First Franklin Mortgage Loan Trust 2006-FF8 FWP Free writing prospectus

Filed pursuant to Rule 433(d)

Registration Statement No. 333-130961

First Franklin Mortgage Loan Trust

2006-FF8

Marketing Materials

$826,799,000 (Approximate)

Financial Asset Securities Corp.

Depositor

National City Home Loan Services, Inc.

Servicer

First Franklin Financial Corporation

Originator

Lead Underwriter

This information is furnished to you solely by Greenwich Capital Markets, Inc. and not by the Issuer of the securities or any of its affiliates. Greenwich Capital Markets, Inc. is acting as Underwriter and not acting as Agent for the Issuer or its affiliates in connection with the proposed transaction.

This Preliminary Structural Term Sheet is provided for information purposes only, and does not constitute an offer to sell, nor a solicitation of an offer to buy, the referenced securities. It does not purport to be all-inclusive or to contain all of the information that a prospective investor may require to make a full analysis of the transaction. All amounts are approximate and subject to change. The information contained herein supersedes information contained in any prior information term sheet for this transaction. In addition, the information contained herein may be superseded by information contained in term sheets circulated after the date hereof and is qualified in its entirety by information contained in the Prospectus and Prospectus Supplement for this transaction. An offering may be made only through the delivery of the Prospectus and Prospectus Supplement.

These Computational Materials should be accompanied by a one page disclaimer which must be read in its entirety by the addressee of this communication. If such disclaimer is not attached hereto, please contact your sales representative.

FOR ADDITIONAL INFORMATION PLEASE CALL:
RBS Greenwich Capital
Asset-Backed Finance
Patrick Leo	(203) 618-2952
Greg McSweeeney	(203) 618-2429
Trading
Ron Weibye	(203) 625-6160
Peter McMullin	(203) 625-6160
Frank Skibo	(203) 625-6160

Rating Agencies
Moody’s
Kruti Muni	(201) 915-8733
S&P
John Sang	(212) 438-6058
DBRS
Mark Zelmanovich	(212) 806-3260

The issuer has filed a registration statement (including a base prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest in this offering, you should read the base prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov <http://www.sec.gov/>. Alternatively, RBS Greenwich Capital will arrange to send you the base prospectus at no charge if you request it by calling 1-866-884-2071 or emailing offeringmaterials@rbsgc.com.

This free writing prospectus is being delivered to you solely to provide you with information about the offering and to solicit an offer to purchase the offered securities. Any such offer to purchase made by you will not be accepted and will not constitute a contractual commitment by you to purchase any of the securities until we have accepted your offer to purchase such securities. Any such commitment shall be subject to the conditions specified below.

This free writing prospectus is not required to contain all of the information that is required to be included in the base prospectus and the prospectus supplement. The information in this free writing prospectus is preliminary and is subject to completion or change. The information in this free writing prospectus, if conveyed prior to the time of your commitment to purchase the offered securities, supersedes any prior version of this free writing prospectus and any information contained in any prior similar free writing prospectus relating to these securities. If a preliminary prospectus is conveyed to you prior to your commitment to purchase, that document supersedes all other information provided to you concerning the offered securities.

This free writing prospectus is not an offer to sell or a solicitation of an offer to buy these securities in any state where such offer, solicitation or sale is not permitted.

The securities referred to in this free writing prospectus are being offered when, as and if issued. The issuer is not obligated to issue any such securities or any similar securities, and all or a portion of the securities may not be issued that have the characteristics described herein. The underwriters' obligation to deliver such securities is subject to the terms and conditions of the underwriting agreement with the issuer and the availability of the securities having the characteristics described herein. If, for any reason, the issuer does not deliver such securities, the underwriter will notify you, and neither the issuer nor any underwriter will have any obligation to you to deliver all or any portion of the securities which you have committed to purchase, and there will be no liability between us as a consequence of the non-delivery.

For asset-backed and mortgage-backed securities: Certain of the information contained herein may be based on numerous assumptions (including preliminary assumptions about the pool assets and structure), which may not be specifically identified as assumptions in the information. Any such information or assumptions are subject to change. The information in this free writing prospectus may reflect assumptions specifically requested by you. If so, prior to the time of your commitment to purchase, you should request updated information based on any assumptions specifically required by you.

Any legends, disclaimers or other notices that may appear below or on any electronic communication to which this free writing prospectus is attached which state that (1) these materials do not constitute an offer (or a solicitation of an offer), (2) no representation is made as to the accuracy or completeness of these materials and that these materials may not be updated or (3) these materials may be confidential are not applicable to this communication and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of this communication having been sent via Bloomberg or another system.

Preliminary Term Sheet Date Prepared: June 1, 2006

$826,799,000 (Approximate)

First Franklin Mortgage Loan Trust 2006-FF8

Asset-Backed Certificates, Series 2006-FF8

	Principal	WAL (Years)	Payment Window	Expected Rating	Assumed Final	Certificate
Class(1,2,3)	Amount ($)	Call/Mat(4)	Call/Mat(4)	Moody’s/S&P/DBRS	Distribution Date	Type

I-A1 $241,515,000 Not Offered Hereby [Aaa/AAA/AAA] July 2036 Floating Rate Senior

II-A1	$194,697,000	1.00 / 1.00	1-21 / 1-21	[Aaa/AAA/AAA]	July 2036	Floating Rate Senior
II-A2	$99,323,000	2.00 / 2.00	21-27 / 21-27	[Aaa/AAA/AAA]	July 2036	Floating Rate Senior
II-A3	$96,700,000	3.43 / 3.43	27-72 / 27-72	[Aaa/AAA/AAA]	July 2036	Floating Rate Senior
II-A4	$30,545,000	6.15 / 8.40	72-74 / 72-166	[Aaa/AAA/AAA]	July 2036	Floating Rate Senior
M-1	$31,881,000	3.68 / 3.68	41-47 / 41-47	[Aa1/AA+/AA(high)]	July 2036	Floating Rate Subordinate
M-2	$28,525,000	4.55 / 4.55	47-71 / 47-71	[Aa2/AA+/AA(high)]	July 2036	Floating Rate Subordinate
M-3	$17,199,000	6.14 / 8.17	71-74 / 71-151	[Aa3/AA+/AA(high)]	July 2036	Floating Rate Subordinate
M-4	$15,521,000	4.38 / 4.79	40-74 / 40-124	[A1/AA/AA]	July 2036	Floating Rate Subordinate
M-5	$14,682,000	4.35 / 4.73	40-74 / 40-118	[A2/AA/AA]	July 2036	Floating Rate Subordinate
M-6	$13,843,000	4.32 / 4.66	39-74 / 39-112	[A3/A+/A(high)]	July 2036	Floating Rate Subordinate
M-7	$11,745,000	4.30 / 4.60	38-74 / 38-104	[Baa1/A/A]	July 2036	Floating Rate Subordinate
M-8	$10,907,000	4.29 / 4.51	38-74 / 38-96	[Baa2/A-/A(low)]	July 2036	Floating Rate Subordinate
M-9	$5,873,000	4.29 / 4.43	37-74 / 37-87	[Baa3/BBB/BBB]	July 2036	Floating Rate Subordinate
M-10	$8,390,000	4.24 / 4.27	37-74 / 37-81	[Ba1/BBB-/BBB]	July 2036	Floating Rate Subordinate
M-11	$5,453,000	4.03 / 4.03	37-68 / 37-68	[NR/BBB-/BBB(low)]	July 2036	Floating Rate Subordinate

M-12⁽⁵⁾ $4,614,000 Privately Offered Certificates [NR/BB+/BB(high)] July 2036 Floating Rate Subordinate

Total: $831,413,000

(1)   The Class I-A1 Certificates are backed primarily by the cash flow from the Group I Mortgage Loans (as defined herein). The Class II-A1, Class II-A2, Class II-A3 and Class II-A4 Certificates are backed primarily by the cash flow from the Group II Mortgage Loans (as defined herein). The Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates are backed by the cash flows from the Group I Mortgage Loans and the Group II Mortgage Loans. The principal balance of each class of Offered Certificates (as defined herein) is subject to a 10% variance.

(2)   The Class I-A1, Class II-A1, Class II-A2, Class II-A3, Class II-A4, Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates are priced to call. The margin on the Class I-A1, Class II-A1, Class II-A2, Class II-A3 and Class II-A4 Certificates will double on the first Distribution Date after the Optional Termination Date may first be exercised. The margin on each of the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates will be equal to 1.5x the original margin on the first Distribution Date after the Optional Termination may first be exercised.

(3)   See “Net WAC Rate” herein.

(4)   See “Pricing Prepayment Speed” herein.

(5)   The Class M-12 Certificates will be offered privately pursuant to Rule 144A of the Securities Act of 1933 to Qualified Institutional Buyers. The Class M-12 Certificates are described herein because their amount, structure, collateral, rights, risks and other characteristics affect the amount, structure, collateral, rights, risks and other characteristics of the Offered Certificates.

Depositor:	Financial Asset Securities Corp.
Servicer:	National City Home Loan Services, Inc.
Lead Underwriter:	Greenwich Capital Markets, Inc.
Co-Underwriters:	Sandler O’Neill & Partners LLP, Morgan Keegan & Company, Inc. and National City Investments.
Trustee and Swap
Administrator:	Deutsche Bank National Trust Company.
Loss Mitigation Advisor:	Clayton Fixed Income Services Inc. formerly known as The Murrayhill Company.
Swap Provider:	TBD.
Interest Rate Cap Provider:	TBD.
Basis Risk Cap Provider:	TBD.
Originator:	First Franklin (“First Franklin”), a division of National City Bank of Indiana.
Offered Certificates:	The Class I-A1 Certificates (the “Group I Certificates”) and the Class II-A1, Class II-A2, Class II-A3 and Class II-A4 Certificates (together, the “Group II Certificates,” and collectively with the Group I Certificates, the “Class A Certificates”), and the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates (together, the “Class M Certificates”). The Class A Certificates and the Class M Certificates (other than the Class M-12 Certificates) are referred to herein as the “Offered Certificates.” The Class M-12 Certificates will be offered privately pursuant to Rule 144A of the Securities Act of 1933 to Qualified Institutional Buyers. The Class A Certificates and Class M Certificates are collectively referred to herein as the “Certificates.”
Federal Tax Status:	The Certificates will represent ownership of REMIC regular interests for tax purposes.
Registration:	The Certificates will be available in book-entry form through DTC and, upon request, through Clearstream, Luxembourg and the Euroclear System.
Cut-off Date:	The close of business on June 1, 2006.
Expected Pricing Date:	On or about the week of June [5], 2006.
Expected Closing Date:	On or about June 29, 2006.
Expected Settlement Date:	On or about June 29, 2006.
Distribution Date:	The 25th day of each month (or if not a business day, the next succeeding business day) commencing in July 2006.
Accrued Interest:	The price to be paid by investors for the Certificates will not include accrued interest (settling flat).
Interest Accrual Period:	The interest accrual period for each Distribution Date with respect to the Certificates will be the period beginning with the previous Distribution Date (or, in the case of the first Distribution Date, the Closing Date) and ending on the day prior to such Distribution Date (on an actual/360 basis).
Representations and
Warranties:	The Seller and/or the Originator will make certain representations and warranties with respect to the Mortgage Loans as of the Closing Date, including, but not limited to, the following:
	(i)All Mortgage Loans were originated in compliance with all applicable laws, including, but not limited to, all applicable anti-predatory lending laws; and
	(ii)no Mortgage Loan is a High Cost Loan or a Covered Loan, as applicable (as such terms are defined in Standard & Poor’s LEVELS Version 5.6 Glossary Revised, Appendix E).
ERISA Eligibility:	The Class A Certificates may be purchased by ERISA plans after termination of the supplemental interest trust.  Prior to termination of the supplemental interest trust, ERISA plans may purchase the Class A Certificates if they meet the requirements of an investor based class exemption.  Other certificates may be purchased by ERISA plans investing through certain insurance company general accounts.
SMMEA Eligibility:	The Class A, Class M-1 and Class M-2 Certificates are expected to constitute “mortgage related securities” for purposes of SMMEA.
Optional Termination:	The terms of the transaction allow for a clean-up call of the Mortgage Loans and the retirement of the Certificates (the “Clean-up Call”), which may be exercised once the aggregate principal balance of the Mortgage Loans is less than or equal to 10% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.
Pricing Prepayment Speed:	The Certificates will be priced based on the following collateral prepayment assumptions:
FRM Loans:	100% PPC (100% PPC: 4.6% - 23% CPR over 12 months, 23% CPR thereafter)
ARM Loans:	100% PPC (100% PPC: 2% - 30% CPR over 12 months, remain constant at 30% CPR until month 23, increase to 60% CPR from month 24 until month 27, decrease to 35% CPR in month 28 and remain constant at 35% CPR thereafter)
	Provided, however, the prepayment rate will not exceed 90% CPR in any period under any scenario.
Mortgage Loans:	As of the Cut-off Date, the aggregate principal balance of the Mortgage Loans was approximately $838,963,358, of which: (i) approximately $305,715,818 consisted of a pool of conforming balance fixed-rate and adjustable-rate, first-lien, fully amortizing and balloon mortgage loans (the “Group I Mortgage Loans”) and (ii) approximately $533,247,539 consisted of a pool of conforming and non-conforming balance fixed-rate and adjustable-rate, first-lien, fully amortizing and balloon mortgage loans (the “Group II Mortgage Loans” together with the Group I Mortgage Loans, the “Mortgage Loans”).
	With respect to approximately 50.91% of the Mortgage Loans, First Franklin also originated a second lien mortgage loan at the time of originating the first lien mortgage loan.
	On or prior to the Closing Date, it is expected that certain of the Mortgage Loans may be removed from the trust and certain other similar mortgage loans may be added to the trust.
	On the Closing Date, there may be up to 2.00% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date that are 30 days or more delinquent.
Adjusted Net Mortgage Rate:	The “Adjusted Net Mortgage Rate” for each Mortgage Loan is equal to the loan rate less the sum of (i) the Servicing Fee Rate (ii) the trustee fee rate and (iii) the Loss Mitigation Advisor fee.
Adjusted Net Maximum
Mortgage Rate:	The “Adjusted Net Maximum Mortgage Rate” for each Mortgage Loan is equal to the maximum loan rate (or the loan rate in the case of any fixed-rate Mortgage Loan) less the sum of (i) the Servicing Fee Rate (ii) the trustee fee rate and (iii) the Loss Mitigation Advisor fee.
Pass-Through Rate:	The “Pass-Through Rate” for each Class of Certificates will be equal to the lesser of (i) the related Formula Rate and (ii) the Net WAC Rate.
Formula Rate:	The “Formula Rate” on each Class of Certificates will be equal to the lesser of (i) One Month LIBOR plus the related margin for such Class and (ii) the Maximum Cap.
Net WAC Rate:	The “Net WAC Rate” for any Distribution Date, will be equal to the annual rate equal to the product of (a) the weighted average Adjusted Net Mortgage Rate of the Mortgage Loans in the prior calendar month less a percentage, the numerator of which is the product of twelve and an amount equal to the net swap payment and swap termination payment (other than any swap termination payment resulting from a swap provider trigger event) owed to the Swap Provider for such Distribution Date and the denominator of which is the aggregate principal balance of the Mortgage Loans in the prior calendar month and (b) a fraction whose numerator is 30 and whose denominator is the actual number of days in the related Accrual Period.
Maximum Cap:	The “Maximum Cap” on each Class of Certificates will be the weighted average of the Adjusted Net Maximum Mortgage Rates of the Mortgage Loans plus a fraction expressed as a percentage, the numerator of which is the product of twelve and an amount equal to the Net Swap Payment received by the trust from the Swap Provider and the Basis Risk Cap Agreement and the denominator of which is the aggregate principal balance of the Mortgage Loans in the prior calendar month, adjusted to an effective rate reflecting the accrual of interest on an actual/360 basis.
Net WAC Rate
Carryover Amount:	If, on any Distribution Date, the related Pass-Through Rate for any Class of Certificates is limited by the Net WAC Rate, the “Net WAC Rate Carryover Amount” for such Class is equal to the sum of (i) the excess of (a) the amount of interest that would have accrued on such Class based on the Formula Rate over (b) the amount of interest accrued on such Class based on the Net WAC Rate and (ii) the unpaid portion of any Net WAC Rate Carryover Amount from the prior Distribution Date together with accrued interest on such unpaid portion at the related Formula Rate. Any Net WAC Rate Carryover Amount will be paid on such Distribution Date or future Distribution Dates to the extent of funds available.

