EXHIBIT 99.8
!
!
DEFINE DYNAMIC STICKY #YM_HE6MO80PCT =
LOAN(“SCHAM_PREP_AMT”) * 80% * LOAN(“GROSSRATE”) / 1200 * 6
!
Collateral OVER
!
! Factor —Delay—
! Type Date P/Y BV Use BV for 0
WL 20051201 9999 9999 FALSE
!
! Pool# Type Gross Current Original —Fee— Maturity Orig ARM Gross #mos #mos P#mos P#mos Life Reset Life Max Look
! Coupon Factor Balance P/Y BV P/Y BV Term Index Margin ToRst RstPer ToRst RstPer Cap Cap Floor Negam Back
!! BEGINNING OF COLLATERAL
M 1 “Lien: 1 - ARM 2/28” WL 00 WAC 7.68274 ( 181678905.62 / 181678905.62 ); 181678905.62 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 6.94277 24 6 SYNC_INT 14.52792 1.42971 7.68274 0 0 INIT_PERCAP 2.99342 ORIG_GROSSRATE 7.68274 GROUP “22281LIEN” PREPAY_FLAG NONE ; TEASER
M 2 “Lien: 1 - ARM 2/28 - 60mo IO” WL 00 WAC 7.13087 ( 166081047.08 / 166081047.08 ); 166081047.08 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 6.44274 24 6 SYNC_INT 14.0259 1.44977 7.13087 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.13087 AMORT NONE FOR 60 GROUP “22281LIEN” PREPAY_FLAG NONE ; TEASER
M 3 “Lien: 1 - ARM 2/28 - Balloon 40/30” WL 00 WAC 7.51953 ( 26165349.09 / 26165349.09 ); 26165349.09 .507 .507 480:0 480:0 480 NO_CHECK ARM LIBOR_6MO 6.70581 25 6 SYNC_INT 14.35468 1.39936 7.51953 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.51953 BALLOON SCHED_BOTH 360 GROUP “22281LIEN” PREPAY_FLAG NONE ; TEASER
M 4 “Lien: 1 - ARM 3/27” WL 00 WAC 7.87401 ( 172477467.70 / 172477467.70 ); 172477467.70 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 7.28549 36 6 SYNC_INT 14.86227 1.49329 7.87401 0 0 INIT_PERCAP 2.9991 ORIG_GROSSRATE 7.87401 GROUP “23271LIEN” PREPAY_FLAG NONE ; TEASER
M 5 “Lien: 1 - ARM 3/27 - 60mo IO” WL 00 WAC 7.14958 ( 58875885.84 / 58875885.84 ); 58875885.84 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 6.66081 36 6 SYNC_INT 14.14113 1.49578 7.14958 0 0
INIT_PERCAP 3 ORIG_GROSSRATE 7.14958 AMORT NONE FOR 60 GROUP “23271LIEN” PREPAY_FLAG NONE ; TEASER
M 6 “Lien: 1 - ARM 3/27 - Balloon 40/30” WL 00 WAC 7.51129 ( 20328693.14 / 20328693.14 ); 20328693.14 .507 .507 480:0 480:0 480 NO_CHECK ARM LIBOR_6MO 6.92091 37 6 SYNC_INT 14.51129 1.5 7.51129 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.51129 BALLOON SCHED_BOTH 360 GROUP “23271LIEN” PREPAY_FLAG NONE ; TEASER
M 7 “Lien: 1 - ARM 5/25” WL 00 WAC 7.25256 ( 1742090.57 / 1742090.57 ); 1742090.57 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 6.81704 60 6 SYNC_INT 14.25256 1.37632 7.25256 0 0 INIT_PERCAP 3.49473 ORIG_GROSSRATE 7.25256 GROUP “25251LIEN” PREPAY_FLAG NONE ; TEASER
M 8 “Lien: 1 - ARM 5/25 - 60mo IO” WL 00 WAC 6.80656 ( 5140493.34 / 5140493.34 ); 5140493.34 .507 .507 359:1 359:1 360 NO_CHECK ARM LIBOR_6MO 6.38064 60 6 SYNC_INT 13.80656 1.5 6.80656 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 6.80656 AMORT NONE FOR 60 GROUP “25251LIEN” PREPAY_FLAG NONE ; TEASER
M 9 “Lien: 1 - Fixed 10 yr” WL 00 WAC 8.01842 ( 190000.00 / 190000.00 ); 190000.00 ..507 .507 120:0 120:0 120 NO_CHECK GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 10 “Lien: 1 - Fixed 15 yr” WL 00 WAC 7.55115 ( 4493432.45 / 4493432.45 ); 4493432.45 .507 .507 179:1 179:1 180 NO_CHECK GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 11 “Lien: 1 - Fixed 20 yr” WL 00 WAC 7.72653 ( 2909929.78 / 2909929.78 ); 2909929.78 .507 .507 239:1 239:1 240 NO_CHECK GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 12 “Lien: 1 - Fixed 25 yr” WL 00 WAC 7.99 ( 141000.00 / 141000.00 ); 141000.00 .507 .507 300:0 300:0 