590	358	80.44	708
Condominium	37	6,802,872.78	3.26	%	7.305	358	80.29	673
PUD	153	35,753,925.07	17.12	%	6.963	358	79.95	664
Single Family	742	129,861,732.47	62.17	%	7.167	357	80.05	657
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Occupancy Status	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Non-owner	17	1,561,818.02	0.75	%	8.265	358	89.67	660
Primary	989	198,097,174.36	94.83	%	7.233	357	80.04	664
Second Home	43	9,236,360.71	4.42	%	7.465	358	79.75	688
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

State	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
Alabama	6	549,682.52	0.26	%	7.387	357	80.99	612
Arizona	80	14,334,835.00	6.86	%	6.982	358	79.44	672
Arkansas	6	537,403.38	0.26	%	7.573	358	80.94	619
California	203	77,118,066.51	36.92	%	6.819	358	79.75	684
Colorado	27	4,831,640.20	2.31	%	6.798	358	80.35	634
Connecticut	10	2,329,119.52	1.11	%	7.880	357	80.00	670
Delaware	1	239,715.70	0.11	%	6.755	356	80.00	603
District of Columbia	3	750,300.00	0.36	%	8.417	358	83.54	668
Florida	87	14,427,959.48	6.91	%	7.538	357	79.84	663
Georgia	34	6,322,812.75	3.03	%	7.674	357	80.80	649
Idaho	18	2,208,069.72	1.06	%	7.601	358	80.00	635
Illinois	35	5,014,947.37	2.40	%	7.832	358	81.41	641
Indiana	48	3,738,378.38	1.79	%	8.145	358	81.21	621
Iowa	18	1,478,101.01	0.71	%	7.850	358	81.61	608
Kansas	19	2,286,856.04	1.09	%	7.750	358	80.76	638
Kentucky	12	1,231,466.45	0.59	%	8.332	357	81.16	600
Louisiana	13	1,486,210.84	0.71	%	7.517	357	80.00	630
Maryland	9	2,415,189.11	1.16	%	7.119	358	80.00	650
Massachusetts	34	11,134,168.43	5.33	%	8.076	358	80.20	688
Michigan	28	2,874,847.65	1.38	%	8.097	358	81.54	621
Minnesota	5	714,560.00	0.34	%	8.174	357	80.00	654
Mississippi	3	249,605.74	0.12	%	9.413	356	85.01	607
Missouri	31	3,283,015.95	1.57	%	7.682	358	80.35	647
Montana	2	281,224.90	0.13	%	7.831	357	80.00	642
Nebraska	9	692,711.31	0.33	%	8.117	341	81.95	622
Nevada	27	6,488,260.04	3.11	%	6.939	358	79.99	676
New Hampshire	2	398,320.00	0.19	%	6.475	358	80.00	627
New Jersey	8	1,892,566.04	0.91	%	8.081	358	80.00	693
New Mexico	11	1,179,414.08	0.56	%	7.311	357	79.95	636
New York	1	57,600.00	0.03	%	8.380	358	80.00	600
North Carolina	3	608,805.43	0.29	%	8.427	358	82.14	696
Ohio	45	4,408,134.84	2.11	%	7.992	358	82.20	622
Oklahoma	16	1,403,220.64	0.67	%	8.207	358	81.64	626
Oregon	55	10,212,793.26	4.89	%	6.781	358	80.00	647
Pennsylvania	21	2,216,114.90	1.06	%	7.978	357	80.46	625
Rhode Island	14	3,346,164.95	1.60	%	7.875	357	80.00	680
South Carolina	1	145,389.07	0.07	%	6.930	355	80.00	795
South Dakota	8	717,837.15	0.34	%	7.380	358	80.00	640
Tennessee	14	1,455,940.39	0.70	%	8.555	358	81.41	616
Texas	5	436,000.00	0.21	%	7.607	358	80.00	621
Utah	37	5,513,300.25	2.64	%	7.517	358	80.30	659
Virginia	9	1,669,718.33	0.80	%	7.169	358	76.62	655
Washington	28	5,757,754.80	2.76	%	6.743	358	80.00	644
West Virginia	1	96,800.00	0.05	%	6.505	358	80.00	614
Wisconsin	1	111,130.96	0.05	%	8.380	356	80.00	687
Wyoming	1	249,200.00	0.12	%	9.255	359	80.00	615
Total	1,049	208,895,353.09	100.00	%	7.251	357	80.10	665