Interest Rate Swap Agreement:	On the Closing Date, the Trustee will enter into an Interest Rate Swap Agreement with notional amounts as shown in the Swap Schedule herein. Under the Interest Rate Swap Agreement, the Trust will be obligated to pay an amount equal to [5.390]% per annum on the notional amount as set forth in the Interest Rate Swap Agreement to the Swap Provider (on a 30/360 basis) and the Trust will be entitled to receive an amount equal to one-month LIBOR on the notional amount as set forth in the Interest Rate Swap Agreement from the Swap Provider (on an actual/360 basis), until the Interest Rate Swap Agreement is terminated. Only the net amount of the two obligations will be paid by the appropriate party (the “Net Swap Payment”) on each Distribution Date. Generally, the Net Swap Payment will be deposited into a swap account (the “Swap Account”) by the Swap Administrator pursuant to the Pooling Agreement and a swap administration agreement and amounts on deposit in the Swap Account will be distributed in accordance with the terms set forth in the Pooling Agreement. Upon early termination of the Interest Rate Swap Agreement, the Trust or the Swap Provider may be liable to make a termination payment (the ‘‘Swap Termination Payment’’) to the other party (regardless of which party caused the termination). The Swap Termination Payment will be computed in accordance with the procedures set forth in the Interest Rate Swap Agreement and will generally be paid on the related Distribution Date and on any subsequent Distribution Date until paid in full. In the event that a Swap Termination Payment is paid to the Trust and a new successor swap provider is not found, such amount will remain in a reserve fund and only the Net Swap Payment that would normally be paid to the trust (assuming no Swap Termination Payment is made) is distributed through the swap waterfall. In the event that the Trust is required to make a Swap Termination Payment, such payment generally will be paid prior to distributions to Certificateholders.
Interest Rate Cap
Agreement:	On the Closing Date, the Trust will enter into the “Interest Rate Cap Agreement” to make payments based upon the priority of cashflows described within the Interest Rate Cap Account herein. On each Distribution Date, the counterparty to the Interest Rate Cap Agreement will be obligated to make a payment to the trust equal to the product of (a) the excess, if any, of (i) One Month LIBOR, subject to a maximum of 9.000% over (ii) the strike price for such Distribution Date specified on the Interest Rate Cap Agreement Schedule herein, accrued during the related Interest Accrual Period for the Offered Certificates and (b) the lesser of (i) the notional balance for such Distribution Date specified on the Interest Rate Cap Agreement Schedule herein and (ii) the excess, if any, of the outstanding balance of the Offered Certificates, for such distribution date, over the notional amount as set forth in the Interest Rate Swap Agreement, for such distribution date and (c) the actual number of days in the related Interest Accrual Period divided by 360. The Interest Rate Cap Agreement will terminate after the Distribution Date in February 2011.
Basis Risk Cap Agreement:	On the Closing Date, the Trust will enter into the “Basis Risk Cap Agreement” to make payments in respect of any Net WAC Rate Carryover Amounts on the Certificates, pro rata, based on aggregate certificate principal balance of such Certificates. On each Distribution Date, the counterparty to the Interest Rate Cap Agreement will be obligated to make a payment to the trust equal to the product of (a) the excess, if any, of (i) One Month LIBOR, subject to a maximum of 10.500% over (ii) the strike price for such Distribution Date specified on the Interest Rate Cap Agreement Schedule herein, accrued during the related Interest Accrual Period for the Offered Certificates and (b) the notional balance for such Distribution Date specified on the Interest Rate Cap Agreement Schedule herein and (c) the actual number of days in the related Interest Accrual Period divided by 360. The Basis Risk Cap Agreement will terminate after the Distribution Date in May 2007.

Credit Enhancement:	Consists of the following:
	1) Excess Cashflow;
	2) Overcollateralization Amount; and
	3) Subordination.
Excess Cashflow:	The “Excess Cashflow” for any Distribution Date will be equal to the available funds remaining after priorities 1) and 2) under “Priority of Distributions.”
Overcollateralization
Amount:	The “Overcollateralization Amount” is equal to the excess of the aggregate principal balance of the Mortgage Loans over the aggregate principal balance of the Class A, Class M and Class P Certificates. On the Closing Date, the Overcollateralization Amount will be equal to approximately 0.90% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date. To the extent the Overcollateralization Amount is reduced below the Overcollateralization Target Amount, Excess Cashflow will be directed to build the Overcollateralization Amount until the Overcollateralization Target Amount is reached.
Overcollateralization
Target Amount:	Prior to the Stepdown Date, the “Overcollateralization Target Amount” is approximately 0.90% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.
	On or after the Stepdown Date, the Overcollateralization Target Amount is approximately 1.80% of the aggregate principal balance of the Mortgage Loans for the related Distribution Date, subject to a floor equal to 0.50% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date.
	If a Trigger Event is in effect on the related Distribution Date, the Overcollateralization Target Amount shall be equal to the Overcollateralization Target Amount for the previous Distribution Date.
Stepdown Date:	The earlier to occur of
	(i)the Distribution Date on which the principal balance of the Class A Certificates has been reduced to zero and
	(ii)the later to occur of
	(x) the Distribution Date occurring in July 2009 and
	(y) the first Distribution Date on which the Credit Enhancement Percentage
	is greater than or equal to 42.00%.
Credit Enhancement
Percentage:	The “Credit Enhancement Percentage” for a Distribution Date is equal to (i) the sum of (a) the aggregate principal balance of the Subordinate Certificates and (b) the Overcollateralization Amount divided by (ii) the aggregate principal balance of the Mortgage Loans.
Delinquency Trigger
Event:	A “Delinquency Trigger Event” is in effect on any Distribution Date on or after the Stepdown Date, if the 60+ delinquency percentage exceeds [38.10]% of the current Credit Enhancement Percentage.

Loss Trigger Event: A “Loss Trigger Event” is in effect on any Distribution Date on or after the Stepdown Date, if the cumulative realized losses on the Mortgage Loans as a percentage of the principal balance of the Mortgage Loans as of the Cut-off Date, for the related Distribution Date are greater than:

Distribution Date	Percentage
July 2008 to June 2009	[1.40]% initially, plus 1/12th of [1.75]% for each month thereafter
July 2009 to June 2010	[3.15]% initially, plus 1/12th of [1.75]% for each month thereafter
July 2010 to June 2011	[4.90]% initially, plus 1/12th of [1.45]% for each month thereafter
July 2011 to June 2012	[6.35]% initially, plus 1/12th of [0.40]% for each month thereafter
July 2012 and thereafter	[6.75]%

Trigger Event: A “Trigger Event” is in effect with respect to any Distribution Date if either a Loss Trigger Event or a Delinquency Trigger Event is in effect on such Distribution Date.

Expected Credit Support

Percentages:

	Rating (M/S/D)	Initial Credit Support	After Stepdown Date Expected Support
Senior Certificates	[Aaa/AAA/AAA]	21.00%	42.00%
Class M-1	[Aa1/AA+/AA(high)]	17.20%	34.40%
Class M-2	[Aa2/AA+/AA(high)]	13.80%	27.60%
Class M-3	[Aa3/AA+/AA(high)]	11.75%	23.50%
Class M-4	[A1/AA/AA]	9.90%	19.80%
Class M-5	[A2/AA/AA]	8.15%	16.30%
Class M-6	[A3/A+/A(high)]	6.50%	13.00%
Class M-7	[Baa1/A/A]	5.10%	10.20%
Class M-8	[Baa2/A-/A(low)]	3.80%	7.60%
Class M-9	[Baa3/BBB/BBB]	3.10%	6.20%
Class M-10	[Ba1/BBB-/BBB]	2.10%	4.20%
Class M-11	[NR/BBB-/BBB(low)]	1.45%	2.90%
Class M-12	[NR/BB+/BB(high)]	0.90%	1.80%

Realized Losses:	If a Mortgage Loan becomes a liquidated loan, the net liquidation proceeds relating thereto may be less than the principal balance on such Mortgage Loan. The amount of such insufficiency is a “Realized Loss.” Realized Losses on the Mortgage Loans will, in effect, be absorbed first, by the Excess Cashflow and second by the reduction of the Overcollateralization Amount. Following the reduction of any Overcollateralization Amount to zero, all allocable Realized Losses will be applied in reverse sequential order, first to the Class M-12 Certificates, second to the Class M-11 Certificates, third to the Class M-10 Certificates, fourth to the Class M-9 Certificates, fifth to the Class M-8 Certificates, sixth to the Class M-7 Certificates, seventh to the Class M-6 Certificates, eighth to the Class M-5 Certificates, ninth to the Class M-4 Certificates, tenth to the Class M-3 Certificates and eleventh to the Class M-2 Certificates, twelfth to the Class M-1 Certificates. Realized Losses will not be allocated to any of the Class A Certificates.
Priority of
Distributions:	Available funds from the Mortgage Loans will be distributed first to pay servicing fees and trustee fees, second, to the Swap Account, net swap payments and swap termination payments (other than any swap termination payment resulting from a swap provider trigger event) owed to the Swap Provider and the remainder will be distributed as follows:

1) Interest funds, as follows: first, monthly interest plus any previously unpaid interest to the Class A Certificates, generally from the related loan group, second, monthly interest to the Class M-1 Certificates, third, monthly interest to the Class M-2 Certificates, fourth, monthly interest to the Class M-3 Certificates, fifth, monthly interest to the Class M-4 Certificates, sixth, monthly interest to the Class M-5 Certificates, seventh, monthly interest to the Class M-6 Certificates, eighth, monthly interest to the Class M-7 Certificates, ninth, monthly interest to the Class M-8 Certificates, tenth, monthly interest to the Class M-9 Certificates, eleventh, monthly interest to the Class M-10 Certificates and twelfth, monthly interest to the Class M-11 Certificates, and fourteenth, monthly interest to the Class M-12 Certificates.

