Fremont Home Loan Trust 2006-3 8-K Completion of Acquisition or Disposition of Assets

ATTACHMENT B

SCHEDULE OF SUBSEQUENT MORTGAGE LOANS

EXHIBIT 99.1

Unless otherwise noted, all statistical percentages or weighted averages set forth below are measured as a percentage of the aggregate Principal Balance of the Initial Mortgage Loans and Additional Mortgage Loans in the Mortgage Pool as of the related Cut-off Date and the Subsequent Mortgage Loans in the Mortgage Pool as of the Subsequent Cut-off Date and the term Cut-off Date as used in this Exhibit 99.1 means September 1, 2006 or October 1, 2006, as applicable.

Fremont Home Loan Trust 2006-3 (the “Trust”) will consist of a pool of approximately 6,929 residential mortgage loans (the “Mortgage Loans”) with a Cut-off Date Principal Balance of approximately $1,580,935,604.

All of the Mortgage Loans will be secured by first or second mortgages or deeds of trust or other similar security instruments (each, a “Mortgage”). The Mortgages create first and second liens on one- to four-family residential properties consisting of one- to four-family dwelling units, planned unit developments, manufactured homes, row houses and townhouses and individual condominium units (each, a “Mortgaged Property”).

Each Mortgage Loan will accrue interest at the adjustable-rate or fixed-rate calculated as specified under the terms of the related mortgage note (each such rate, a “Mortgage Rate”). Approximately 79.96% of the Mortgage Loans are adjustable-rate mortgage loans (the “Adjustable-Rate Mortgage Loans”) and approximately 20.04% of the Mortgage Loans are fixed-rate mortgage loans (the “Fixed-Rate Mortgage Loans”).

Each Fixed-Rate mortgage loan has a Mortgage Rate that is fixed for the life of such Mortgage Loan.

Generally, the Adjustable-Rate Mortgage Loans accrue interest at a Mortgage Rate that is adjustable following an initial period of two years, three years or five years following origination. Generally, the Adjustable-Rate Mortgage Loans provide for semi-annual adjustment to the Mortgage Rate thereon and for corresponding adjustments to the monthly payment amount due thereon, in each case on each adjustment date applicable thereto (each such date, an “Adjustment Date”); provided, that (i) the first adjustment of the rates for approximately 96.10% of the Adjustable-Rate Mortgage Loans (by aggregate principal balance of the Adjustable-Rate Mortgage Loans as of the Cut-off Date) will not occur until two years after the date of origination, (ii) the first adjustment of the rates for approximately 3.29% of the Adjustable-Rate Mortgage Loans (by aggregate principal balance of the Adjustable Rate Mortgage Loans as of the Cut-off Date), will not occur until three years after the date of origination and (iii) the first adjustment of the rates for approximately 0.61% of the Adjustable Rate Mortgage Loans (by aggregate principal balance of the Adjustable Rate Mortgage Loans as of the Cut-off Date), will not occur until five years after the date of origination (each such Adjustable-Rate Mortgage Loan, a “Delayed First Adjustment Mortgage Loan”). On each Adjustment Date for each Adjustable-Rate Mortgage Loan, the Mortgage Rate thereon will be adjusted to equal the sum, rounded to the nearest or next highest multiple of 0.125% of Six-Month LIBOR or One-Year LIBOR, as applicable, and a fixed percentage amount (the “Gross Margin”). The Mortgage Rate on any Adjustable-Rate Mortgage Loan will not increase or decrease on the first related Adjustment Date by more than a stated percentage (up to 3.000% per annum, as specified in the related mortgage note) on the first related Adjustment Date (the “Initial Periodic Rate Cap”) and will not increase or decrease by more than a stated percentage (up to 1.500% per annum, as specified in the related mortgage note) on any Adjustment Date thereafter (the “Periodic Rate Cap”). The Adjustable-Rate Mortgage Loans have a weighted average Initial Periodic Rate Cap of approximately 2.986% per annum and a weighted average Periodic Rate Cap of approximately 1.500% per annum thereafter. Each Mortgage Rate on each Adjustable-Rate Mortgage Loan will not exceed a specified maximum Mortgage Rate over the life of such Mortgage Loan (the “Maximum Mortgage Rate”) or be less than a specified minimum Mortgage Rate over the life of such Mortgage Loan (the “Minimum Mortgage Rate”). Effective with the first monthly payment due on each Adjustable-Rate Mortgage Loan after each related Adjustment Date, the monthly payment amount will be adjusted to an amount that will amortize fully the outstanding Principal Balance of the related Adjustable-Rate Mortgage Loan over its remaining term, and pay interest at the Mortgage Rate as so adjusted, unless such Mortgage Loan is an interest only Mortgage Loan which is still in its interest only period or a balloon loan. Due to the application of the Initial Periodic Rate Caps, the Periodic Rate Caps and the Maximum Mortgage Rates, the Mortgage Rate on each Adjustable-Rate Mortgage Loan, as adjusted on any related Adjustment Date, may be less than the sum of the Index and the related Gross Margin, rounded as described in this prospectus supplement. None of Mortgage Loans with an adjustable-rate will permit the related mortgagor to convert the adjustable Mortgage Rate thereon to a fixed Mortgage Rate.

Approximately 7.10% of the Mortgage Loans (the “Interest Only Mortgage Loans”), provide that for a period ranging from two to five years after origination, the required monthly payments are limited to accrued interest (each, an “Interest Only Period”). At the end of the Interest Only Period, the monthly payments on each such Mortgage Loan will be recalculated to provide for amortization of the Principal Balance by the maturity date and payment of interest at the then-current Mortgage Rate.