300 NO_CHECK GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 13 “Lien: 1 - Fixed 30 yr” WL 00 WAC 7.62473 ( 79316024.01 / 79316024.01 ); 79316024.01 .507 .507 359:1 359:1 360 NO_CHECK GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 14 “Lien: 1 - Fixed 30 yr - 60mo IO” WL 00 WAC 6.98552 ( 8159243.64 / 8159243.64 ); 8159243.64 .507 .507 359:1 359:1 360 NO_CHECK AMORT NONE FOR 60 GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 15 “Lien: 1 - Fixed 30 yr - Balloon 40/30” WL 00 WAC 7.71259 ( 8451869.15 / 8451869.15 ); 8451869.15 .507 ..507 480:0 480:0 480 NO_CHECK BALLOON SCHED_BOTH 360 GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 16 “Lien: 1 - Fixed 30 yr - Balloon 30/15” WL 00 WAC 7.1 ( 180000.00 / 180000.00 ); 180000.00 .507 .507 360:0 360:0 360 NO_CHECK BALLOON SCHED_BOTH 180 GROUP “1FIX1LIEN” PREPAY_FLAG NONE ;
M 17 “Lien: 2 - Fixed 15 yr” WL 00 WAC 11.2604 ( 122568.42 / 122568.42 ); 122568.42 .507 .507 175:5 175:5 180 NO_CHECK GROUP “1FIX2LIEN” PREPAY_FLAG NONE ;
M 18 “Lien: 2 - Fixed 20 yr” WL 00 WAC 11.31365 ( 1112556.66 / 1112556.66 ); 1112556.66 .507 .507 239:1 239:1 240 NO_CHECK GROUP “1FIX2LIEN” PREPAY_FLAG NONE ;
M 19 “Lien: 2 - Fixed 30 yr” WL 00 WAC 10.50304 ( 15335004.16 / 15335004.16 ); 15335004.16 .507 .507 357:3 357:3 360 NO_CHECK GROUP “1FIX2LIEN” PREPAY_FLAG NONE ;
M 20 “Lien: 2 - Fixed 30 yr - 60mo IO” WL 00 WAC 10.875 ( 30600.00 / 30600.00 ); 30600.00 .507 .507 357:3 357:3 360 NO_CHECK AMORT NONE FOR 60 GROUP “1FIX2LIEN” PREPAY_FLAG NONE ;
M 21 “Lien: 2 - Fixed 30 yr - Balloon 30/15” WL 00 WAC 10.79935 ( 21345928.52 / 21345928.52 ); 21345928.52 .507 .507 179:1 179:1 180 NO_CHECK GROUP “1FIX2LIEN” PREPAY_FLAG NONE ;
M 22 “Lien: 1 - ARM 2/28 — Pre-Funded” WL 00 WAC 7.68274 ( 24806902.49 / 24806902.49 ); 24806902.49 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 6.94277 24 6 SYNC_INT 14.52792 1.42971 7.68274 0 0 INIT_PERCAP 2.99342 ORIG_GROSSRATE 7.68274 GROUP “22281LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 23 “Lien: 1 - ARM 2/28 - 60mo IO — Pre-Funded” WL 00 WAC 7.13087 ( 22677130.99 / 22677130.99 ); 22677130.99 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 6.44274 24 6 SYNC_INT 14.0259 1.44977 7.13087 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.13087 AMORT NONE FOR 60 GROUP “22281LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 24 “Lien: 1 - ARM 2/28 - Balloon 40/30 — Pre-Funded” WL 00 WAC 7.51953 ( 3572683.69 / 3572683.69 ); 3572683.69 .507
.507 480:0 480:0 480 NO_CHECK ARM LIBOR_6MO 6.70581 25 6 SYNC_INT 14.35468 1.39936 7.51953 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.51953 BALLOON SCHED_BOTH 360 GROUP “22281LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 25 “Lien: 1 - ARM 3/27 — Pre-Funded” WL 00 WAC 7.87401 ( 23550514.62 / 23550514.62 ); 23550514.62 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 7.28549 36 6 SYNC_INT 14.86227 1.49329 7.87401 0 0 INIT_PERCAP 2.9991 ORIG_GROSSRATE 7.87401 GROUP “23271LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 26 “Lien: 1 - ARM 3/27 - 60mo IO — Pre-Funded” WL 00 WAC 7.14958 ( 8039064.05 / 8039064.05 ); 8039064.05 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 6.66081 36 6 SYNC_INT 14.14113 1.49578 7.14958 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.14958 AMORT NONE FOR 60 GROUP “23271LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 27 “Lien: 1 - ARM 3/27 - Balloon 40/30 — Pre-Funded” WL 00 WAC 7.51129 ( 2775731.76 / 2775731.76 ); 2775731.76 .507 .507 