2) Principal funds, as described under "Principal Paydown."

3) Excess Cashflow as follows: as principal to the Class A, Class M and Class B Certificates to build the Overcollateralization Amount as described under "Principal Paydown" in the order of priority described below.

4) Any previously unpaid interest to the Class M-1 Certificates, then any unpaid applied Realized Loss amount to the Class M-1 Certificates, then any previously unpaid interest to the Class M-2 Certificates, then any unpaid applied Realized Loss amount to the Class M-2 Certificates, then any previously unpaid interest to the Class M-3 Certificates, then any unpaid applied Realized Loss amount to the Class M-3 Certificates, then any previously unpaid interest to the Class M-4 Certificates, then any unpaid applied Realized Loss amount to the Class M-4 Certificates, then any previously unpaid interest to the Class M-5 Certificates, then any unpaid applied Realized Loss amount to the Class M-5 Certificates, then any previously unpaid interest to the Class M-6 Certificates, then any unpaid applied Realized Loss amount to the Class M-6 Certificates, then any previously unpaid interest to the Class M-7 Certificates, then any unpaid applied Realized Loss amount to the Class M-7 Certificates, then any previously unpaid interest to the Class M-8 Certificates, then any unpaid applied Realized Loss amount to the Class M-8 Certificates, then any previously unpaid interest to the Class M-9 Certificates, then any unpaid applied Realized Loss amount to the Class M-9 Certificates, then any previously unpaid interest to the Class M-10 Certificates, and then any unpaid applied Realized Loss amount to the Class M-10 Certificates, then any previously unpaid interest to the Class M-11 Certificates, and then any unpaid applied Realized Loss amount to the Class M-11 Certificates then any previously unpaid interest to the Class M-12 Certificates and then any unpaid applied Realized Loss amount to the Class M-12 Certificates.

5) Any remaining Excess Cashflow to the Net WAC Rate Carryover Reserve Account to be paid to the Class A Certificates, pro-rata and then to the Subordinate Certificates sequentially, to the extent of any unpaid Net WAC Rate Carryover Amount payable to the Certificates, before taking into account payments received by the trust from the Interest Rate Swap Agreement.

6) Any remaining Excess Cashflow to the holders of the non-offered classes of certificates as described in the pooling agreement (including any Swap Termination Payment owed to the Swap Provider due to a Swap Provider trigger event pursuant to the Interest Rate Swap Agreement).

Principal Paydown:	Principal will be distributed to the Class I-A1 Certificates from principal received on the Group I Mortgage Loans and the Class II-A1, Class II-A2, Class II-A3 and Class II-A4 Certificates, sequentially, from principal received from the Group II Mortgage Loans, in each case, until the certificate principal balance thereof has been reduced to zero. In certain limited circumstances described in the prospectus supplement, principal will be distributed to the Senior Certificates from the unrelated loan group, to the extent not received from the related loan group.
	Prior to the Stepdown Date or if a Trigger Event is in effect, 100% of principal will be paid to the Class A Certificates generally pro rata, based on principal collected in the related loan group, provided, however if the Class A Certificates have been retired, principal will be applied sequentially in the following order of priority: 1) Class M-1 Certificates, 2) Class M-2 Certificates, 3) Class M-3 Certificates, 4) Class M-4 Certificates, 5) Class M-5 Certificates, 6) Class M-6 Certificates, 7) Class M-7 Certificates, 8) Class M-8 Certificates, 9) Class M-9 Certificates, 10) Class M-10 Certificates, 11) the Class M-11 Certificates and 13) Class M-12 Certificates.
	On or after the Stepdown Date and if a Trigger Event is not in effect, the Certificates will be entitled to receive payments of principal in the following order of priority: first to the Class A Certificates, generally pro rata based on the principal collected in the related loan group, such that the Class A Certificates will have at least 42.00% credit enhancement, second to the Class M-1, Class M-2 and Class M-3 Certificates, sequentially, such that the Class M-1, Class M-2 and Class M-3 Certificates in the aggregate will have at least 23.50% credit enhancement, third, to the Class M-4 Certificates such that the Class M-4 Certificates will have at least 19.80% credit enhancement, fourth, to the Class M-5 Certificates such that the Class M-5 Certificates will have at least 16.30% credit enhancement, fifth, to the Class M-6 Certificates such that the Class M-6 Certificates will have at least 13.00% credit enhancement, sixth, to the Class M-7 Certificates such that the Class M-7 Certificates will have at least 10.20% credit enhancement, seventh, to the Class M-8 Certificates such that the Class M-8 Certificates will have at least 7.60% credit enhancement, eighth, to the Class M-9 Certificates such that the Class M-9 Certificates will have at least 6.20% credit enhancement, ninth, to the Class M-10 Certificates such that the Class M-10 Certificates will have at least 4.20% credit enhancement, tenth, to the Class M-11 Certificates such that the Class M-11 Certificates will have at least 2.90% credit enhancement and eleventh, to the Class M-12 Certificates such that the Class M-12 Certificates will have at least 1.80% credit enhancement (subject, in the case of the most subordinate certificate outstanding).

Swap Account: Funds deposited into the Swap Account on a Distribution Date will include:   (i)the net swap payments owed to the Swap Provider for such Distribution Date. (ii)any net swap payments received from the Swap Provider for such Distribution Date.   On each Distribution Date, following the distribution of Excess Cashflow, payments made pursuant to the Interest Rate Swap Agreement shall be distributed from the Swap Account as follows: (i)to the Swap Provider, any Net Swap Payment owed to the Swap Provider pursuant to the Interest Rate Swap Agreement for such Distribution Date; (ii)to the Swap Provider, any Swap Termination Payment owed to the Swap Provider not due to a Swap Provider trigger event pursuant to the Interest Rate Swap Agreement; (iii)to the Class A Certificates, any unpaid interest, pro rata, including any accrued unpaid interest from a prior Distribution Date; (iv)to the Mezzanine Certificates, sequentially, any unpaid interest, including any accrued unpaid interest from prior Distribution Dates; (v)to the Class A Certificates and the Mezzanine Certificates, any principal in accordance with the principal payment provisions described above under “Principal Paydown” in an amount necessary to maintain the applicable Overcollateralization Target Amount; (vi)to the Mezzanine Certificates, sequentially, any remaining Allocated Realized Loss Amounts; (vii)an amount equal to any unpaid remaining Net WAC Rate Carryover Amounts with respect to the Class A and Mezzanine Certificates to such Certificates first, pro rata, to the Class A Certificates based on the remaining Net WAC Carryover Amount and second, sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates.

Interest Rate Cap Agreement

Account:

Funds deposited into the Interest Rate Cap Agreement Account on a Distribution Date will include: (i)the payments received by the Cap Provider for such Distribution Date. On each Distribution Date, following the distribution of Excess Cashflow and funds deposited into the Swap Account, payments made pursuant to the Interest Rate Cap Agreement shall be distributed from the Cap Account as follows: (i)to the Class A Certificates, any unpaid interest, pro rata, including any accrued unpaid interest from a prior Distribution Date; (ii)to the Mezzanine Certificates, sequentially, any unpaid interest, including any accrued unpaid interest from prior Distribution Dates; (iii)to the Class A Certificates and the Mezzanine Certificates, any principal in accordance with the principal payment provisions described above under “Principal Paydown” in an amount necessary to maintain the applicable Overcollateralization Target Amount; (iv)to the Mezzanine Certificates, sequentially, any remaining Allocated Realized Loss Amounts; an amount equal to any unpaid remaining Net WAC Rate Carryover Amounts with respect to the Class A and Mezzanine Certificates to such Certificates first, pro rata, to the Class A Certificates based on the remaining Net WAC Carryover Amount and second, sequentially, to the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8, Class M-9, Class M-10, Class M-11 and Class M-12 Certificates.

Total Mortgage Loans

As of the Statistical Cut-off Date

		Minimum	Maximum
Scheduled Principal Balance	$838,963,358	$24,976	$1,454,786
Average Scheduled Principal Balance	$184,509
Number of Mortgage Loans	4,547
Weighted Average Gross Coupon	7.950%	4.999%	12.000%
Weighted Average FICO Score	650	540	821
Weighted Average Original LTV	82.17%	6.29%	103.00%
Weighted Average Debt-to-Income	43.26%	1.00%	57.00%
Weighted Average Original Term	358 months	180 months	360 months
Weighted Average Stated Remaining Term	357 months	174 months	360 months
Weighted Average Seasoning	1 months	0 months	12 months
Weighted Average Gross Margin	5.593%	3.000%	7.875%
Weighted Average Minimum Interest Rate	7.948%	5.250%	12.000%
Weighted Average Maximum Interest Rate	13.948%	11.250%	18.000%
Weighted Average Initial Rate Cap	2.992%	1.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	26 months	2 months	60 months
Maturity Date		Dec 1 2020	Jun 1 2036
Maximum Zip Code Concentration	0.31%	95127
ARM	83.56%
Fixed Rate	16.44%
1/29 6 MO LIBOR	0.24%
2/28 6 MO LIBOR	22.05%
2/28 6 MO LIBOR 40/30 Balloon	13.56%
2/28 6 MO LIBOR IO	28.34%
2/28 6 MO LIBOR IO 40/30 Balloon	0.08%
3/27 6 MO LIBOR	6.61%
3/27 6 MO LIBOR 40/30 Balloon	3.92%
3/27 6 MO LIBOR IO	6.62%
5/25 6 MO LIBOR	0.84%
5/25 6 MO LIBOR 40/30 Balloon	0.10%
5/25 6 MO LIBOR IO	0.99%
6 MO LIBOR	0.08%
6 MO LIBOR ARM IO	0.13%
Balloon 15/30	0.02%
Fixed Rate	12.70%
Fixed Rate 40/30 Balloon	1.78%
Fixed Rate IO	1.70%
Fixed Rate IO 40/30 Balloon	0.24%
I/O Term: 0 months	61.90%
I/O Term: 60 months	37.11%
I/O Term: 120 months	0.99%

Prepay Penalty: 0 months	31.90%
Prepay Penalty: 12 months	4.08%
Prepay Penalty: 24 months	40.75%
Prepay Penalty: 36 months	23.26%
First Lien	100.00%
Blended Documentation	0.35%
Full Documentation	67.79%
Limited Income Verification	0.84%
No Income Verification	22.19%
Rapid Documentation	7.38%
Stated Plus Documentation	1.44%
Cash Out Refinance	29.58%
Purchase	66.42%
Rate/Term Refinance	3.99%
2 Units	4.40%
3 Units	0.30%
4 Units	0.15%
Condominium	6.62%
Modular	0.02%
PUD	19.06%
Single Family	69.45%
Non-owner	3.17%
Primary	96.29%
Second Home	0.54%
Top 5 States:
California	22.86%
Florida	8.75%
Illinois	6.38%
New York	4.95%
Texas	4.54%