Approximately 60.09% of the Mortgage Loans provide for payment by the mortgagor of a prepayment charge in limited circumstances on certain prepayments. Generally, each such Mortgage Loan provides for payment of a prepayment charge on partial prepayments and prepayments in full made within a stated number of months that is between one and five years from the date of origination of such Mortgage Loan. The amount of the prepayment charge is provided in the related mortgage note and with respect to approximately 85.76% of the Mortgage Loans that have a prepayment charge, the prepayment charge is equal to six months’ interest on any amounts prepaid in excess of 20% of the original Principal Balance of the related Mortgage Loan in any 12 month period. The holders of the Class P Certificates will be entitled to prepayment charges received on the Mortgage Loans, and such amounts will not be available for distribution on the other classes of Certificates. Under certain circumstances, as described in the Pooling Agreement, the Servicer may waive the payment of any otherwise applicable prepayment charge.

The Index. The index with respect to the adjustable-rate Mortgage Loans is the average of interbank offered rates for six-month or one-year U.S. dollar deposits in the London market based on quotations of major banks, and most recently available as of a day specified in the related note as published by the Western Edition of The Wall Street Journal (“Six-Month LIBOR”, “One-Year LIBOR” or the “Index”). If the Index becomes unpublished or is otherwise unavailable, the Servicer will select an alternative index which is based upon comparable information.

Mortgage Loan Statistics

The following statistical information, unless otherwise specified, is based upon percentages of the aggregate Cut-off Date Principal Balance of the Mortgage Loans.

Approximately 39.45% of the Mortgage Loans had loan-to-value ratios at origination in excess of 80% No Mortgage Loan had a loan-to-value ratio at origination in excess of 100% The weighted average loan-to-value ratio of the Mortgage Loans at origination was approximately 81.77% There can be no assurance that the loan-to-value ratio of any Mortgage Loan determined at any time after origination is less than or equal to its original loan-to-value ratio. Additionally, the related Originator’s determination of the value of a Mortgaged Property used in the calculation of the original loan-to-value ratios of the Mortgage Loans may differ from the appraised value of such Mortgaged Property or the actual value of such Mortgaged Property at origination. See “Risk Factors—High Loan-to-Value Ratios Increase Risk of Loss.”

Approximately 100% of the Mortgage Loans have a scheduled payment due each month (the “Due Date”) on the first day of the month. The remainder of the Mortgage Loans have Due Dates throughout each month.

The weighted average remaining term to maturity of the Mortgage Loans was approximately 358 months as of the Cut-off Date. None of the Mortgage Loans had a first Due Date prior to March 2006 or after November 2006 or has a remaining term to maturity of less than 118 months or greater than 360 months as of the Cut-off Date. The latest maturity date of any Mortgage Loan is October 2036.

The average Principal Balance of the Mortgage Loans at origination was approximately $228,266. The average Cut-off Date Principal Balance of the Mortgage Loans was approximately $228,162. No Mortgage Loan had a Cut-off Date Principal Balance of greater than approximately $1,238,390 or less than approximately $14,969.

As of the Cut-off Date, the Mortgage Loans had Mortgage Rates of not less than 5.390% per annum and not more than 14.250% per annum and the weighted average Mortgage Rate of the Mortgage Loans was approximately 8.561% annum. As of the Cut-off Date, the Adjustable-Rate Mortgage Loans had Gross Margins ranging from 2.810% per annum to 6.990% per annum, Minimum Mortgage Rates ranging from 5.390% per annum to 14.250% per annum and Maximum Mortgage Rates ranging from 11.390% per annum to 20.250% per annum. As of the Cut-off Date, the weighted average Gross Margin of the Adjustable-Rate Mortgage Loans was approximately 6.145% per annum, the weighted average Minimum Mortgage Rate of the Adjustable-Rate Mortgage Loans was approximately 8.553% per annum and the weighted average Maximum Mortgage Rate of the Adjustable-Rate Mortgage Loans was approximately 14.554% per annum. The latest next Adjustment Date following the Cut-off Date on any Adjustable-Rate Mortgage Loan occurs in September 2011 and the weighted average time until the next Adjustment Date for all of the Adjustable-Rate Mortgage Loans is approximately 24 months.

The Mortgage Loans are expected to have the following characteristics as of the Cut-off Date (the sum in any column may not equal the total indicated due to rounding).

Cut-off Date Principal Balances of the Mortgage Loans⁽¹⁾

Principal Balance ($)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 50,000.00		531	$	18,677,676.44		1.18	%		11.386	%		338		99.04	%		646
50,000.01 - 100,000.00		1,129		85,454,633.96		5.41			10.275			358		89.72			626
100,000.01 - 150,000.00		1,085		136,395,367.37		8.63			9.460			358		84.20			615
150,000.01 - 200,000.00		1,024		178,833,199.26		11.31			8.810			358		80.85			617
200,000.01 - 250,000.00		742		166,829,911.40		10.55			8.618			359		80.23			611
250,000.01 - 300,000.00		554		152,121,370.74		9.62			8.528			359		80.21			618
300,000.01 - 350,000.00		502		163,043,522.27		10.31			8.159			358		80.68			633
350,000.01 - 400,000.00		369		138,206,199.00		8.74			8.270			359		81.16			627
400,000.01 - 450,000.00		253		107,703,057.30		6.81			8.357			358		81.30			631
450,000.01 - 500,000.00		208		99,122,547.94		6.27			8.020			359		81.34			650
500,000.01 - 550,000.00		178		93,361,627.27		5.91			8.018			359		82.27			649
550,000.01 - 600,000.00		109		62,760,099.59		3.97			8.116			359		82.43			641
600,000.01 - 650,000.00		68		42,760,917.87		2.70			7.720			356		80.04			655
650,000.01 - 700,000.00		50		33,756,280.70		2.14			8.047			359		81.17			651
700,000.01 - 750,000.00		36		26,108,263.68		1.65			8.312			359		80.56			637
750,000.01 - 800,000.00		62		48,589,217.83		3.07			8.214			359		78.03			643
800,000.01 - 850,000.00		11		9,076,992.24		0.57			7.354			359		76.49			656
850,000.01 - 900,000.00		3		2,600,677.31		0.16			8.120			359		81.71			634
900,000.01 - 950,000.00		1		920,000.00		0.06			7.100			359		80.00			695
950,000.01 - 1,000,000.00		9		8,888,417.57		0.56			7.133			359		78.06			680
1,000,000.01+		5		5,725,624.34		0.36			7.147			359		78.56			679
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The average Cut-off Date Principal Balance of the Mortgage Loans was approximately $228,162.