480:0 480:0 480 NO_CHECK ARM LIBOR_6MO 6.92091 37 6 SYNC_INT 14.51129 1.5 7.51129 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 7.51129 BALLOON SCHED_BOTH 360 GROUP “23271LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 28 “Lien: 1 - ARM 5/25 — Pre-Funded” WL 00 WAC 7.25256 ( 237869.50 / 237869.50 ); 237869.50 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 6.81704 60 6 SYNC_INT 14.25256 1.37632 7.25256 0 0 INIT_PERCAP 3.49473 ORIG_GROSSRATE 7.25256 GROUP “25251LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 29 “Lien: 1 - ARM 5/25 - 60mo IO — Pre-Funded” WL 00 WAC 6.80656 ( 701896.11 / 701896.11 ); 701896.11 .507 .507 360:0 360:0 360 NO_CHECK ARM LIBOR_6MO 6.38064 60 6 SYNC_INT 13.80656 1.5 6.80656 0 0 INIT_PERCAP 3 ORIG_GROSSRATE 6.80656 AMORT NONE FOR 60 GROUP “25251LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ; TEASER
M 30 “Lien: 1 - Fixed 10 yr — Pre-Funded” WL 00 WAC 8.01842 ( 25943.09 / 25943.09 ); 25943.09 .507 .507 120:0 120:0 120 NO_CHECK GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 31 “Lien: 1 - Fixed 15 yr — Pre-Funded” WL 00 WAC 7.55115 ( 613544.76 / 613544.76 ); 613544.76 .507 .507 180:0 180:0 180 NO_CHECK GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 32 “Lien: 1 - Fixed 20 yr — Pre-Funded” WL 00 WAC 7.72653 ( 397329.26 / 397329.26 ); 397329.26 .507
.507 240:0 240:0 240 NO_CHECK GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 33 “Lien: 1 - Fixed 25 yr — Pre-Funded” WL 00 WAC 7.99 ( 19252.50 / 19252.50 ); 19252.50 .507 .507 300:0 300:0 300 NO_CHECK GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 34 “Lien: 1 - Fixed 30 yr — Pre-Funded” WL 00 WAC 7.62473 ( 10830012.80 / 10830012.80 ); 10830012.80 .507 .507 360:0 360:0 360 NO_CHECK GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 35 “Lien: 1 - Fixed 30 yr—60mo IO — Pre-Funded” WL 00 WAC 6.98552 ( 1114084.00 / 1114084.00 ); 1114084.00 .507 .507 360:0 360:0 360 NO_CHECK AMORT NONE FOR 60 GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 36 “Lien: 1 - Fixed 30 yr—Balloon 40/30 — Pre-Funded” WL 00 WAC 7.71259 ( 1154039.83 / 1154039.83 ); 1154039.83 .507 .507 480:0 480:0 480 NO_CHECK BALLOON SCHED_BOTH 360 GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 37 “Lien: 1 - Fixed 30 yr—Balloon 30/15 — Pre-Funded” WL 00 WAC 7.1 ( 24577.66 / 24577.66 ); 24577.66 .507 .507 360:0 360:0 360 NO_CHECK BALLOON SCHED_BOTH 180 GROUP “1FIX1LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 38 “Lien: 2 - Fixed 15 yr — Pre-Funded” WL 00 WAC 11.2604 ( 16735.81 / 16735.81 ); 16735.81 .507 .507 180:0 180:0 180 NO_CHECK GROUP “1FIX2LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 39 “Lien: 2 - Fixed 20 yr — Pre-Funded” WL 00 WAC 11.31365 ( 151911.33 / 151911.33 ); 151911.33 .507 .507 240:0 240:0 240 NO_CHECK GROUP “1FIX2LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 40 “Lien: 2 - Fixed 30 yr — Pre-Funded” WL 00 WAC 10.50304 ( 2093880.69 / 2093880.69 ); 2093880.69 .507 .507 360:0 360:0 360 NO_CHECK GROUP “1FIX2LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 41 “Lien: 2 - Fixed 30 yr—60mo IO — Pre-Funded” WL 00 WAC 10.875 ( 4178.20 / 4178.20 ); 4178.20 .507 .507 360:0 360:0 360 NO_CHECK AMORT NONE FOR 60 GROUP “1FIX2LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
M 42 “Lien: 2 - Fixed 30 yr - Balloon 30/15 — Pre-Funded” WL 00 WAC 10.79935 ( 2914627.69 / 2914627.69 ); 2914627.69 .507 .507 360:0 360:0 360 NO_CHECK BALLOON SCHED_BOTH 180 GROUP “1FIX2LIEN” XPREFUND 1 at 0.507 PREPAY_FLAG NONE ;