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		230		9,555,012.74		1.14	%		9.070		348		83.27		623
50,000.01 - 100,000.00		1,135		87,597,818.58		10.44	%		8.484		355		85.10		631
100,000.01 - 150,000.00		1,100		137,132,203.50		16.35	%		8.048		358		82.54		639
150,000.01 - 200,000.00		745		129,130,741.62		15.39	%		7.989		357		82.69		642
200,000.01 - 250,000.00		437		97,400,255.91		11.61	%		7.942		358		81.90		643
250,000.01 - 300,000.00		277		76,027,562.88		9.06	%		7.851		358		81.84		653
300,000.01 - 350,000.00		173		56,124,168.55		6.69	%		7.794		359		81.83		654
350,000.01 - 400,000.00		104		38,871,431.25		4.63	%		7.928		357		82.64		657
400,000.01 - 450,000.00		97		41,209,288.71		4.91	%		7.815		355		81.08		666
450,000.01 - 500,000.00		55		26,322,917.64		3.14	%		7.823		356		82.45		655
500,000.01 - 550,000.00		45		23,610,972.93		2.81	%		7.552		351		81.18		674
550,000.01 - 600,000.00		38		22,176,740.97		2.64	%		7.827		359		82.98		669
600,000.01 - 650,000.00		21		13,107,046.77		1.56	%		7.613		358		85.23		680
650,000.01 - 700,000.00		6		4,119,880.50		0.49	%		7.661		358		79.80		666
700,000.01 - 750,000.00		15		10,868,474.33		1.30	%		7.648		359		79.91		668
750,000.01 - 800,000.00		18		13,966,057.13		1.66	%		7.444		359		78.80		673
800,000.01 - 850,000.00		6		4,970,180.00		0.59	%		7.834		358		82.69		636
850,000.01 - 900,000.00		10		8,818,391.00		1.05	%		7.537		359		78.93		664
900,000.01 - 950,000.00		4		3,657,600.00		0.44	%		7.651		358		80.00		664
950,000.01 - 1,000,000.00		11		10,818,484.00		1.29	%		7.454		359		75.97		690
1,000,000.01+		20		23,478,128.86		2.80	%		7.510		348		75.95		704
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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
4.500 - 4.999		2		627,198.31		0.07	%		4.999		179		44.29		781
5.000 - 5.499		6		1,022,013.55		0.12	%		5.226		358		55.64		759
5.500 - 5.999		66		19,906,401.22		2.37	%		5.834		343		68.63		716
6.000 - 6.499		122		31,512,632.65		3.76	%		6.267		358		75.62		691
6.500 - 6.999		453		109,096,641.45		13.00	%		6.788		357		78.56		676
7.000 - 7.499		535		112,176,583.71		13.37	%		7.241		358		79.51		658
7.500 - 7.999		1,018		198,105,448.91		23.61	%		7.729		358		79.40		653
8.000 - 8.499		628		106,577,302.86		12.70	%		8.210		358		82.00		639
8.500 - 8.999		770		130,093,637.71		15.51	%		8.706		356		85.83		640
9.000 - 9.499		362		52,022,498.23		6.20	%		9.198		356		89.47		618
9.500 - 9.999		348		49,085,627.60		5.85	%		9.682		359		92.23		617
10.000 -10.499		114		14,560,586.07		1.74	%		10.192		359		96.16		610
10.500 -10.999		84		9,994,511.43		1.19	%		10.636		352		97.94		610
11.000 -11.499		22		2,216,354.17		0.26	%		11.248		359		100.00		592
11.500 -11.999		15		1,747,100.00		0.21	%		11.608		359		100.00		588
12.000 -12.499		2		218,820.00		0.03	%		12.000		359		100.00		584
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		96		15,363,314.41		1.83	%		8.858		352		77.00		544
550-574		302		42,874,315.78		5.11	%		8.728		353		77.42		563
575-599		441		61,842,109.87		7.37	%		9.057		358		84.29		587
600-624		995		153,106,661.27		18.25	%		8.215		358		83.35		612
625-649		894		165,355,616.07		19.71	%		7.978		358		83.52		638
650-674		817		161,665,383.86		19.27	%		7.673		357		82.52		662
675-699		423		97,206,276.40		11.59	%		7.547		358		82.02		685
700+		579		141,549,680.21		16.87	%		7.407		355		80.08		733
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		76		9,809,017.73		1.17	%		7.180		325		38.52		657
50.00- 54.99		48		8,668,058.62		1.03	%		7.441		345		52.32		657
55.00- 59.99		34		6,919,251.06		0.82	%		7.171		352		57.18		664
60.00- 64.99		78		15,606,930.02		1.86	%		7.210		353		62.23		649
65.00- 69.99		88		19,724,919.70		2.35	%		7.631		357		67.49		643
70.00- 74.99		103		22,633,798.81		2.70	%		7.442		356		71.96		635
75.00- 79.99		390		64,875,192.42		7.73	%		7.675		357		78.36		641
80.00		2,171		451,359,578.42		53.80	%		7.566		358		80.00		659
80.01- 84.99		80		13,256,716.99		1.58	%		8.295		355		83.44		615
85.00- 89.99		197		31,466,565.54		3.75	%		8.671		355		86.57		614
90.00- 94.99		344		58,609,243.84		6.99	%		8.748		356		90.75		625
95.00- 99.99		220		37,820,577.74		4.51	%		8.740		358		95.53		662
100.00		712		97,131,049.62		11.58	%		9.325		357		100.00		646
100.01+		6		1,082,457.36		0.13	%		8.577		358		102.98		671
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		55		8,524,390.40		1.02	%		7.507		178		71.34		654
240		4		529,916.38		0.06	%		8.140		238		59.79		609
360		4,488		829,909,051.09		98.92	%		7.955		359		82.30		650
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		55		8,524,390.40		1.02	%		7.507		178		71.34		654
181-240		4		529,916.38		0.06	%		8.140		238		59.79		609
301-360		4,488		829,909,051.09		98.92	%		7.955		359		82.30		650
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		142		23,770,916.76		2.83	%		7.816		353		80.30		650
20.01 -25.00		160		21,775,590.11		2.60	%		8.029		354		80.81		642
25.01 -30.00		263		43,261,848.90		5.16	%		7.939		347		79.58		654
30.01 -35.00		383		61,401,096.34		7.32	%		8.028		358		82.69		649
35.01 -40.00		601		107,611,577.39		12.83	%		8.098		358		82.66		649
40.01 -45.00		917		170,699,160.50		20.35	%		7.907		358		81.52		655
45.01 -50.00		1,150		231,376,040.78		27.58	%		8.148		357		83.42		650
50.01 -55.00		930		178,854,727.09		21.32	%		7.633		358		81.73		648
55.01 -60.00		1		212,400.00		0.03	%		6.750		359		80.00		625
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		3,614		701,044,521.50		83.56	%		7.948		359		82.76		650
Fixed Rate		933		137,918,836.37		16.44	%		7.961		347		79.19		651
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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
1/29 6 MO LIBOR		10		2,051,318.36		0.24	%		8.382		358		87.79		669
2/28 6 MO LIBOR		1,367		185,023,490.83		22.05	%		8.293		359		84.50		636
2/28 6 MO LIBOR 40/30 Balloon		525		113,726,596.89		13.56	%		8.093		359		83.19		641
2/28 6 MO LIBOR IO		830		237,777,145.22		28.34	%		7.697		359		81.05		664
2/28 6 MO LIBOR IO 40/30 Balloon		3		679,349.92		0.08	%		7.654		357		80.00		639
3/27 6 MO LIBOR		374		55,446,870.86		6.61	%		8.082		359		84.21		641
3/27 6 MO LIBOR 40/30 Balloon		171		32,872,907.02		3.92	%		7.942		359		84.06		648
3/27 6 MO LIBOR IO		260		55,504,925.62		6.62	%		7.650		359		82.01		659
5/25 6 MO LIBOR		30		7,009,063.01		0.84	%		7.285		359		79.93		661
5/25 6 MO LIBOR 40/30 Balloon		6		832,659.12		0.10	%		7.563		358		80.73		700
5/25 6 MO LIBOR IO		31		8,305,920.01		0.99	%		7.153		358		77.73		669
6 MO LIBOR		2		698,424.64		0.08	%		7.875		359		93.71		743
6 MO LIBOR ARM IO		5		1,115,850.00		0.13	%		7.510		359		80.96		681
Balloon 15/30		2		136,600.00		0.02	%		9.000		179		96.56		712
Fixed Rate		783		106,585,626.72		12.70	%		7.842		348		78.19		655
Fixed Rate 40/30 Balloon		71		14,916,249.49		1.78	%		7.926		359		81.85		659
Fixed Rate IO		71		14,275,472.16		1.70	%		8.797		351		82.22		620
Fixed Rate IO 40/30 Balloon		6		2,004,888.00		0.24	%		8.522		177		89.60		594
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

Interest Only By 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
I/O Term: 0 months		3,341		519,299,806.94		61.90	%		8.087		357		82.74		644
I/O Term: 60 months		1,175		311,357,630.92		37.11	%		7.744		357		81.33		661
I/O Term: 120 months		31		8,305,920.01		0.99	%		7.153		358		77.73		669
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		1,411		267,610,923.72		31.90	%		8.201		357		82.88		652
Prepay Penalty: 12 months		150		34,259,622.98		4.08	%		8.330		358		81.88		657
Prepay Penalty: 24 months		1,782		341,914,557.80		40.75	%		7.849		359		82.03		649
Prepay Penalty: 36 months		1,204		195,178,253.37		23.26	%		7.716		353		81.50		649
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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
Blended Documentation		17		2,950,169.18		0.35	%		8.950		359		96.57		661
Full Documentation		3,347		568,728,050.21		67.79	%		7.764		356		81.47		642
Limited Income Verification		29		7,025,054.07		0.84	%		7.727		359		79.12		648
No Income Verification		837		186,205,907.90		22.19	%		8.179		359		81.36		677
Rapid Documentation		282		61,951,391.92		7.38	%		8.712		356		87.80		642
Stated Plus Documentation		35		12,102,784.59		1.44	%		9.162		352		97.17		659
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		1,263		248,202,889.10		29.58	%		8.142		355		80.20		631
Purchase		3,105		557,276,186.70		66.42	%		7.891		358		83.45		659
Rate/Term Refinance		179		33,484,282.07		3.99	%		7.503		351		75.46		650
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		164		36,939,509.26		4.40	%		7.996		358		82.81		676
3 Units		12		2,510,057.42		0.30	%		7.775		359		70.50		629
4 Units		5		1,221,000.00		0.15	%		7.359		345		67.34		666
Condominium		288		55,519,407.91		6.62	%		7.869		359		82.35		662
Modular		2		172,843.08		0.02	%		7.914		279		72.11		638
PUD		645		159,917,074.80		19.06	%		7.698		356		80.87		659
Single Family		3,431		582,683,465.40		69.45	%		8.026		357		82.55		645
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		203		26,602,497.30		3.17	%		8.260		358		82.38		684
Primary		4,318		807,868,355.87		96.29	%		7.938		357		82.13		649
Second Home		26		4,492,504.70		0.54	%		8.382		359		88.51		679
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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		56		6,355,624.65		0.76	%		8.111		348		86.05		628
Arizona		88		18,121,467.60		2.16	%		7.806		355		80.86		646
Arkansas		24		2,611,274.38		0.31	%		8.662		359		87.63		628
California		487		191,798,736.79		22.86	%		7.458		357		78.56		666
Colorado		69		16,240,389.03		1.94	%		7.600		354		79.34		643
Connecticut		24		4,410,016.24		0.53	%		7.923		359		80.41		637
Delaware		5		949,800.00		0.11	%		7.934		359		83.94		695
District of Columbia		4		2,045,000.00		0.24	%		9.135		358		94.61		646
Florida		353		73,431,606.16		8.75	%		7.909		357		79.90		652
Georgia		203		34,078,074.19		4.06	%		8.055		359		84.14		639
Idaho		15		1,671,841.72		0.20	%		7.874		348		82.10		634
Illinois		307		53,496,093.97		6.38	%		8.458		358		85.03		650
Indiana		189		16,943,958.56		2.02	%		8.757		359		91.19		638
Iowa		45		3,771,342.76		0.45	%		8.807		359		89.89		631
Kansas		14		1,221,216.23		0.15	%		8.732		359		82.72		635
Kentucky		57		5,601,714.83		0.67	%		8.647		359		89.12		630
Louisiana		18		2,240,551.53		0.27	%		7.872		359		86.94		645
Maine		13		1,538,278.93		0.18	%		7.775		354		79.57		638
Maryland		64		14,848,996.95		1.77	%		7.906		351		82.33		652
Massachusetts		107		27,278,650.15		3.25	%		8.013		358		79.16		641
Michigan		207		28,096,857.51		3.35	%		8.487		359		86.95		633
Minnesota		90		15,726,936.42		1.87	%		7.964		357		81.92		649
Mississippi		11		1,162,331.87		0.14	%		8.323		351		91.56		634
Missouri		87		9,570,282.61		1.14	%		8.326		357		84.02		632
Montana		2		257,600.00		0.03	%		7.375		359		80.00		635
Nebraska		9		752,531.99		0.09	%		8.541		359		85.94		644
Nevada		79		18,813,349.35		2.24	%		7.788		350		79.68		656
New Hampshire		7		1,264,596.43		0.15	%		8.225		359		77.31		590
New Jersey		81		21,491,610.25		2.56	%		8.027		359		83.90		656
New Mexico		18		2,659,295.85		0.32	%		7.879		358		82.25		651
New York		211		41,503,979.01		4.95	%		7.996		358		83.96		663
North Carolina		188		25,853,157.55		3.08	%		8.324		358		83.95		635
North Dakota		2		160,275.00		0.02	%		7.866		358		77.07		567
Ohio		251		27,470,014.31		3.27	%		8.526		356		88.73		634
Oklahoma		16		1,869,829.23		0.22	%		8.225		359		86.18		630
Oregon		94		17,587,301.04		2.10	%		7.558		359		79.87		655
Pennsylvania		103		12,561,656.44		1.50	%		8.071		354		83.95		647
Rhode Island		16		3,646,600.00		0.43	%		7.702		359		80.82		644
South Carolina		64		8,627,152.20		1.03	%		8.231		359		86.84		638
South Dakota		4		320,963.68		0.04	%		8.447		358		79.63		617
Tennessee		149		15,147,253.19		1.81	%		8.311		358		84.82		632
Texas		317		38,083,038.63		4.54	%		7.844		354		80.87		654
Utah		98		13,547,846.03		1.61	%		7.756		359		81.58		639
Vermont		4		585,328.80		0.07	%		8.723		359		90.32		638
Virginia		71		16,183,917.37		1.93	%		8.139		356		83.23		652
Washington		88		19,057,291.54		2.27	%		7.569		357		79.74		652
West Virginia		16		1,827,961.09		0.22	%		7.961		359		81.59		622
Wisconsin		117		15,759,465.81		1.88	%		8.596		359		86.88		632
Wyoming		5		720,300.00		0.09	%		7.660		358		81.94		653
Total		4,547		838,963,357.87		100.00	%		7.950		357		82.17		650