Credit Scores for the Mortgage Loans⁽¹⁾

Credit Score	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
500 - 524		374	$	83,680,997.94		5.29	%		10.225	%		358		71.11	%		512
525 - 549		457		102,944,481.44		6.51			9.665			359		74.46			536
550 - 574		655		146,590,523.93		9.27			9.038			358		81.16			562
575 - 599		653		158,060,302.81		10.00			8.842			359		82.69			587
600 - 624		1,276		256,581,398.74		16.23			8.575			359		85.00			611
625 - 649		1,073		229,240,868.92		14.50			8.401			358		83.83			638
650 - 674		1,082		240,867,964.27		15.24			8.181			358		83.36			662
675 - 699		617		152,286,153.52		9.63			8.017			358		82.93			687
700+		742		210,682,912.51		13.33			7.803			358		80.47			733
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The weighted average credit score of the Mortgage Loans that had credit scores was approximately 629.

Original Terms to Maturity of the Mortgage Loans⁽¹⁾

Original Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
120		18	$	792,457.55		0.05	%		11.295	%		119		99.56	%		669
180		93		4,316,949.89		0.27			9.672			179		87.40			626
240		13		1,730,167.84		0.11			8.335			239		75.91			652
360		6,805		1,574,096,028.80		99.57			8.557			359		81.75			629
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The weighted average original term to maturity of the Mortgage Loans was approximately 359 months.

Remaining Terms to Maturity of the Mortgage Loans⁽¹⁾

State Remaining Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
61 - 120		18	$	792,457.55		0.05	%		11.295	%		119		99.56	%		669
121 - 180		93		4,316,949.89		0.27			9.672			179		87.40			626
181 - 240		13		1,730,167.84		0.11			8.335			239		75.91			652
301 - 360		6,805		1,574,096,028.80		99.57			8.557			359		81.75			629
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The weighted average remaining term to maturity of the Mortgage Loans was approximately 358 months.

Property Types of the Mortgage Loans

Property Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2 Units		542	$	147,939,553.98		9.36	%		8.483	%		359		81.00	%		645
3 Units		35		12,596,750.00		0.80			8.195			358		80.00			670
4 Units		29		9,207,877.03		0.58			8.414			359		75.66			661
Condominium		506		96,192,865.03		6.08			8.763			358		82.67			640
PUD		1		822,000.00		0.05			8.950			360		78.29			588
Single Family		5,816		1,314,176,558.04		83.13			8.559			358		81.85			626
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

Occupancy Status of the Mortgage Loans⁽¹⁾

Occupancy Status	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Non-owner		457	$	90,499,295.76		5.72	%		8.927	%		358		81.84	%		640
Primary		6,418		1,475,887,176.79		93.36			8.540			358		81.83			629
Second Home		54		14,549,131.53		0.92			8.409			359		75.78			622
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ Occupancy as represented by the mortgagor at the time of origination.

Purpose of the Mortgage Loans

Loan Purpose	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Cash Out Refinance		3,226	$	823,865,402.44		52.11	%		8.531	%		358		79.43	%		610
Home Improvement		187		54,339,444.84		3.44			8.375			358		78.57			614
Purchase		3,449		685,814,190.08		43.38			8.618			358		84.92			654
Rate/Term Refinance		67		16,916,566.72		1.07			8.313			359		78.67			613
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

Original Loan-to-Value Ratios of the Mortgage Loans⁽¹⁾⁽²⁾

Original LTV (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 49.99		143	$	27,714,325.13		1.75	%		8.404	%		358		40.98	%		610
50.00 - 54.99		69		16,044,664.75		1.01			8.499			356		52.28			602
55.00 - 59.99		100		25,941,614.65		1.64			8.822			359		57.63			587
60.00 - 64.99		161		42,250,913.17		2.67			8.676			356		62.85			607
65.00 - 69.99		191		47,177,077.38		2.98			8.804			359		66.70			593
70.00 - 74.99		282		75,566,053.29		4.78			8.808			359		71.94			588
75.00 - 79.99		398		115,476,949.27		7.30			8.505			358		76.79			601
80.00		2,092		607,051,194.01		38.40			8.038			359		80.00			654
80.01 - 84.99		116		33,559,454.85		2.12			8.231			359		83.77			613
85.00 - 89.99		599		156,246,929.37		9.88			8.425			359		85.97			607
90.00 - 94.99		939		220,183,269.28		13.93			8.675			358		90.23			616
95.00 - 99.99		358		73,651,270.26		4.66			8.880			357		95.28			621
100.00		1,481		140,071,888.67		8.86			10.498			355		100.00			656
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The weighted average original loan-to-value ratio, with respect to first-lien Mortgage Loans or combined original loan-to-value, with respect to second-lien Mortgage Loans as of the Cut-off Date was approximately 81.77%.