Gross Margin	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
4.000 - 4.499	5	1,339,990.00	0.65	%	5.377	357	79.98	700
4.500 - 4.999	28	8,259,991.34	3.98	%	5.750	358	80.00	700
5.000 - 5.499	86	23,628,644.72	11.40	%	6.281	357	79.90	675
5.500 - 5.999	275	64,717,232.60	31.22	%	6.768	358	79.78	670
6.000 - 6.499	205	41,032,473.60	19.79	%	7.192	357	80.00	655
6.500 - 6.999	142	27,926,516.26	13.47	%	7.768	358	80.16	669
7.000 - 7.499	132	20,170,324.68	9.73	%	8.185	357	80.67	672
7.500 - 7.999	85	11,868,257.53	5.72	%	8.672	357	81.11	650
8.000 - 8.499	45	5,099,313.17	2.46	%	9.206	357	80.88	607
8.500 - 8.999	14	2,198,848.65	1.06	%	9.667	358	78.67	600
9.000 - 9.499	8	711,304.74	0.34	%	10.281	356	81.91	579
10.000 -10.499	2	122,177.00	0.06	%	11.064	356	82.64	571
10.500 -10.999	4	231,387.08	0.11	%	11.706	358	83.45	554
Total	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665

Minimum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
5.000 - 5.499	5	1,339,990.00	0.65	%	5.377	357	79.98	700
5.500 - 5.999	28	8,259,991.34	3.98	%	5.750	358	80.00	700
6.000 - 6.499	86	23,628,644.72	11.40	%	6.281	357	79.90	675
6.500 - 6.999	273	64,411,632.60	31.07	%	6.763	358	79.78	670
7.000 - 7.499	200	39,938,923.60	19.27	%	7.159	357	79.88	655
7.500 - 7.999	142	28,041,060.67	13.53	%	7.753	358	80.13	669
8.000 - 8.499	134	20,694,748.90	9.98	%	8.187	357	80.65	673
8.500 - 8.999	87	12,591,767.53	6.07	%	8.672	357	81.66	648
9.000 - 9.499	43	4,901,368.95	2.36	%	9.174	357	80.91	610
9.500 - 9.999	18	2,379,944.24	1.15	%	9.765	358	77.79	593
10.000 -10.499	9	764,824.74	0.37	%	10.262	356	81.78	581
11.000 -11.499	2	122,177.00	0.06	%	11.064	356	82.64	571
11.500 -11.999	4	231,387.08	0.11	%	11.706	358	83.45	554
Total	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665

Maximum Interest Rate	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
11.500 -11.999	1	71,556.67	0.03	%	8.505	357	80.00	637
12.000 -12.499	5	1,339,990.00	0.65	%	5.377	357	79.98	700
12.500 -12.999	28	8,259,991.34	3.98	%	5.750	358	80.00	700
13.000 -13.499	86	23,628,644.72	11.40	%	6.281	357	79.90	675
13.500 -13.999	273	64,411,632.60	31.07	%	6.763	358	79.78	670
14.000 -14.499	200	39,938,923.60	19.27	%	7.159	357	79.88	655
14.500 -14.999	142	28,041,060.67	13.53	%	7.753	358	80.13	669
15.000 -15.499	134	20,694,748.90	9.98	%	8.187	357	80.65	673
15.500 -15.999	86	12,520,210.86	6.04	%	8.673	357	81.67	648
16.000 -16.499	43	4,901,368.95	2.36	%	9.174	357	80.91	610
16.500 -16.999	18	2,379,944.24	1.15	%	9.765	358	77.79	593
17.000 -17.499	9	764,824.74	0.37	%	10.262	356	81.78	581
18.000 -18.499	2	122,177.00	0.06	%	11.064	356	82.64	571
18.500 -18.999	4	231,387.08	0.11	%	11.706	358	83.45	554
Total	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665