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
3.000 - 3.499		4		2,604,500.00		0.37	%		7.138		359		83.24		703
4.500 - 4.999		4		625,200.00		0.09	%		8.289		359		80.52		643
5.000 - 5.499		2,354		492,268,838.30		70.22	%		7.582		359		78.47		655
5.500 - 5.999		447		78,763,270.14		11.24	%		8.554		359		87.15		623
6.000 - 6.499		767		121,126,235.86		17.28	%		9.017		359		97.04		647
6.500 - 6.999		21		4,053,947.82		0.58	%		8.602		357		86.12		659
7.000 - 7.499		13		1,339,580.72		0.19	%		9.146		356		95.40		666
7.500 - 7.999		4		262,948.66		0.04	%		9.580		356		97.58		689
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

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		2		271,000.00		0.04	%		5.250		359		75.71		719
5.500 - 5.999		31		10,100,838.98		1.44	%		5.846		358		77.20		699
6.000 - 6.499		70		19,176,264.75		2.74	%		6.275		359		78.21		680
6.500 - 6.999		371		93,236,059.78		13.30	%		6.786		359		79.22		673
7.000 - 7.499		485		102,854,612.47		14.67	%		7.242		359		79.64		658
7.500 - 7.999		871		175,895,882.79		25.09	%		7.730		359		79.89		655
8.000 - 8.499		523		93,622,075.52		13.35	%		8.208		359		82.61		641
8.500 - 8.999		594		108,202,020.53		15.43	%		8.703		359		86.20		644
9.000 - 9.499		260		40,126,372.66		5.72	%		9.190		359		89.61		622
9.500 - 9.999		245		36,764,917.79		5.24	%		9.680		359		92.64		617
10.000 -10.499		75		10,662,529.83		1.52	%		10.209		359		95.92		607
10.500 -10.999		59		7,105,342.23		1.01	%		10.647		359		98.07		601
11.000 -11.499		15		1,461,284.17		0.21	%		11.284		359		100.00		592
11.500 -11.999		12		1,515,500.00		0.22	%		11.597		359		100.00		587
12.000 -12.499		1		49,820.00		0.01	%		12.000		359		100.00		585
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

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
11.000 -11.499		2		271,000.00		0.04	%		5.250		359		75.71		719
11.500 -11.999		31		10,100,838.98		1.44	%		5.846		358		77.20		699
12.000 -12.499		70		19,176,264.75		2.74	%		6.275		359		78.21		680
12.500 -12.999		371		93,236,059.78		13.30	%		6.786		359		79.22		673
13.000 -13.499		485		102,854,612.47		14.67	%		7.242		359		79.64		658
13.500 -13.999		871		175,895,882.79		25.09	%		7.730		359		79.89		655
14.000 -14.499		523		93,622,075.52		13.35	%		8.208		359		82.61		641
14.500 -14.999		594		108,202,020.53		15.43	%		8.703		359		86.20		644
15.000 -15.499		260		40,126,372.66		5.72	%		9.190		359		89.61		622
15.500 -15.999		245		36,764,917.79		5.24	%		9.680		359		92.64		617
16.000 -16.499		75		10,662,529.83		1.52	%		10.209		359		95.92		607
16.500 -16.999		59		7,105,342.23		1.01	%		10.647		359		98.07		601
17.000 -17.499		15		1,461,284.17		0.21	%		11.284		359		100.00		592
17.500 -17.999		12		1,515,500.00		0.22	%		11.597		359		100.00		587
18.000 -18.499		1		49,820.00		0.01	%		12.000		359		100.00		585
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

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		7		1,814,274.64		0.26	%		7.651		359		85.87		705
2.000		10		2,051,318.36		0.29	%		8.382		358		87.79		669
3.000		3,597		697,178,928.50		99.45	%		7.948		359		82.73		650
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

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
1.000		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

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
08/01/06		1		106,650.00		0.02	%		8.000		356		90.00		597
10/01/06		1		109,424.64		0.02	%		7.875		358		86.77		661
11/01/06		5		1,598,200.00		0.23	%		7.612		359		85.53		715
02/01/07		1		538,728.60		0.08	%		7.250		356		75.00		739
05/01/07		9		1,512,589.76		0.22	%		8.785		359		92.34		644
09/01/07		1		150,909.74		0.02	%		6.750		351		100.00		755
10/01/07		1		303,296.95		0.04	%		7.375		352		100.00		657
11/01/07		2		119,511.41		0.02	%		8.042		353		80.00		567
12/01/07		6		1,540,272.14		0.22	%		8.040		354		88.50		626
01/01/08		17		3,920,858.96		0.56	%		8.267		355		84.28		611
02/01/08		38		8,350,208.67		1.19	%		8.037		356		81.98		654
03/01/08		71		16,018,083.85		2.28	%		8.057		357		82.45		639
04/01/08		197		32,194,443.87		4.59	%		8.189		358		82.55		644
05/01/08		2,391		474,268,997.27		67.65	%		7.968		359		82.68		651
06/01/08		1		340,000.00		0.05	%		7.875		360		80.00		681
12/01/08		1		76,880.00		0.01	%		7.375		354		80.00		651
01/01/09		8		1,393,497.70		0.20	%		8.178		355		89.26		668
02/01/09		11		2,227,473.54		0.32	%		7.687		356		82.70		632
03/01/09		15		2,571,129.75		0.37	%		7.798		357		75.21		626
04/01/09		88		15,220,292.10		2.17	%		7.837		358		81.83		649
05/01/09		680		121,929,830.41		17.39	%		7.895		359		83.64		650
06/01/09		2		405,600.00		0.06	%		6.828		360		80.00		649
06/01/10		1		629,241.14		0.09	%		5.625		348		79.75		668
11/01/10		1		135,571.93		0.02	%		6.625		353		80.00		641
12/01/10		1		254,706.94		0.04	%		5.625		354		80.00		777
02/01/11		1		95,750.66		0.01	%		6.750		356		78.69		661
03/01/11		1		479,191.17		0.07	%		6.875		357		80.00		621
04/01/11		5		947,652.32		0.14	%		7.056		358		80.00		715
05/01/11		56		13,533,527.98		1.93	%		7.370		359		78.64		664
06/01/11		1		72,000.00		0.01	%		7.375		360		80.00		675
Total		3,614		701,044,521.50		100.00	%		7.948		359		82.76		650

Group I Mortgage Loans

As of the Statistical Cut-off Date

		Minimum	Maximum
Scheduled Principal Balance	$305,715,818	$24,976	$503,400
Average Scheduled Principal Balance	$129,431
Number of Mortgage Loans	2,362
Weighted Average Gross Coupon	8.173%	4.999%	12.000%
Weighted Average FICO Score	636	540	816
Weighted Average Original LTV	82.43%	6.29%	100.00%
Weighted Average Debt-to-Income	43.27%	20.00%	55.00%
Weighted Average Original Term	358 months	180 months	360 months
Weighted Average Stated Remaining Term	357 months	174 months	360 months
Weighted Average Seasoning	1 months	0 months	9 months
Weighted Average Gross Margin	5.707%	4.875%	7.875%
Weighted Average Minimum Interest Rate	8.227%	5.250%	12.000%
Weighted Average Maximum Interest Rate	14.227%	11.250%	18.000%
Weighted Average Initial Rate Cap	2.992%	1.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	25 months	4 months	35 months
Maturity Date		Dec 1 2020	Jun 1 2036
Maximum Zip Code Concentration	0.32%	60446
ARM	75.01%
Fixed Rate	24.99%
1/29 6 MO LIBOR	0.28%
2/28 6 MO LIBOR	35.04%
2/28 6 MO LIBOR 40/30 Balloon	16.06%
2/28 6 MO LIBOR IO	5.79%
3/27 6 MO LIBOR	9.32%
3/27 6 MO LIBOR 40/30 Balloon	4.94%
3/27 6 MO LIBOR IO	3.44%
6 MO LIBOR	0.04%
6 MO LIBOR ARM IO	0.10%
Balloon 15/30	0.04%
Fixed Rate	22.42%
Fixed Rate 40/30 Balloon	2.52%
I/O Term: 0 months	90.67%
I/O Term: 60 months	9.33%
Prepay Penalty: 0 months	33.72%
Prepay Penalty: 12 months	2.34%
Prepay Penalty: 24 months	35.41%
Prepay Penalty: 36 months	28.53%

First Lien	100.00%
Blended Documentation	0.48%
Full Documentation	71.25%
Limited Income Verification	0.98%
No Income Verification	13.21%
Rapid Documentation	13.42%
Stated Plus Documentation	0.67%
Cash Out Refinance	49.71%
Purchase	43.35%
Rate/Term Refinance	6.93%
2 Units	3.99%
3 Units	0.59%
4 Units	0.15%
Condominium	4.57%
Modular	0.02%
PUD	11.00%
Single Family	79.67%
Non-owner	1.72%
Primary	98.14%
Second Home	0.14%
Top 5 States:
Illinois	8.04%
California	7.47%
Florida	6.31%
Michigan	5.89%
Ohio	5.45%