⁽²⁾ For a description of the determination of loan-to-value ratio by the related Originator see “The Originator” in this prospectus supplement.

Product Type of the Mortgage Loans

Product Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2/28 6 MO LIBOR		2,422	$	541,992,055.54		34.28	%		8.967	%		359		81.64	%		605
2/28 6 MO LIBOR 40/30 Balloon		1,604		473,678,843.99		29.96			8.385			359		80.03			629
2/28 6 MO LIBOR 50/30 Balloon		290		93,944,189.29		5.94			8.212			359		81.33			631
2/28 6 MO LIBOR IO		315		105,242,511.09		6.66			7.738			359		82.51			648
3/27 6 MO LIBOR		63		13,400,715.92		0.85			8.463			359		84.34			632
3/27 6 MO LIBOR 40/30 Balloon		49		15,091,663.50		0.95			7.876			359		80.10			653
3/27 6 MO LIBOR 50/30 Balloon		22		8,550,929.83		0.54			7.879			359		82.87			655
3/27 6 MO LIBOR IO		17		4,537,706.00		0.29			7.594			359		87.93			662
5/25 6 MO LIBOR		11		3,390,796.19		0.21			8.541			359		85.51			635
5/25 6 MO LIBOR 40/30 Balloon		3		798,628.52		0.05			8.017			358		62.27			665
5/25 6 MO LIBOR 50/30 Balloon		3		1,007,419.26		0.06			7.108			359		79.58			630
5/25 6 MO LIBOR IO		8		2,462,475.00		0.16			7.120			359		80.01			654
Fixed Rate		1,947		258,203,063.59		16.33			8.854			354		85.31			661
Fixed Rate 40/30 Balloon		122		40,719,515.82		2.58			7.455			359		80.05			671
Fixed Rate 50/30 Balloon		53		17,915,090.54		1.13			7.442			359		80.74			658
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

Geographic Distribution of the Mortgaged Properties related to the Mortgage Loans⁽¹⁾

Geographic Distribution	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Alabama		2	$	331,500.00		0.02	%		8.415	%		360		96.33	%		654
Arizona		155		29,584,756.16		1.87			8.655			359		83.48			622
Arkansas		9		1,348,600.01		0.09			9.087			359		92.84			587
California		1,178		374,724,195.91		23.70			8.261			358		79.91			642
Colorado		87		14,270,373.72		0.90			8.436			358		86.73			622
Connecticut		96		20,173,729.50		1.28			8.697			359		82.37			622
Delaware		19		2,530,316.53		0.16			9.280			353		83.71			588
District of Columbia		43		11,833,988.20		0.75			8.680			359		75.07			611
Florida		1,122		228,507,832.33		14.45			8.705			359		81.55			621
Georgia		286		43,920,711.12		2.78			8.670			357		85.81			623
Hawaii		59		19,791,456.86		1.25			8.170			359		76.87			639
Idaho		28		4,454,322.88		0.28			9.026			359		84.08			592
Illinois		528		99,194,900.60		6.27			8.778			358		83.70			630
Indiana		39		4,852,026.45		0.31			9.172			358		87.82			612
Iowa		4		607,719.57		0.04			9.345			359		87.25			588
Kansas		6		514,575.42		0.03			9.824			340		90.15			622
Kentucky		21		2,917,861.86		0.18			8.417			348		85.28			595
Maine		9		1,244,644.47		0.08			9.519			356		88.20			587
Maryland		500		123,348,108.42		7.80			8.689			358		81.67			617
Massachusetts		253		65,024,264.90		4.11			8.481			358		81.02			623
Michigan		126		17,177,939.11		1.09			9.332			357		88.02			603
Minnesota		91		15,141,884.60		0.96			8.546			358		83.08			629
Missouri		45		4,113,103.43		0.26			9.479			357		88.64			594
Montana		1		136,776.31		0.01			9.700			359		90.00			617
Nebraska		5		470,011.78		0.03			9.069			359		87.66			596
Nevada		85		19,756,894.35		1.25			8.658			359		83.06			632
New Hampshire		19		4,014,708.86		0.25			9.145			359		82.36			592
New Jersey		303		79,785,150.95		5.05			8.825			358		82.27			628
New Mexico		25		4,145,716.27		0.26			9.179			358		79.19			596
New York		580		180,303,377.30		11.40			8.315			359		80.74			648
North Carolina		110		14,591,647.83		0.92			9.079			357		85.34			612
Ohio		75		8,726,467.04		0.55			8.975			359		88.32			613
Oklahoma		5		439,037.53		0.03			9.546			359		81.31			577
Oregon		23		4,311,997.94		0.27			8.672			358		79.75			613
Pennsylvania		162		20,807,820.15		1.32			9.052			357		84.42			611
Rhode Island		46		9,200,036.03		0.58			8.788			359		82.77			631
South Carolina		54		8,211,470.47		0.52			8.884			358		86.01			598
Tennessee		65		6,751,336.46		0.43			9.205			357		86.10			594
Texas		162		28,019,758.46		1.77			8.123			350		79.68			645
Utah		32		5,346,769.21		0.34			8.999			359		87.02			609
Virginia		245		58,654,801.21		3.71			8.739			359		82.42			620
Washington		114		23,701,339.27		1.50			8.591			359		83.60			619
West Virginia		14		2,578,556.31		0.16			8.645			358		88.55			600
Wisconsin		98		15,373,118.30		0.97			8.709			359		85.80			624
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The greatest ZIP Code geographic concentration of Mortgage Loans was approximately 0.32 % in the 20721 ZIP Code.