Initial Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
2.000	353	105,259,772.88	50.77	%	6.960	357	79.83	681
3.000	677	101,975,131.82	49.19	%	7.527	358	80.35	648
7.000	1	71,556.67	0.03	%	8.505	357	80.00	637
Total	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665

Subsequent Periodic Rate Cap	# of Loans	Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
1.500	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665
Total	1,031	207,306,461.37	100.00	%	7.239	358	80.09	665

Next Rate Change Date	# of Loans		Current Principal Balance	Pct by Curr Prin Bal		Weighted Average Gross Coupon	Weighted Average Stated Remaining Term	Weighted Average Combined Orig LTV	Weighted Average FICO
06/01/07	4		1,068,319.38	0.52	%	7.879	355	80.00	682
07/01/07	189		39,190,475.89	18.90	%	7.330	356	80.24	674
08/01/07	286		50,823,896.44	24.52	%	7.250	357	80.13	660
09/01/07	365		74,424,914.13	35.90	%	7.210	358	80.02	661
09/02/07	1		75,920.00	0.04	%	7.005	358	80.00	616
10/01/07	169		38,224,559.00	18.44	%	7.211	359	80.03	670
10/10/07	1		412,800.00	0.20	%	6.305	360	80.00	750
07/01/08	4		541,796.43	0.26	%	6.825	356	80.00	647
08/01/08	4		1,175,900.10	0.57	%	6.720	357	80.00	639
09/01/08	7		1,266,960.00	0.61	%	7.058	358	80.00	636
08/01/10	1	��	100,920.00	0.05	%	7.255	357	80.00	650
Total	1,031		207,306,461.37	100.00	%	7.239	358	80.09	665

z_mmlt0503_mkt2 - Stack Price/Yield - Class M7

Declaration

Settle	11/21/2005
First Payment	12/25/2005

Class M7

Prepay	100 PricingSpeed
Default	2808 SDA		2333 SDA		2641 SDA		2200 SDA
WAL for Princ Pmts	9.81		10.28		9.99		10.44
Principal Writedown	0.13	%	0.19	%	0.12	%	0.26	%
Total Collat Loss (Collat Maturity)	12.57	%	12.78	%	11.97	%	12.18	%
LIBOR	Forward		Forward		Forward + 200		Forward + 200
Loss Severity	55	%	65	%	55	%	65	%
Prepay	65 PricingSpeed
Default	2600 SDA		2187 SDA		2562 SDA		2165 SDA
WAL for Princ Pmts	16.04		16.67		16.32		16.94
Principal Writedown	0.30	%	0.12	%	0.21	%	0.22	%
Total Collat Loss (Collat Maturity)	17.16	%	17.78	%	16.98	%	17.66	%
LIBOR	Forward		Forward		Forward + 200		Forward + 200
Loss Severity	55	%	65	%	55	%	65	%
Servicer Advances	100	%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_mmlt0503_mkt2 - Stack Price/Yield

Deerfield

Settle	11/21/2005
First Payment	12/25/2005

Class M3
Default	23.92 CDR
Principal Writedown	0.05	%
Total Collat Loss (Collat Maturity)	17.86	%
Class M5
Default	18.06 CDR
Principal Writedown	0.09	%
Total Collat Loss (Collat Maturity)	14.59	%
Class M6
Default	15.76 CDR
Principal Writedown	0.10	%
Total Collat Loss (Collat Maturity)	13.16	%
LIBOR	Forward + 200bps
Prepay	100 PricingSpeed
Loss Severity	40	%
Servicer Advances	100	%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