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		151		6,359,983.00		2.08	%		9.063		345		82.20		615
50,000.01 - 100,000.00		860		66,005,858.96		21.59	%		8.539		355		85.15		627
100,000.01 - 150,000.00		651		80,453,651.82		26.32	%		8.130		357		82.88		637
150,000.01 - 200,000.00		362		62,152,794.51		20.33	%		8.065		357		82.11		636
200,000.01 - 250,000.00		166		37,135,807.60		12.15	%		8.048		358		80.18		636
250,000.01 - 300,000.00		86		23,573,791.50		7.71	%		7.994		359		80.67		647
300,000.01 - 350,000.00		52		16,938,806.89		5.54	%		7.909		359		81.20		643
350,000.01 - 400,000.00		28		10,472,724.21		3.43	%		7.836		358		79.80		660
400,000.01 - 450,000.00		4		1,655,000.00		0.54	%		7.114		359		71.51		659
450,000.01 - 500,000.00		1		464,000.00		0.15	%		7.625		359		80.00		586
500,000.01 - 550,000.00		1		503,400.00		0.16	%		6.875		356		80.00		663
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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
4.500 - 4.999		1		119,551.01		0.04	%		4.999		179		18.75		771
5.000 - 5.499		4		625,383.00		0.20	%		5.260		359		49.94		762
5.500 - 5.999		35		7,390,953.81		2.42	%		5.839		355		65.12		731
6.000 - 6.499		55		10,148,021.58		3.32	%		6.235		355		70.93		692
6.500 - 6.999		178		28,889,537.30		9.45	%		6.787		355		77.19		678
7.000 - 7.499		221		30,627,983.09		10.02	%		7.244		358		78.44		653
7.500 - 7.999		476		62,528,162.74		20.45	%		7.743		355		78.26		638
8.000 - 8.499		329		42,841,833.65		14.01	%		8.204		358		80.68		627
8.500 - 8.999		429		52,644,457.63		17.22	%		8.703		356		85.62		619
9.000 - 9.499		231		26,637,731.73		8.71	%		9.198		356		90.31		608
9.500 - 9.999		241		27,809,520.93		9.10	%		9.689		359		92.49		612
10.000 -10.499		80		7,860,412.25		2.57	%		10.176		359		96.03		607
10.500 -10.999		58		5,722,906.43		1.87	%		10.651		359		97.33		613
11.000 -11.499		15		1,091,943.34		0.36	%		11.229		359		100.00		593
11.500 -11.999		8		727,600.00		0.24	%		11.628		359		100.00		585
12.000 -12.499		1		49,820.00		0.02	%		12.000		359		100.00		585
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		74		10,700,428.26		3.50	%		8.839		353		77.86		544
550-574		228		29,466,336.20		9.64	%		8.684		357		76.71		563
575-599		309		35,827,425.46		11.72	%		8.935		357		82.58		587
600-624		500		56,920,592.26		18.62	%		8.463		357		84.67		611
625-649		435		57,374,252.68		18.77	%		8.210		357		84.86		637
650-674		399		52,637,045.68		17.22	%		7.855		356		84.44		661
675-699		191		27,883,008.16		9.12	%		7.552		357		81.56		686
700+		226		34,906,729.79		11.42	%		7.200		355		78.54		737
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		62		6,907,867.73		2.26	%		7.361		346		37.75		655
50.00- 54.99		28		4,264,674.84		1.39	%		7.521		359		52.46		638
55.00- 59.99		25		4,301,782.33		1.41	%		7.376		347		57.49		630
60.00- 64.99		58		9,892,640.63		3.24	%		7.200		353		62.35		656
65.00- 69.99		59		9,152,612.88		2.99	%		7.494		355		67.57		632
70.00- 74.99		69		11,926,294.09		3.90	%		7.664		354		72.17		615
75.00- 79.99		217		29,461,395.29		9.64	%		7.735		356		77.92		632
80.00		875		110,757,645.80		36.23	%		7.678		358		80.00		645
80.01- 84.99		63		9,304,366.99		3.04	%		8.556		356		83.64		597
85.00- 89.99		123		15,871,833.88		5.19	%		8.760		358		86.51		604
90.00- 94.99		200		28,017,294.99		9.16	%		8.844		356		90.85		616
95.00- 99.99		104		14,900,339.89		4.87	%		8.964		356		95.61		643
100.00		479		50,957,069.15		16.67	%		9.315		358		100.00		645
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		39		3,251,905.10		1.06	%		7.671		178		72.84		652
240		4		529,916.38		0.17	%		8.140		238		59.79		609
360		2,319		301,933,997.01		98.76	%		8.179		359		82.58		636
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		39		3,251,905.10		1.06	%		7.671		178		72.84		652
181-240		4		529,916.38		0.17	%		8.140		238		59.79		609
301-360		2,319		301,933,997.01		98.76	%		8.179		359		82.58		636
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		13		1,064,570.20		0.35	%		8.348		352		81.88		623
20.01 -25.00		92		9,928,232.07		3.25	%		8.206		357		78.68		635
25.01 -30.00		163		18,670,702.03		6.11	%		8.217		353		78.71		638
30.01 -35.00		231		26,552,084.72		8.69	%		8.173		357		82.71		634
35.01 -40.00		337		43,304,760.72		14.17	%		8.185		357		81.96		637
40.01 -45.00		495		64,507,255.80		21.10	%		8.168		357		82.95		639
45.01 -50.00		606		82,554,770.62		27.00	%		8.321		357		83.90		636
50.01 -55.00		425		59,133,442.33		19.34	%		7.943		357		81.86		633
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		1,745		229,307,945.69		75.01	%		8.227		359		83.77		632
Fixed Rate		617		76,407,872.80		24.99	%		8.013		350		78.41		647
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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
1/29 6 MO LIBOR		5		869,204.76		0.28	%		8.785		359		88.19		599
2/28 6 MO LIBOR		939		107,121,605.39		35.04	%		8.428		359		84.72		625
2/28 6 MO LIBOR 40/30 Balloon		308		49,087,870.73		16.06	%		8.166		359		82.58		627
2/28 6 MO LIBOR IO		97		17,694,713.75		5.79	%		7.608		359		80.16		678
3/27 6 MO LIBOR		226		28,479,766.01		9.32	%		8.266		359		84.25		629
3/27 6 MO LIBOR 40/30 Balloon		106		15,106,258.86		4.94	%		8.185		359		85.04		626
3/27 6 MO LIBOR IO		61		10,518,701.55		3.44	%		7.444		359		82.36		674
6 MO LIBOR		1		109,424.64		0.04	%		7.875		358		86.77		661
6 MO LIBOR ARM IO		2		320,400.00		0.10	%		7.290		359		80.00		700
Balloon 15/30		2		136,600.00		0.04	%		9.000		179		96.56		712
Fixed Rate		565		68,555,992.50		22.42	%		7.990		350		77.77		647
Fixed Rate 40/30 Balloon		50		7,715,280.30		2.52	%		8.207		359		83.84		647
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

Interest Only By 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
I/O Term: 0 months		2,202		277,182,003.19		90.67	%		8.238		356		82.58		632
I/O Term: 60 months		160		28,533,815.30		9.33	%		7.544		359		80.97		677
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		739		103,073,186.78		33.72	%		8.320		356		82.84		636
Prepay Penalty: 12 months		62		7,166,851.93		2.34	%		8.530		358		79.97		633
Prepay Penalty: 24 months		856		108,257,417.90		35.41	%		8.175		359		82.74		632
Prepay Penalty: 36 months		705		87,218,361.88		28.53	%		7.970		355		81.77		641
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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
Blended Documentation		11		1,466,019.18		0.48	%		8.849		359		93.10		674
Full Documentation		1,789		217,815,012.91		71.25	%		8.009		357		81.50		630
Limited Income Verification		17		3,006,693.29		0.98	%		8.114		359		76.06		619
No Income Verification		305		40,373,480.87		13.21	%		8.421		358		81.78		665
Rapid Documentation		230		41,017,384.05		13.42	%		8.729		355		87.43		637
Stated Plus Documentation		10		2,037,228.19		0.67	%		9.257		358		96.22		666
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		948		151,982,695.80		49.71	%		8.243		356		80.34		627
Purchase		1,271		132,536,699.56		43.35	%		8.170		359		85.95		645
Rate/Term Refinance		143		21,196,423.13		6.93	%		7.696		351		75.40		647
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		76		12,205,413.34		3.99	%		8.088		357		81.77		658
3 Units		9		1,803,057.42		0.59	%		7.954		359		72.42		601
4 Units		3		444,000.00		0.15	%		7.935		321		63.63		653
Condominium		105		13,985,735.98		4.57	%		7.973		358		82.44		652
Modular		1		73,043.76		0.02	%		7.625		174		75.00		606
PUD		200		33,641,150.05		11.00	%		7.775		358		78.91		648
Single Family		1,968		243,563,417.94		79.67	%		8.246		356		83.06		633
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		48		5,258,916.60		1.72	%		7.953		358		66.88		645
Primary		2,311		300,032,201.89		98.14	%		8.177		357		82.71		636
Second Home		3		424,700.00		0.14	%		8.484		359		80.62		667
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		28		2,792,072.53		0.91	%		8.353		335		86.24		618
Arizona		45		7,708,952.26		2.52	%		7.611		354		76.98		643
Arkansas		12		1,215,236.65		0.40	%		8.785		359		89.46		616
California		97		22,826,632.33		7.47	%		7.326		358		70.72		653
Colorado		31		4,603,431.80		1.51	%		7.597		359		82.29		648
Connecticut		14		2,582,616.24		0.84	%		8.003		359		79.42		632
Delaware		2		287,300.00		0.09	%		7.545		359		75.10		606
District of Columbia		1		207,000.00		0.07	%		9.500		359		90.00		603
Florida		128		19,288,495.80		6.31	%		7.874		355		77.07		635
Georgia		98		13,491,537.12		4.41	%		8.340		359		86.26		631
Idaho		12		1,212,371.72		0.40	%		7.744		345		82.93		642
Illinois		170		24,590,792.53		8.04	%		8.579		357		85.57		639
Indiana		129		10,639,568.40		3.48	%		8.903		359		91.53		631
Iowa		37		2,843,482.76		0.93	%		8.984		359		91.60		629
Kansas		10		913,721.92		0.30	%		8.774		359		81.85		617
Kentucky		41		3,562,764.83		1.17	%		8.696		359		89.24		637
Louisiana		9		815,655.53		0.27	%		7.512		359		81.08		675
Maine		5		495,800.00		0.16	%		7.640		359		76.13		619
Maryland		27		4,717,495.71		1.54	%		7.648		356		78.36		661
Massachusetts		57		12,016,995.83		3.93	%		7.954		358		80.07		633
Michigan		153		18,020,138.05		5.89	%		8.501		358		85.98		630
Minnesota		50		6,853,173.56		2.24	%		7.905		359		80.40		647
Mississippi		9		846,544.87		0.28	%		8.088		348		88.41		629
Missouri		59		6,277,657.75		2.05	%		8.366		356		82.80		626
Montana		1		154,400.00		0.05	%		7.375		359		80.00		650
Nebraska		7		600,031.99		0.20	%		8.491		359		85.34		643
Nevada		29		5,507,964.51		1.80	%		7.533		359		76.18		659
New Hampshire		6		1,064,596.43		0.35	%		8.291		359		76.81		584
New Jersey		40		8,917,734.88		2.92	%		8.319		359		81.89		623
New Mexico		8		1,069,467.63		0.35	%		8.072		359		77.16		649
New York		102		11,716,456.87		3.83	%		8.287		356		84.07		638
North Carolina		105		12,244,927.33		4.01	%		8.520		358		84.92		618
North Dakota		1		33,150.00		0.01	%		9.750		359		85.00		540
Ohio		171		16,658,268.85		5.45	%		8.663		356		89.18		631
Oklahoma		10		799,229.23		0.26	%		9.443		359		91.98		614
Oregon		54		8,855,472.22		2.90	%		7.596		359		77.33		644
Pennsylvania		65		6,397,826.99		2.09	%		8.407		349		86.57		630
Rhode Island		7		1,652,000.00		0.54	%		7.789		359		81.22		651
South Carolina		36		3,606,005.11		1.18	%		8.344		359		88.41		633
South Dakota		2		151,228.68		0.05	%		8.278		357		66.33		621
Tennessee		93		8,328,789.17		2.72	%		8.607		357		87.16		629
Texas		163		15,139,579.18		4.95	%		7.982		348		79.88		638
Utah		59		7,695,864.03		2.52	%		7.582		359		80.79		647
Vermont		3		437,328.80		0.14	%		9.095		359		93.82		632
Virginia		32		5,537,720.94		1.81	%		8.132		359		79.27		643
Washington		39		7,338,983.23		2.40	%		7.571		358		78.49		641
West Virginia		7		779,211.09		0.25	%		7.654		359		78.28		629
Wisconsin		94		11,687,843.14		3.82	%		8.811		359		87.48		625
Wyoming		4		532,300.00		0.17	%		7.717		359		82.62		670
Total		2,362		305,715,818.49		100.00	%		8.173		357		82.43		636

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		3		524,400.00		0.23	%		8.393		359		80.62		646
5.000 - 5.499		988		132,454,108.59		57.76	%		7.705		359		76.99		637
5.500 - 5.999		251		36,672,710.56		15.99	%		8.711		359		87.31		605
6.000 - 6.499		478		57,054,127.53		24.88	%		9.097		359		96.94		638
6.500 - 6.999		15		1,876,157.85		0.82	%		8.589		357		89.89		669
7.000 - 7.499		8		590,622.22		0.26	%		9.359		356		93.39		633
7.500 - 7.999		2		135,818.94		0.06	%		10.240		356		100.00		648
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

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		115,800.00		0.05	%		5.250		359		69.95		722
5.500 - 5.999		9		1,521,819.49		0.66	%		5.912		359		78.71		696
6.000 - 6.499		23		3,784,214.50		1.65	%		6.233		359		74.43		687
6.500 - 6.999		129		20,484,702.29		8.93	%		6.788		359		79.01		672
7.000 - 7.499		194		27,312,542.39		11.91	%		7.243		359		78.92		655
7.500 - 7.999		373		49,426,970.30		21.55	%		7.744		359		79.19		637
8.000 - 8.499		262		35,467,294.48		15.47	%		8.203		359		81.81		627
8.500 - 8.999		312		40,635,648.64		17.72	%		8.697		359		86.47		620
9.000 - 9.499		161		20,014,166.61		8.73	%		9.193		359		90.62		609
9.500 - 9.999		171		19,996,481.01		8.72	%		9.692		359		92.97		610
10.000 -10.499		49		4,715,515.41		2.06	%		10.195		359		95.55		598
10.500 -10.999		42		4,248,097.23		1.85	%		10.654		359		97.67		600
11.000 -11.499		11		842,273.34		0.37	%		11.248		359		100.00		592
11.500 -11.999		7		692,600.00		0.30	%		11.621		359		100.00		585
12.000 -12.499		1		49,820.00		0.02	%		12.000		359		100.00		585
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

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
11.000 -11.499		1		115,800.00		0.05	%		5.250		359		69.95		722
11.500 -11.999		9		1,521,819.49		0.66	%		5.912		359		78.71		696
12.000 -12.499		23		3,784,214.50		1.65	%		6.233		359		74.43		687
12.500 -12.999		129		20,484,702.29		8.93	%		6.788		359		79.01		672
13.000 -13.499		194		27,312,542.39		11.91	%		7.243		359		78.92		655
13.500 -13.999		373		49,426,970.30		21.55	%		7.744		359		79.19		637
14.000 -14.499		262		35,467,294.48		15.47	%		8.203		359		81.81		627
14.500 -14.999		312		40,635,648.64		17.72	%		8.697		359		86.47		620
15.000 -15.499		161		20,014,166.61		8.73	%		9.193		359		90.62		609
15.500 -15.999		171		19,996,481.01		8.72	%		9.692		359		92.97		610
16.000 -16.499		49		4,715,515.41		2.06	%		10.195		359		95.55		598
16.500 -16.999		42		4,248,097.23		1.85	%		10.654		359		97.67		600
17.000 -17.499		11		842,273.34		0.37	%		11.248		359		100.00		592
17.500 -17.999		7		692,600.00		0.30	%		11.621		359		100.00		585
18.000 -18.499		1		49,820.00		0.02	%		12.000		359		100.00		585
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