Documentation Levels of the Mortgage Loans⁽¹⁾

Documentation Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Easy Documentation		75	$	20,329,297.05		1.29	%		8.646	%		358		84.50	%		599
Full Documentation		4,341		934,158,464.54		59.09			8.241			358		83.21			622
Stated Documentation		2,513		626,447,842.49		39.63			9.036			358		79.53			640
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ For a description of each Documentation Level, see “The Originator” in this prospectus supplement.

Current Mortgage Rates of the Mortgage Loans⁽¹⁾

Current Mortgage Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		2	$	604,000.00		0.04	%		5.420	%		360		77.52	%		656
5.500 - 5.999		62		23,805,841.51		1.51			5.960			359		66.89			711
6.000 - 6.499		141		52,666,642.02		3.33			6.272			359		74.53			689
6.500 - 6.999		359		126,246,846.49		7.99			6.797			358		78.41			670
7.000 - 7.499		411		126,999,598.20		8.03			7.262			358		79.95			655
7.500 - 7.999		850		261,273,436.84		16.53			7.770			359		81.21			651
8.000 - 8.499		716		199,654,944.88		12.63			8.263			359		82.08			637
8.500 - 8.999		1,127		300,278,162.56		18.99			8.760			358		83.04			618
9.000 - 9.499		649		149,302,173.92		9.44			9.235			359		82.89			601
9.500 - 9.999		728		134,634,518.81		8.52			9.729			358		83.12			581
10.000 - 10.499		414		54,804,832.70		3.47			10.222			357		85.49			588
10.500 - 10.999		403		54,034,174.49		3.42			10.755			358		82.41			585
11.000 - 11.499		369		35,383,334.60		2.24			11.230			357		90.35			626
11.500 - 11.999		297		29,264,008.69		1.85			11.713			356		86.18			601
12.000 - 12.499		262		21,261,458.50		1.34			12.258			356		86.62			595
12.500 - 12.999		108		9,122,608.20		0.58			12.715			348		77.33			570
13.000 - 13.499		21		1,006,913.79		0.06			13.175			342		97.74			620
13.500 - 13.999		9		332,107.88		0.02			13.779			290		84.67			603
14.000 - 14.499		1		260,000.00		0.02			14.250			360		65.00			520
Total		6,929	$	1,580,935,604.08		100.00	%		8.561	%		358		81.77	%		629

___________________

⁽¹⁾ The weighted average current Mortgage Rate of the Mortgage Loans as of the Cut-off Date was approximately 8.561% per annum.

Gross Margins of the Adjustable-Rate Mortgage Loans⁽¹⁾

Gross Margin (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.500 - 2.999		2	$	604,000.00		0.05	%		5.420	%		360		77.52	%		656
3.000 - 3.499		11		3,742,263.90		0.30			5.838			359		76.03			656
3.500 - 3.999		45		15,466,776.81		1.22			6.372			359		77.39			667
4.000 - 4.499		153		50,516,699.53		4.00			6.799			359		80.04			666
4.500 - 4.999		295		93,370,232.15		7.39			7.294			359		79.98			653
5.000 - 5.499		485		146,391,810.17		11.58			7.780			359		81.13			646
5.500 - 5.999		648		186,730,480.02		14.77			8.396			359		81.52			631
6.000 - 6.499		718		193,785,704.13		15.33			8.724			359		83.32			621
6.500 - 6.999		2,450		573,489,967.42		45.37			9.183			359		80.66			601
Total		4,807	$	1,264,097,934.13		100.00	%		8.553	%		359		81.12	%		621

___________________

⁽¹⁾ The weighted average Gross Margin of the Adjustable-Rate Mortgage Loans as of the Cut-off Date was approximately 6.145% per annum.

Month of Next Rate Adjustment for the Adjustable-Rate Mortgage Loans⁽¹⁾

Month of Next Rate Change	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
February 1, 2008		1	$	153,205.72		0.01	%		7.200	%		353		80.00	%		637
March 1, 2008		1		175,624.65		0.01			7.300			354		80.00			711
April 1, 2008		12		4,316,967.78		0.34			7.983			355		79.84			652
May 1, 2008		23		7,811,557.35		0.62			8.230			356		78.80			642
June 1, 2008		189		50,257,826.30		3.98			8.585			357		81.51			625
July 1, 2008		671		163,922,113.28		12.97			8.721			358		81.17			614
August 1, 2008		1,692		437,295,407.54		34.59			8.613			359		80.79			617
September 1, 2008		2,006		542,085,997.29		42.88			8.510			360		81.26			623
October 1, 2008		36		8,838,900.00		0.70			8.570			360		80.76			604
June 1, 2009		3		711,710.74		0.06			10.606			357		70.08			533
July 1, 2009		9		2,003,494.73		0.16			7.832			358		81.40			675
August 1, 2009		59		15,235,576.64		1.21			8.074			359		84.32			655
September 1, 2009		70		21,443,583.14		1.70			7.968			359		82.03			644
October 1, 2009		10		2,186,650.00		0.17			7.774			360		86.95			639
July 1, 2011		4		1,548,334.88		0.12			8.153			358		79.26			681
August 1, 2011		8		1,874,371.32		0.15			7.735			359		79.06			649
September 1, 2011		13		4,236,612.77		0.34			7.774			359		81.66			627
Total		4,807	$	1,264,097,934.13		100.00	%		8.553	%		359		81.12	%		621

___________________

⁽¹⁾ The weighted average time until the next Adjustment Date for the Adjustable-Rate Mortgage Loans as of the Cut-off Date was approximately 24 months.