Settle	11/21/2005
First Payment	12/25/2005

Class M5
Default	18.06 CDR
Principal Writedown	0.09	%
Total Collat Loss (Collat Maturity)	14.59	%
Class M6
Default	15.76 CDR
Principal Writedown	0.10	%
Total Collat Loss (Collat Maturity)	13.16	%
LIBOR	Forward + 200bps
Prepay	100 PricingSpeed
Loss Severity	40	%
Servicer Advances	100	%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)

z_mmlt0503_mkt2 - Stack Price/Yield - - Class M5

NIR Capital Management

Settle	11/21/2005
First Payment	12/25/2005

Class M5
LIBOR	Forward		Forward		Forward - 50bps		Forward - 50bps
Default	20.47 CDR		15.49 CDR		21.08 CDR		15.92 CDR
Principal Writedown	0.12	%	0.22	%	0.24	%	0.18	%
Total Collat Loss (Collat Maturity)	12.00	%	12.98	%	11.99	%	12.93	%
Prepay (FRM)	100 PPC		100 PPC		200 PPC		200 PPC
Prepay (ARM)	100 PPC		100 PPC		100 PPC		100 PPC
Loss Severity	30	%	40	%	30	%	40	%
Servicer Advances	0	%	0	%	0	%	0	%
Liquidation Lag	12		12		12		12
Triggers	FAIL		FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)		Call (N)
LIBOR	Forward + 100bps		Forward + 100bps		Forward + 200 bps		Forward + 200 bps
Default	19.69 CDR		14.95 CDR		18.82 CDR		14.30 CDR
Principal Writedown	0.09	%	0.43	%	0.31	%	0.41	%
Total Collat Loss (Collat Maturity)	11.77	%	12.77	%	11.53	%	12.53	%
Prepay (FRM)	75 PPC		75 PPC		50 PPC		50 PPC
Prepay (ARM)	100 PPC		100 PPC		100 PPC		100 PPC
Loss Severity	30	%	40	%	30	%	40	%
Servicer Advances	0	%	0	%	0	%	0	%
Liquidation Lag	12		12		12		12
Triggers	FAIL		FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)		Call (N)

z_mmlt0503_mkt2 - Stack Price/Yield - Class M6

Settle	11/21/2005
First Payment	12/25/2005

Class M6

Force Failed Triggers

Loss Severity	40	%	40	%	40	%
Default	15.54 CDR		14.91 CDR		16.02 CDR
WAL for Princ Pmts	12.97		13.24		10.58
Principal Writedown	0.53	%	0.13	%	0.24	%
Total Collat Loss (Collat Maturity)	17.79	%	17.35	%	15.26	%
Total Collat Liquidation (Collat Maturity)	44.26	%	43.20	%	38.00	%
Loss Severity	65	%	65	%	65	%
Default	9.17 CDR		8.99 CDR		9.44 CDR
WAL for Princ Pmts	15.42		15.59		12.27
Principal Writedown	0.77	%	0.79	%	0.73	%
Total Collat Loss (Collat Maturity)	20.05	%	19.80	%	16.58	%
Total Collat Liquidation (Collat Maturity)	30.70	%	30.34	%	25.39	%
LIBOR	Forward		Flat for 12 - Spike 400		Forward
Prepay (ARM)	75 *New_RABO_ARM_PREPAY_RAMP		75 *New_RABO_ARM_PREPAY_RAMP		100 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	75 *New_RABO_FRM_PREPAY_RAMP		75 *New_RABO_FRM_PREPAY_RAMP		100 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)
Triggers Not Force Failed
Loss Severity	40	%	40	%	40	%
Default	15.54 CDR		14.91 CDR		16.02 CDR
WAL for Princ Pmts	12.97		13.24		10.58
Principal Writedown	0.53	%	0.13	%	0.24	%
Total Collat Loss (Collat Maturity)	17.79	%	17.35	%	15.26	%
Total Collat Liquidation (Collat Maturity)	44.26	%	43.20	%	38.00	%
Loss Severity	65	%	65	%	65	%
Default	9.17 CDR		8.99 CDR		9.44 CDR
WAL for Princ Pmts	15.42		15.59		12.27
Principal Writedown	0.77	%	0.79	%	0.73	%
Total Collat Loss (Collat Maturity)	20.05	%	19.80	%	16.58	%
Total Collat Liquidation (Collat Maturity)	30.70	%	30.34	%	25.39	%
LIBOR	Forward		Flat for 12 - Spike 400		Forward
Prepay (ARM)	75 *New_RABO_ARM_PREPAY_RAMP		75 *New_RABO_ARM_PREPAY_RAMP		100 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	75 *New_RABO_FRM_PREPAY_RAMP		75 *New_RABO_FRM_PREPAY_RAMP		100 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Optional Redemption	Call (N)		Call (N)		Call (N)