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		3		429,824.64		0.19	%		7.439		359		81.72		690
2.000		5		869,204.76		0.38	%		8.785		359		88.19		599
3.000		1,737		228,008,916.29		99.43	%		8.226		359		83.76		632
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

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
1.000		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

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		109,424.64		0.05	%		7.875		358		86.77		661
11/01/06		2		320,400.00		0.14	%		7.290		359		80.00		700
05/01/07		5		869,204.76		0.38	%		8.785		359		88.19		599
09/01/07		1		150,909.74		0.07	%		6.750		351		100.00		755
10/01/07		1		303,296.95		0.13	%		7.375		352		100.00		657
11/01/07		2		119,511.41		0.05	%		8.042		353		80.00		567
12/01/07		2		320,848.88		0.14	%		7.750		354		72.34		590
01/01/08		14		3,080,367.46		1.34	%		8.232		355		82.82		607
02/01/08		24		3,066,341.97		1.34	%		8.140		356		85.12		651
03/01/08		34		4,727,091.32		2.06	%		8.299		357		81.81		611
04/01/08		113		13,634,034.18		5.95	%		8.428		358		84.35		623
05/01/08		1,153		148,501,787.96		64.76	%		8.263		359		83.61		632
01/01/09		3		381,768.43		0.17	%		7.780		355		86.83		649
02/01/09		3		598,250.02		0.26	%		8.291		356		85.18		591
03/01/09		7		977,229.35		0.43	%		7.738		357		63.72		621
04/01/09		55		8,214,207.51		3.58	%		7.989		358		81.70		646
05/01/09		325		43,933,271.11		19.16	%		8.109		359		84.96		637
Total		1,745		229,307,945.69		100.00	%		8.227		359		83.77		632

Group II Mortgage Loans

As of the Statistical Cut-off Date

		Minimum	Maximum
Scheduled Principal Balance	$533,247,539	$25,000	$1,454,786
Average Scheduled Principal Balance	$244,049
Number of Mortgage Loans	2,185
Weighted Average Gross Coupon	7.822%	4.999%	12.000%
Weighted Average FICO Score	658	541	821
Weighted Average Original LTV	82.02%	27.88%	103.00%
Weighted Average Debt-to-Income	43.25%	1.00%	57.00%
Weighted Average Original Term	358 months	180 months	360 months
Weighted Average Stated Remaining Term	357 months	177 months	360 months
Weighted Average Seasoning	1 months	0 months	12 months
Weighted Average Gross Margin	5.538%	3.000%	7.500%
Weighted Average Minimum Interest Rate	7.812%	5.250%	11.750%
Weighted Average Maximum Interest Rate	13.812%	11.250%	17.750%
Weighted Average Initial Rate Cap	2.992%	1.000%	3.000%
Weighted Average Subsequent Rate Cap	1.000%	1.000%	1.000%
Weighted Average Months to Roll	26 months	2 months	60 months
Maturity Date		Mar 1 2021	Jun 1 2036
Maximum Zip Code Concentration	0.49%	95127
ARM	88.46%
Fixed Rate	11.54%
1/29 6 MO LIBOR	0.22%
2/28 6 MO LIBOR	14.61%
2/28 6 MO LIBOR 40/30 Balloon	12.12%
2/28 6 MO LIBOR IO	41.27%
2/28 6 MO LIBOR IO 40/30 Balloon	0.13%
3/27 6 MO LIBOR	5.06%
3/27 6 MO LIBOR 40/30 Balloon	3.33%
3/27 6 MO LIBOR IO	8.44%
5/25 6 MO LIBOR	1.31%
5/25 6 MO LIBOR 40/30 Balloon	0.16%
5/25 6 MO LIBOR IO	1.56%
6 MO LIBOR	0.11%
6 MO LIBOR ARM IO	0.15%
Fixed Rate	7.13%
Fixed Rate 40/30 Balloon	1.35%
Fixed Rate IO	2.68%
Fixed Rate IO 40/30 Balloon	0.38%
I/O Term: 0 months	45.40%
I/O Term: 60 months	53.04%
I/O Term: 120 months	1.56%

Prepay Penalty: 0 months	30.86%
Prepay Penalty: 12 months	5.08%
Prepay Penalty: 24 months	43.82%
Prepay Penalty: 36 months	20.25%
First Lien	100.00%
Blended Documentation	0.28%
Full Documentation	65.81%
Limited Income Verification	0.75%
No Income Verification	27.35%
Rapid Documentation	3.93%
Stated Plus Documentation	1.89%
Cash Out Refinance	18.04%
Purchase	79.65%
Rate/Term Refinance	2.30%
2 Units	4.64%
3 Units	0.13%
4 Units	0.15%
Condominium	7.79%
Modular	0.02%
PUD	23.68%
Single Family	63.60%
Non-owner	4.00%
Primary	95.23%
Second Home	0.76%
Top 5 States:
California	31.69%
Florida	10.15%
New York	5.59%
Illinois	5.42%
Texas	4.30%

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		79		3,195,029.74		0.60	%		9.084		354		85.40		640
50,000.01 - 100,000.00		275		21,591,959.62		4.05	%		8.316		357		84.94		643
100,000.01 - 150,000.00		449		56,678,551.68		10.63	%		7.932		358		82.04		642
150,000.01 - 200,000.00		383		66,977,947.11		12.56	%		7.919		358		83.22		648
200,000.01 - 250,000.00		271		60,264,448.31		11.30	%		7.876		358		82.95		648
250,000.01 - 300,000.00		191		52,453,771.38		9.84	%		7.787		358		82.36		655
300,000.01 - 350,000.00		121		39,185,361.66		7.35	%		7.745		359		82.10		659
350,000.01 - 400,000.00		76		28,398,707.04		5.33	%		7.963		356		83.69		655
400,000.01 - 450,000.00		93		39,554,288.71		7.42	%		7.844		355		81.48		666
450,000.01 - 500,000.00		54		25,858,917.64		4.85	%		7.827		356		82.50		657
500,000.01 - 550,000.00		44		23,107,572.93		4.33	%		7.567		351		81.21		675
550,000.01 - 600,000.00		38		22,176,740.97		4.16	%		7.827		359		82.98		669
600,000.01 - 650,000.00		21		13,107,046.77		2.46	%		7.613		358		85.23		680
650,000.01 - 700,000.00		6		4,119,880.50		0.77	%		7.661		358		79.80		666
700,000.01 - 750,000.00		15		10,868,474.33		2.04	%		7.648		359		79.91		668
750,000.01 - 800,000.00		18		13,966,057.13		2.62	%		7.444		359		78.80		673
800,000.01 - 850,000.00		6		4,970,180.00		0.93	%		7.834		358		82.69		636
850,000.01 - 900,000.00		10		8,818,391.00		1.65	%		7.537		359		78.93		664
900,000.01 - 950,000.00		4		3,657,600.00		0.69	%		7.651		358		80.00		664
950,000.01 - 1,000,000.00		11		10,818,484.00		2.03	%		7.454		359		75.97		690
1,000,000.01+		20		23,478,128.86		4.40	%		7.510		348		75.95		704
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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
4.500 - 4.999		1		507,647.30		0.10	%		4.999		179		50.30		783
5.000 - 5.499		2		396,630.55		0.07	%		5.174		358		64.64		754
5.500 - 5.999		31		12,515,447.41		2.35	%		5.831		337		70.71		707
6.000 - 6.499		67		21,364,611.07		4.01	%		6.283		359		77.85		691
6.500 - 6.999		275		80,207,104.15		15.04	%		6.788		358		79.05		675
7.000 - 7.499		314		81,548,600.62		15.29	%		7.239		358		79.91		660
7.500 - 7.999		542		135,577,286.17		25.42	%		7.722		359		79.93		661
8.000 - 8.499		299		63,735,469.21		11.95	%		8.213		358		82.88		647
8.500 - 8.999		341		77,449,180.08		14.52	%		8.709		356		85.98		654
9.000 - 9.499		131		25,384,766.50		4.76	%		9.199		356		88.58		629
9.500 - 9.999		107		21,276,106.67		3.99	%		9.673		359		91.90		624
10.000 -10.499		34		6,700,173.82		1.26	%		10.212		359		96.32		614
10.500 -10.999		26		4,271,605.00		0.80	%		10.617		342		98.76		607
11.000 -11.499		7		1,124,410.83		0.21	%		11.268		359		100.00		592
11.500 -11.999		7		1,019,500.00		0.19	%		11.594		359		100.00		590
12.000 -12.499		1		169,000.00		0.03	%		12.000		359		100.00		584
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		22		4,662,886.15		0.87	%		8.902		349		75.01		545
550-574		74		13,407,979.58		2.51	%		8.826		344		78.98		564
575-599		132		26,014,684.41		4.88	%		9.225		359		86.65		588
600-624		495		96,186,069.01		18.04	%		8.068		358		82.57		613
625-649		459		107,981,363.39		20.25	%		7.855		358		82.81		639
650-674		418		109,028,338.18		20.45	%		7.585		358		81.60		662
675-699		232		69,323,268.24		13.00	%		7.544		358		82.21		685
700+		353		106,642,950.42		20.00	%		7.474		355		80.59		732
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		14		2,901,150.00		0.54	%		6.749		273		40.38		662
50.00- 54.99		20		4,403,383.78		0.83	%		7.363		331		52.20		674
55.00- 59.99		9		2,617,468.73		0.49	%		6.833		359		56.66		719
60.00- 64.99		20		5,714,289.39		1.07	%		7.228		353		62.01		635
65.00- 69.99		29		10,572,306.82		1.98	%		7.749		359		67.43		653
70.00- 74.99		34		10,707,504.72		2.01	%		7.194		359		71.73		656
75.00- 79.99		173		35,413,797.13		6.64	%		7.625		358		78.73		649
80.00		1,296		340,601,932.62		63.87	%		7.529		358		80.00		663
80.01- 84.99		17		3,952,350.00		0.74	%		7.680		352		82.99		656
85.00- 89.99		74		15,594,731.66		2.92	%		8.581		351		86.64		623
90.00- 94.99		144		30,591,948.85		5.74	%		8.660		356		90.67		634
95.00- 99.99		116		22,920,237.85		4.30	%		8.594		359		95.47		674
100.00		233		46,173,980.47		8.66	%		9.337		356		100.00		648
100.01+		6		1,082,457.36		0.20	%		8.577		358		102.98		671
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		16		5,272,485.30		0.99	%		7.406		178		70.42		656
360		2,169		527,975,054.08		99.01	%		7.826		359		82.14		658
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		16		5,272,485.30		0.99	%		7.406		178		70.42		656
301-360		2,169		527,975,054.08		99.01	%		7.826		359		82.14		658
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		129		22,706,346.56		4.26	%		7.791		353		80.23		651
20.01 -25.00		68		11,847,358.04		2.22	%		7.881		352		82.60		647
25.01 -30.00		100		24,591,146.87		4.61	%		7.729		342		80.25		666
30.01 -35.00		152		34,849,011.62		6.54	%		7.917		358		82.67		660
35.01 -40.00		264		64,306,816.67		12.06	%		8.039		359		83.13		657
40.01 -45.00		422		106,191,904.70		19.91	%		7.748		358		80.66		664
45.01 -50.00		544		148,821,270.16		27.91	%		8.051		357		83.16		658
50.01 -55.00		505		119,721,284.76		22.45	%		7.480		359		81.67		655
55.01 -60.00		1		212,400.00		0.04	%		6.750		359		80.00		625
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		1,869		471,736,575.81		88.46	%		7.812		359		82.26		659
Fixed Rate		316		61,510,963.57		11.54	%		7.896		343		80.15		656
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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
1/29 6 MO LIBOR		5		1,182,113.60		0.22	%		8.085		358		87.49		721
2/28 6 MO LIBOR		428		77,901,885.44		14.61	%		8.108		359		84.19		651
2/28 6 MO LIBOR 40/30 Balloon		217		64,638,726.16		12.12	%		8.037		359		83.65		652
2/28 6 MO LIBOR IO		733		220,082,431.47		41.27	%		7.705		359		81.13		663
2/28 6 MO LIBOR IO 40/30 Balloon		3		679,349.92		0.13	%		7.654		357		80.00		639
3/27 6 MO LIBOR		148		26,967,104.85		5.06	%		7.887		359		84.18		653
3/27 6 MO LIBOR 40/30 Balloon		65		17,766,648.16		3.33	%		7.736		359		83.22		666
3/27 6 MO LIBOR IO		199		44,986,224.07		8.44	%		7.698		359		81.93		655
5/25 6 MO LIBOR		30		7,009,063.01		1.31	%		7.285		359		79.93		661
5/25 6 MO LIBOR 40/30 Balloon		6		832,659.12		0.16	%		7.563		358		80.73		700
5/25 6 MO LIBOR IO		31		8,305,920.01		1.56	%		7.153		358		77.73		669
6 MO LIBOR		1		589,000.00		0.11	%		7.875		359		95.00		758
6 MO LIBOR ARM IO		3		795,450.00		0.15	%		7.599		359		81.34		673
Fixed Rate		218		38,029,634.22		7.13	%		7.577		346		78.96		671
Fixed Rate 40/30 Balloon		21		7,200,969.19		1.35	%		7.626		359		79.71		671
Fixed Rate IO		71		14,275,472.16		2.68	%		8.797		351		82.22		620
Fixed Rate IO 40/30 Balloon		6		2,004,888.00		0.38	%		8.522		177		89.60		594
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