Maximum Mortgage Rates of the Adjustable-Rate Mortgage Loans⁽¹⁾

Maximum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
11.000 - 11.499		2	$	604,000.00		0.05	%		5.420	%		360		77.52	%		656
11.500 - 11.999		14		4,418,338.37		0.35			5.829			359		76.64			673
12.000 - 12.499		52		18,442,898.43		1.46			6.314			359		78.82			676
12.500 - 12.999		224		76,447,771.73		6.05			6.815			359		79.53			667
13.000 - 13.499		330		101,871,048.06		8.06			7.257			359		80.40			653
13.500 - 13.999		731		226,511,746.33		17.92			7.770			359		81.06			650
14.000 - 14.499		636		181,152,325.17		14.33			8.266			359		82.03			638
14.500 - 14.999		1,046		282,516,038.87		22.35			8.760			359		82.96			617
15.000 - 15.499		621		144,898,032.49		11.46			9.232			359		82.95			601
15.500 - 15.999		566		118,349,566.97		9.36			9.721			359		82.00			574
16.000 - 16.499		214		39,369,757.49		3.11			10.218			359		80.95			561
16.500 - 16.999		184		34,627,088.80		2.74			10.704			359		74.37			543
17.000 - 17.499		56		10,450,433.91		0.83			11.194			359		70.59			531
17.500 - 17.999		68		11,830,305.00		0.94			11.687			359		66.52			537
18.000 - 18.499		33		7,072,568.90		0.56			12.230			359		60.13			536
18.500 - 18.999		27		5,094,051.29		0.40			12.693			359		60.86			529
19.000 - 19.499		1		71,983.53		0.01			13.000			359		80.00			521
19.500 - 19.999		1		109,978.79		0.01			13.750			359		61.11			522
20.000 - 20.499		1		260,000.00		0.02			14.250			360		65.00			520
Total		4,807	$	1,264,097,934.13		100.00	%		8.553	%		359		81.12	%		621

___________________

⁽¹⁾ The weighted average Maximum Mortgage Rate of the Adjustable-Rate Mortgage Loans as of the Cut-off Date was approximately 14.554% per annum.

Minimum Mortgage Rates of the Adjustable-Rate Mortgage Loans⁽¹⁾

Minimum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		3	$	964,000.00		0.08	%		6.402	%		360		78.44	%		638
5.500 - 5.999		14		4,418,338.37		0.35			5.829			359		76.64			673
6.000 - 6.499		52		18,442,898.43		1.46			6.314			359		78.82			676
6.500 - 6.999		224		76,447,407.49		6.05			6.815			359		79.53			667
7.000 - 7.499		332		102,301,503.76		8.09			7.258			359		80.40			653
7.500 - 7.999		728		225,818,154.87		17.86			7.770			359		81.05			650
8.000 - 8.499		636		181,055,825.17		14.32			8.266			359		82.04			638
8.500 - 8.999		1,047		283,123,745.45		22.40			8.759			359		82.95			618
9.000 - 9.499		620		144,290,325.91		11.41			9.235			359		82.96			600
9.500 - 9.999		566		118,349,566.97		9.36			9.721			359		82.00			574
10.000 - 10.499		214		39,369,757.49		3.11			10.218			359		80.95			561
10.500 - 10.999		184		34,627,088.80		2.74			10.704			359		74.37			543
11.000 - 11.499		57		10,560,433.91		0.84			11.194			359		70.49			531
11.500 - 11.999		67		11,720,305.00		0.93			11.692			359		66.58			537
12.000 - 12.499		33		7,072,568.90		0.56			12.230			359		60.13			536
12.500 - 12.999		27		5,094,051.29		0.40			12.693			359		60.86			529
13.000 - 13.499		1		71,983.53		0.01			13.000			359		80.00			521
13.500 - 13.999		1		109,978.79		0.01			13.750			359		61.11			522
14.000 - 14.499		1		260,000.00		0.02			14.250			360		65.00			520
Total		4,807	$	1,264,097,934.13		100.00	%		8.553	%		359		81.12	%		621

___________________

⁽¹⁾ The weighted average Minimum Mortgage Rate of the Adjustable-Rate Mortgage Loans as of the Cut-off Date was approximately 8.553% per annum.

Initial Periodic Rate Caps of the Adjustable-Rate Mortgage Loans⁽¹⁾

Initial Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.000		57	$	18,301,408.31		1.45	%		8.283	%		356		79.82	%		646
3.000		4,750		1,245,796,525.82		98.55			8.557			359		81.14			621
Total		4,807	$	1,264,097,934.13		100.00	%		8.553	%		359		81.12	%		621

___________________

⁽¹⁾ Relates solely to initial rate adjustments.

Subsequent Periodic Rate Caps of the Adjustable-Rate Mortgage Loans⁽¹⁾

Subsequent Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon		Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV		Weighted Average FICO
1.500		4,807		1,264,097,934.13		100.00	%		8.553		359		81.12		621
Total		4,807		1,264,097,934.13		100.00	%		8.553		359		81.12		621

___________________

⁽¹⁾ Relates to all rate adjustments subsequent to initial rate adjustments.

Cut-off Date Principal Balances of the Group I Mortgage Loans⁽¹⁾

Principal Balance ($)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 50,000.00		238	$	8,047,646.42		1.23	%		11.3095			337		99.37	%		643
50,000.01 - 100,000.00		446		34,053,613.08		5.20			9.699			357		84.11			610
100,000.01 - 150,000.00		593		75,317,838.16		11.50			8.976			358		79.76			600
150,000.01 - 200,000.00		635		110,447,374.64		16.86			8.768			358		78.41			604
200,000.01 - 250,000.00		479		107,910,343.73		16.47			8.652			358		78.79			602
250,000.01 - 300,000.00		328		90,268,645.30		13.78			8.637			359		78.37			602
300,000.01 - 350,000.00		291		94,492,338.11		14.42			8.220			358		79.28			619
350,000.01 - 400,000.00		215		80,628,608.63		12.31			8.278			358		79.74			613
400,000.01 - 450,000.00		82		34,264,751.79		5.23			8.382			357		79.76			620
450,000.01 - 500,000.00		21		10,077,921.38		1.54			7.585			359		79.93			675
500,000.01 - 550,000.00		15		7,809,488.07		1.19			7.809			359		81.22			648
550,000.01 - 600,000.00		1		560,000.00		0.09			6.150			360		74.17			796
600,000.01 - 650,000.00		2		1,245,500.01		0.19			7.873			359		76.39			732
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The average Cut-off Date Principal Balance of the Group I Mortgage Loans was approximately $195,793.21