Class M6
Force Failed Triggers
Loss Severity	40	%	40	%	40	%
Default	14.94 CDR		16.9 CDR		15.41 CDR
WAL for Princ Pmts	10.88		8.12		8.36
Principal Writedown	0.45	%	0.06	%	0.11	%
Total Collat Loss (Collat Maturity)	14.53	%	12.95	%	12.03	%
Total Collat Liquidation (Collat Maturity)	36.18	%	32.23	%	29.96	%
Loss Severity	65	%	65	%	65	%
Default	8.92 CDR		9.95 CDR		9.13 CDR
WAL for Princ Pmts	12.46		9.14		9.31
Principal Writedown	0.06	%	0.27	%	0.61	%
Total Collat Loss (Collat Maturity)	15.86	%	13.56	%	12.59	%
Total Collat Liquidation (Collat Maturity)	24.30	%	20.78	%	19.30	%
LIBOR	Flat for 12 - Spike 400		Forward		Flat for 12 - Spike 400
Prepay (ARM)	100 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	100 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)
Triggers Not Force Failed
Loss Severity	40	%	40	%	40	%
Default	14.94 CDR		16.9 CDR		15.41 CDR
WAL for Princ Pmts	10.88		8.12		8.36
Principal Writedown	0.45	%	0.06	%	0.11	%
Total Collat Loss (Collat Maturity)	14.53	%	12.95	%	12.03	%
Total Collat Liquidation (Collat Maturity)	36.18	%	32.23	%	29.96	%
Loss Severity	65	%	65	%	65	%
Default	8.92 CDR		9.95 CDR		9.13 CDR
WAL for Princ Pmts	12.46		9.14		9.31
Principal Writedown	0.06	%	0.27	%	0.61	%
Total Collat Loss (Collat Maturity)	15.86	%	13.56	%	12.59	%
Total Collat Liquidation (Collat Maturity)	24.30	%	20.78	%	19.30	%
LIBOR	Flat for 12 - Spike 400		Forward		Flat for 12 - Spike 400
Prepay (ARM)	100 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	100 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Optional Redemption	Call (N)		Call (N)		Call (N)

z_mmlt0503_mkt2 — Stack Price/Yield — Class M6

Settle	11/21/2005
First Payment	12/25/2005

Class M6

Loss Severity	40	%	40	%	40%
Default	15.54 CDR		14.91 CDR		16.02 CDR
WAL for Princ Pmts	12.97		13.24		10.58
Principal Writedown	0.53	%	0.13	%	0.24	%
Total Collat Loss (Collat Maturity)	17.79	%	17.35	%	15.26	%
Total Collat Liquidation (Collat Maturity)	44.26	%	43.20	%	38.00	%
LIBOR	Forward		Flat for 12 - Spike 400		Forward
Prepay (ARM)	75 *New_RABO_ARM_PREPAY_RAMP		75 *New_RABO_ARM_PREPAY_RAMP		100 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	75 *New_RABO_FRM_PREPAY_RAMP		75 *New_RABO_FRM_PREPAY_RAMP		100 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)
Loss Severity	65	%	65	%	65	%
Default	9.17 CDR		8.99 CDR		9.44 CDR
WAL for Princ Pmts	15.42		15.59		12.27
Principal Writedown	0.77	%	0.79	%	0.73	%
Total Collat Loss (Collat Maturity)	20.05	%	19.80	%	16.58	%
Total Collat Liquidation (Collat Maturity)	30.70	%	30.34	%	25.39	%
LIBOR	Forward		Flat for 12 - Spike 400		Forward
Prepay (ARM)	75 *New_RABO_ARM_PREPAY_RAMP		75 *New_RABO_ARM_PREPAY_RAMP		100 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	75 *New_RABO_FRM_PREPAY_RAMP		75 *New_RABO_FRM_PREPAY_RAMP		100 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)