Interest Only By 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
I/O Term: 0 months		1,139		242,117,803.75		45.40	%		7.913		357		82.93		657
I/O Term: 60 months		1,015		282,823,815.62		53.04	%		7.764		357		81.37		659
I/O Term: 120 months		31		8,305,920.01		1.56	%		7.153		358		77.73		669
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		672		164,537,736.94		30.86	%		8.126		357		82.90		662
Prepay Penalty: 12 months		88		27,092,771.05		5.08	%		8.277		359		82.38		663
Prepay Penalty: 24 months		926		233,657,139.90		43.82	%		7.699		359		81.70		657
Prepay Penalty: 36 months		499		107,959,891.49		20.25	%		7.512		352		81.28		655
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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
Blended Documentation		6		1,484,150.00		0.28	%		9.050		359		100.00		647
Full Documentation		1,558		350,913,037.30		65.81	%		7.612		356		81.45		650
Limited Income Verification		12		4,018,360.78		0.75	%		7.437		359		81.42		670
No Income Verification		532		145,832,427.03		27.35	%		8.112		359		81.24		680
Rapid Documentation		52		20,934,007.87		3.93	%		8.680		359		88.52		650
Stated Plus Documentation		25		10,065,556.40		1.89	%		9.143		351		97.37		658
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		315		96,220,193.30		18.04	%		7.984		355		79.97		638
Purchase		1,834		424,739,487.14		79.65	%		7.804		358		82.67		663
Rate/Term Refinance		36		12,287,858.94		2.30	%		7.170		351		75.56		656
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		88		24,734,095.92		4.64	%		7.951		359		83.32		684
3 Units		3		707,000.00		0.13	%		7.317		359		65.61		700
4 Units		2		777,000.00		0.15	%		7.029		359		69.46		673
Condominium		183		41,533,671.93		7.79	%		7.834		359		82.32		666
Modular		1		99,799.32		0.02	%		8.125		355		70.00		662
PUD		445		126,275,924.75		23.68	%		7.678		356		81.39		662
Single Family		1,463		339,120,047.46		63.60	%		7.868		357		82.19		654
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		155		21,343,580.70		4.00	%		8.335		358		86.20		694
Primary		2,007		507,836,153.98		95.23	%		7.796		357		81.79		657
Second Home		23		4,067,804.70		0.76	%		8.372		359		89.33		680
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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		28		3,563,552.12		0.67	%		7.921		359		85.89		636
Arizona		43		10,412,515.34		1.95	%		7.950		356		83.73		649
Arkansas		12		1,396,037.73		0.26	%		8.554		358		86.03		638
California		390		168,972,104.46		31.69	%		7.476		356		79.62		668
Colorado		38		11,636,957.23		2.18	%		7.601		352		78.17		641
Connecticut		10		1,827,400.00		0.34	%		7.811		359		81.81		643
Delaware		3		662,500.00		0.12	%		8.102		359		87.77		733
District of Columbia		3		1,838,000.00		0.34	%		9.094		358		95.13		651
Florida		225		54,143,110.36		10.15	%		7.921		358		80.91		657
Georgia		105		20,586,537.07		3.86	%		7.868		359		82.75		643
Idaho		3		459,470.00		0.09	%		8.217		358		79.90		614
Illinois		137		28,905,301.44		5.42	%		8.355		359		84.57		660
Indiana		60		6,304,390.16		1.18	%		8.511		359		90.62		650
Iowa		8		927,860.00		0.17	%		8.264		359		84.62		640
Kansas		4		307,494.31		0.06	%		8.610		359		85.28		686
Kentucky		16		2,038,950.00		0.38	%		8.560		359		88.91		617
Louisiana		9		1,424,896.00		0.27	%		8.078		359		90.29		629
Maine		8		1,042,478.93		0.20	%		7.839		352		81.20		647
Maryland		37		10,131,501.24		1.90	%		8.027		349		84.18		648
Massachusetts		50		15,261,654.32		2.86	%		8.060		359		78.45		647
Michigan		54		10,076,719.46		1.89	%		8.463		359		88.69		638
Minnesota		40		8,873,762.86		1.66	%		8.010		355		83.10		650
Mississippi		2		315,787.00		0.06	%		8.955		359		100.00		648
Missouri		28		3,292,624.86		0.62	%		8.249		359		86.34		643
Montana		1		103,200.00		0.02	%		7.375		359		80.00		613
Nebraska		2		152,500.00		0.03	%		8.741		359		88.30		648
Nevada		50		13,305,384.84		2.50	%		7.893		347		81.12		655
New Hampshire		1		200,000.00		0.04	%		7.875		359		80.00		621
New Jersey		41		12,573,875.37		2.36	%		7.820		359		85.33		680
New Mexico		10		1,589,828.22		0.30	%		7.749		358		85.68		653
New York		109		29,787,522.14		5.59	%		7.881		358		83.92		673
North Carolina		83		13,608,230.22		2.55	%		8.147		359		83.08		650
North Dakota		1		127,125.00		0.02	%		7.375		358		75.00		574
Ohio		80		10,811,745.46		2.03	%		8.314		357		88.05		639
Oklahoma		6		1,070,600.00		0.20	%		7.316		359		81.85		641
Oregon		40		8,731,828.82		1.64	%		7.519		359		82.44		666
Pennsylvania		38		6,163,829.45		1.16	%		7.723		359		81.23		665
Rhode Island		9		1,994,600.00		0.37	%		7.630		359		80.49		638
South Carolina		28		5,021,147.09		0.94	%		8.149		359		85.71		642
South Dakota		2		169,735.00		0.03	%		8.597		359		91.48		614
Tennessee		56		6,818,464.02		1.28	%		7.949		359		81.98		634
Texas		154		22,943,459.45		4.30	%		7.753		358		81.53		664
Utah		39		5,851,982.00		1.10	%		7.985		359		82.63		627
Vermont		1		148,000.00		0.03	%		7.625		359		80.00		656
Virginia		39		10,646,196.43		2.00	%		8.143		354		85.29		656
Washington		49		11,718,308.31		2.20	%		7.568		357		80.52		659
West Virginia		9		1,048,750.00		0.20	%		8.189		359		84.06		616
Wisconsin		23		4,071,622.67		0.76	%		7.979		359		85.15		654
Wyoming		1		188,000.00		0.04	%		7.500		357		80.00		604
Total		2,185		533,247,539.38		100.00	%		7.822		357		82.02		658

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
3.000 - 3.499		4		2,604,500.00		0.55	%		7.138		359		83.24		703
4.500 - 4.999		1		100,800.00		0.02	%		7.750		359		80.00		625
5.000 - 5.499		1,366		359,814,729.71		76.27	%		7.537		359		79.01		661
5.500 - 5.999		196		42,090,559.58		8.92	%		8.417		358		87.01		639
6.000 - 6.499		289		64,072,108.33		13.58	%		8.946		359		97.14		655
6.500 - 6.999		6		2,177,789.97		0.46	%		8.613		358		82.88		651
7.000 - 7.499		5		748,958.50		0.16	%		8.977		355		96.99		691
7.500 - 7.999		2		127,129.72		0.03	%		8.875		357		95.00		732
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659

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		155,200.00		0.03	%		5.250		359		80.00		716
5.500 - 5.999		22		8,579,019.49		1.82	%		5.834		358		76.93		699
6.000 - 6.499		47		15,392,050.25		3.26	%		6.286		359		79.15		678
6.500 - 6.999		242		72,751,357.49		15.42	%		6.785		359		79.28		674
7.000 - 7.499		291		75,542,070.08		16.01	%		7.242		359		79.90		659
7.500 - 7.999		498		126,468,912.49		26.81	%		7.724		359		80.17		662
8.000 - 8.499		261		58,154,781.04		12.33	%		8.211		359		83.09		649
8.500 - 8.999		282		67,566,371.89		14.32	%		8.706		359		86.04		659
9.000 - 9.499		99		20,112,206.05		4.26	%		9.187		359		88.60		635
9.500 - 9.999		74		16,768,436.78		3.55	%		9.665		359		92.25		625
10.000 -10.499		26		5,947,014.42		1.26	%		10.220		359		96.21		614
10.500 -10.999		17		2,857,245.00		0.61	%		10.637		359		98.67		602
11.000 -11.499		4		619,010.83		0.13	%		11.333		359		100.00		593
11.500 -11.999		5		822,900.00		0.17	%		11.577		359		100.00		589
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659

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
11.000 -11.499		1		155,200.00		0.03	%		5.250		359		80.00		716
11.500 -11.999		22		8,579,019.49		1.82	%		5.834		358		76.93		699
12.000 -12.499		47		15,392,050.25		3.26	%		6.286		359		79.15		678
12.500 -12.999		242		72,751,357.49		15.42	%		6.785		359		79.28		674
13.000 -13.499		291		75,542,070.08		16.01	%		7.242		359		79.90		659
13.500 -13.999		498		126,468,912.49		26.81	%		7.724		359		80.17		662
14.000 -14.499		261		58,154,781.04		12.33	%		8.211		359		83.09		649
14.500 -14.999		282		67,566,371.89		14.32	%		8.706		359		86.04		659
15.000 -15.499		99		20,112,206.05		4.26	%		9.187		359		88.60		635
15.500 -15.999		74		16,768,436.78		3.55	%		9.665		359		92.25		625
16.000 -16.499		26		5,947,014.42		1.26	%		10.220		359		96.21		614
16.500 -16.999		17		2,857,245.00		0.61	%		10.637		359		98.67		602
17.000 -17.499		4		619,010.83		0.13	%		11.333		359		100.00		593
17.500 -17.999		5		822,900.00		0.17	%		11.577		359		100.00		589
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659

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		4		1,384,450.00		0.29	%		7.716		359		87.15		709
2.000		5		1,182,113.60		0.25	%		8.085		358		87.49		721
3.000		1,860		469,170,012.21		99.46	%		7.812		359		82.24		658
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659

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
1.000		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659

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
08/01/06		1		106,650.00		0.02	%		8.000		356		90.00		597
11/01/06		3		1,277,800.00		0.27	%		7.693		359		86.91		719
02/01/07		1		538,728.60		0.11	%		7.250		356		75.00		739
05/01/07		4		643,385.00		0.14	%		8.784		359		97.95		705
12/01/07		4		1,219,423.26		0.26	%		8.116		354		92.75		635
01/01/08		3		840,491.50		0.18	%		8.394		355		89.62		625
02/01/08		14		5,283,866.70		1.12	%		7.977		356		80.16		657
03/01/08		37		11,290,992.53		2.39	%		7.956		357		82.72		650
04/01/08		84		18,560,409.69		3.93	%		8.013		358		81.23		659
05/01/08		1,238		325,767,209.31		69.06	%		7.833		359		82.25		659
06/01/08		1		340,000.00		0.07	%		7.875		360		80.00		681
12/01/08		1		76,880.00		0.02	%		7.375		354		80.00		651
01/01/09		5		1,011,729.27		0.21	%		8.328		355		90.17		675
02/01/09		8		1,629,223.52		0.35	%		7.466		356		81.79		647
03/01/09		8		1,593,900.40		0.34	%		7.835		357		82.26		630
04/01/09		33		7,006,084.59		1.49	%		7.658		358		81.98		652
05/01/09		355		77,996,559.30		16.53	%		7.774		359		82.90		658
06/01/09		2		405,600.00		0.09	%		6.828		360		80.00		649
06/01/10		1		629,241.14		0.13	%		5.625		348		79.75		668
11/01/10		1		135,571.93		0.03	%		6.625		353		80.00		641
12/01/10		1		254,706.94		0.05	%		5.625		354		80.00		777
02/01/11		1		95,750.66		0.02	%		6.750		356		78.69		661
03/01/11		1		479,191.17		0.10	%		6.875		357		80.00		621
04/01/11		5		947,652.32		0.20	%		7.056		358		80.00		715
05/01/11		56		13,533,527.98		2.87	%		7.370		359		78.64		664
06/01/11		1		72,000.00		0.02	%		7.375		360		80.00		675
Total		1,869		471,736,575.81		100.00	%		7.812		359		82.26		659