Credit Scores for the Group I Mortgage Loans⁽¹⁾

Credit Score	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
500 - 524		274	$	54,584,927.88		8.33	%		10.220	%		357		70.37	%		513
525 - 549		323		68,392,968.02		10.44			9.666			359		73.19			535
550 - 574		429		85,289,196.93		13.02			9.019			359		79.20			562
575 - 599		406		82,141,408.37		12.54			8.832			359		80.85			586
600 - 624		586		106,872,886.86		16.31			8.540			358		84.02			612
625 - 649		467		85,422,328.28		13.04			8.234			357		82.55			637
650 - 674		422		76,634,689.82		11.70			7.921			357		82.16			661
675 - 699		191		38,929,389.17		5.94			7.759			356		80.73			687
700+		248		56,856,273.99		8.68			7.427			358		77.82			735
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The weighted average credit score of the Group I Mortgage Loans that had credit scores was approximately 610.

Original Terms to Maturity of the Group I Mortgage Loans⁽¹⁾

Original Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
120		10	$	293,609.77		0.04	%		11.328	%		119		99.53	%		644
180		43		2,528,326.94		0.39			9.214			179		88.51			628
240		7		1,372,462.63		0.21			7.683			239		72.04			665
360		3,286		650,929,669.98		99.36			8.640			359		79.56			610
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The weighted average original term to maturity of the Group I Mortgage Loans was approximately 359 months.

Remaining Terms to Maturity of the Group I Mortgage Loans⁽¹⁾

State Remaining Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
61 - 120		10	$	293,609.77		0.04	%		11.328	%		119		99.53	%		644
121 - 180		43		2,528,326.94		0.39			9.214			179		88.51			628
181 - 240		7		1,372,462.63		0.21			7.683			239		72.04			665
301 - 360		3,286		650,929,669.98		99.36			8.640			359		79.56			610
Total		3,346	$	655,124,069.32		100.00	%		8.641			358		79.59	%		610

___________________

⁽¹⁾ The weighted average remaining term to maturity of the Group I Mortgage Loans was approximately 358 months.

Property Types of the Group I Mortgage Loans

Property Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2 Units		280	$	75,601,432.26		11.54	%		8.463	%		358		78.19	%		627
3 Units		16		6,239,477.23		0.95			8.122			359		74.00			656
4 Units		18		5,868,254.13		0.90			8.542			359		71.52			655
Condominium		227		38,815,277.93		5.92			8.765			358		81.18			624
Single Family		2,805		528,599,627.77		80.69			8.665			358		79.82			605
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

Occupancy Status of the Group I Mortgage Loans⁽¹⁾

Occupancy Status	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Non-owner		301	$	61,727,439.33		9.42	%		8.905	%		358		81.60	%		637
Primary		3,003		583,391,792.79		89.05			8.611			358		79.50			607
Second Home		42		10,004,837.20		1.53			8.780			359		72.43			603
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ Occupancy as represented by the mortgagor at the time of origination.

Purpose of the Group I Mortgage Loans

Loan Purpose	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Cash Out Refinance		2,272	$	499,175,064.60		76.20	%		8.620	%		358		78.42	%		604
Home Improvement		125		30,780,187.52		4.70			8.401			357		75.58			600
Purchase		904		117,057,517.68		17.87			8.793		��	357		85.77			638
Rate/Term Refinance		45		8,111,299.52		1.24			8.664			359		77.17			604
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

Original Loan-to-Value Ratios of the Group I Mortgage Loans⁽¹⁾⁽²⁾

Original LTV (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 49.99		111	$	20,071,528.96		3.06	%		8.542	%		357		40.49	%		604
50.00 - 54.99		54		10,625,985.90		1.62			8.758			355		52.45			590
55.00 - 59.99		75		17,891,522.62		2.73			8.856			359		57.52			586
60.00 - 64.99		116		26,350,503.45		4.02			9.009			359		62.51			595
65.00 - 69.99		141		30,324,925.42		4.63			8.935			359		66.87			578
70.00 - 74.99		207		50,582,826.82		7.72			8.836			359		71.75			586
75.00 - 79.99		285		67,842,919.53		10.36			8.744			358		76.54			592
80.00		813		169,705,701.18		25.90			8.257			358		80.00			629
80.01 - 84.99		74		17,845,446.35		2.72			8.245			359		83.66			605
85.00 - 89.99		339		73,491,365.75		11.22			8.441			359		86.10			605
90.00 - 94.99		542		107,580,906.76		16.42			8.714			358		90.25			611
95.00 - 99.99		160		30,207,660.96		4.61			8.619			358		95.24			625
100.00		429		32,602,775.62		4.98			9.909			351		100.00			649
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The weighted average original loan-to-value ratio, with respect to first-lien Mortgage Loans or combined original loan-to-value, with respect to second-lien Mortgage Loans as of the Cut-off Date was approximately 79.59%

⁽²⁾ For a description of the determination of loan-to-value ratio by the related Originator see “The Originator” in this prospectus supplement.