Class M6

Loss Severity	40	%	40	%	40	%
Default	14.94 CDR		16.9 CDR		15.41 CDR
WAL for Princ Pmts	10.88		8.12		8.36
Principal Writedown	0.45	%	0.06	%	0.11	%
Total Collat Loss (Collat Maturity)	14.53	%	12.95	%	12.03	%
Total Collat Liquidation (Collat Maturity)	36.18	%	32.23	%	29.96	%
LIBOR	Flat for 12 - Spike 400		Forward		Flat for 12 - Spike 400
Prepay (ARM)	100 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	100 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)
Loss Severity	65	%	65	%	65	%
Default	8.92 CDR		9.95 CDR		9.13 CDR
WAL for Princ Pmts	12.46		9.14		9.31
Principal Writedown	0.06	%	0.27	%	0.61	%
Total Collat Loss (Collat Maturity)	15.86	%	13.56	%	12.59	%
Total Collat Liquidation (Collat Maturity)	24.30	%	20.78	%	19.30	%
LIBOR	Flat for 12 - Spike 400		Forward		Flat for 12 - Spike 400
Prepay (ARM)	100 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP		135 *New_RABO_ARM_PREPAY_RAMP
Prepay (FRM)	100 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP		135 *New_RABO_FRM_PREPAY_RAMP
Servicer Advances	100	%	100	%	100	%
Liquidation Lag	12		12		12
Triggers	FAIL		FAIL		FAIL
Optional Redemption	Call (N)		Call (N)		Call (N)

z_mmlt0503_mkt2 - Stack Price/Yield - Class M2

RBS

Settle	11/21/2005
First Payment	12/25/2005

Class M2

LIBOR	Forward
Default	23.82 CDR		26.44 CDR		29.20 CDR		32.08 CDR		11.82 CDR		13.18 CDR		14.69 CDR		16.34 CDR
Principal Writedown	0.06	%	0.13	%	0.13	%	0.12	%	0.37	%	0.12	%	0.13	%	0.14	%
Total Collat Loss (Collat Maturity)	24.75	%	22.08	%	20.42	%	19.31	%	29.19	%	24.50	%	21.80	%	20.09	%
Prepay	50 PricingSpeed		75 PricingSpeed		100 PricingSpeed		125 PricingSpeed		50 PricingSpeed		75 PricingSpeed		100 PricingSpeed		125 PricingSpeed
Loss Severity	40	%	40	%	40%		40	%	70	%	70	%	70	%	70	%
LIBOR	Forward + 200
Default	23.80 CDR		25.91 CDR		28.33 CDR		31.03 CDR		12.09 CDR		13.12 CDR		14.38 CDR		15.87 CDR
Principal Writedown	0.15	%	0.13	%	0.04	%	0.03	%	0.01	%	0.28	%	0.16	%	0.30	%
Total Collat Loss (Collat Maturity)	24.76	%	21.83	%	20.02	%	18.86	%	29.67	%	24.44	%	21.44	%	19.61	%
Prepay	50 PricingSpeed		75 PricingSpeed		100 PricingSpeed		125 PricingSpeed		50 PricingSpeed		75 PricingSpeed		100 PricingSpeed		125 PricingSpeed
Loss Severity	40	%	40	%	40	%	40	%	70	%	70	%	70	%	70	%
Servicer Advances	100	%
Liquidation Lag	12
Triggers	FAIL
Optional Redemption	Call (N)