Product Type of the Group I Mortgage Loans

Product Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2/28 6 MO LIBOR		1,351		254,997,670.29		38.92	%		9.182	%		359		79.73	%		587
2/28 6 MO LIBOR 40/30 Balloon		884		207,325,541.65		31.65			8.489			359		78.70			606
2/28 6 MO LIBOR 50/30 Balloon		149		35,692,081.42		5.45			8.403			359		79.67			610
2/28 6 MO LIBOR IO		41		9,561,949.31		1.46			7.603			359		84.16			664
3/27 6 MO LIBOR		36		6,863,420.67		1.05			8.565			359		83.72			627
3/27 6 MO LIBOR 40/30 Balloon		30		6,789,264.01		1.04			8.148			359		79.59			631
3/27 6 MO LIBOR 50/30 Balloon		13		3,610,413.08		0.55			8.327			359		83.96			627
3/27 6 MO LIBOR IO		4		669,000.00		0.10			7.494			359		87.12			670
5/25 6 MO LIBOR		6		1,360,209.88		0.21			8.359			359		89.26			654
5/25 6 MO LIBOR 40/30 Balloon		2		313,941.27		0.05			8.660			359		55.84			648
5/25 6 MO LIBOR 50/30 Balloon		2		735,872.93		0.11			7.221			359		79.43			619
5/25 6 MO LIBOR IO		3		407,875.00		0.06			7.643			359		81.22			673
Fixed Rate		715		96,033,989.28		14.66			8.164			352		79.69			651
Fixed Rate 40/30 Balloon		79		22,014,941.54		3.36			7.501			359		80.45			672
Fixed Rate 50/30 Balloon		31		8,747,898.99		1.34			7.583			359		81.24			661
Total		3,346		655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

Geographic Distribution of the Mortgaged Properties related to the Group I Mortgage Loans⁽¹⁾

Geographic Distribution	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Alabama		2	$	331,500.00		0.05	%		8.415	%		360		96.33	%		654
Arizona		77		13,941,616.57		2.13			8.649			359		82.38			610
Arkansas		2		212,408.80		0.03			10.156			359		93.01			580
California		379		104,118,831.54		15.89			8.314			358		73.80			612
Colorado		50		6,745,852.37		1.03			8.480			357		86.85			626
Connecticut		62		11,266,423.08		1.72			8.854			359		79.71			607
Delaware		9		1,266,441.43		0.19			9.083			359		81.91			578
District of Columbia		28		6,416,197.30		0.98			8.490			359		72.65			599
Florida		448		87,405,086.53		13.34			8.800			359		79.06			596
Georgia		168		22,487,619.29		3.43			8.864			355		85.58			605
Hawaii		30		10,295,417.24		1.57			8.012			359		72.22			623
Idaho		20		3,261,188.48		0.50			8.771			359		84.38			601
Illinois		324		55,279,361.17		8.44			8.678			359		82.26			619
Indiana		25		2,429,354.85		0.37			9.359			359		85.71			593
Iowa		4		607,719.57		0.09			9.345			359		87.25			588
Kansas		4		302,600.82		0.05			9.759			326		93.49			591
Kentucky		13		1,603,760.83		0.24			8.902			340		89.08			584
Maine		5		810,936.81		0.12			9.320			359		91.93			595
Maryland		275		57,003,339.22		8.70			8.805			357		80.55			602
Massachusetts		170		39,878,143.95		6.09			8.517			359		80.40			622
Michigan		70		8,258,484.91		1.26			9.396			358		87.52			595
Minnesota		68		10,131,627.29		1.55			8.743			358		83.93			629
Missouri		28		2,650,619.60		0.40			9.357			358		89.18			596
Montana		1		136,776.31		0.02			9.700			359		90.00			617
Nebraska		4		349,466.29		0.05			8.783			359		86.86			607
Nevada		33		6,386,082.63		0.97			8.688			359		78.59			605
New Hampshire		9		1,519,689.79		0.23			9.472			359		78.61			556
New Jersey		149		34,936,819.40		5.33			8.991			359		79.25			600
New Mexico		18		2,367,787.16		0.36			8.892			359		82.92			612
New York		226		65,666,298.68		10.02			8.273			358		76.59			624
North Carolina		65		8,504,246.55		1.30			8.930			357		84.51			609
Ohio		38		3,786,266.37		0.58			9.031			359		87.23			608
Oklahoma		4		387,054.90		0.06			9.310			359		81.49			581
Oregon		15		2,853,743.69		0.44			8.426			359		80.39			626
Pennsylvania		88		10,852,143.00		1.66			8.923			357		86.38			617
Rhode Island		33		6,496,401.59		0.99			8.576			359		81.66			628
South Carolina		31		3,936,471.82		0.60			8.896			359		84.33			596
Tennessee		27		2,832,781.09		0.43			8.766			354		84.56			599
Texas		84		12,089,189.78		1.85			8.059			349		79.02			635
Utah		22		3,244,398.30		0.50			9.039			359		86.11			595
Virginia		108		22,101,936.34		3.37			8.913			359		79.38			596
Washington		57		9,745,754.22		1.49			8.658			359		83.55			614
West Virginia		9		1,586,777.88		0.24			9.138			359		87.64			585
Wisconsin		64		8,639,451.88		1.32			8.848			358		85.23			621
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The greatest ZIP Code geographic concentration of Group I Mortgage Loans was approximately 0.56 % in the 20743 ZIP Code.

Documentation Levels of the Group I Mortgage Loans⁽¹⁾

Documentation Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Easy Documentation		31	$	7,090,408.60		1.08	%		8.567	%		359		79.08	%		588
Full Documentation		2,243		417,742,954.05		63.77			8.338			358		81.87			611
Stated Documentation		1,072		230,290,706.67		35.15			9.194			358		75.46			608
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ For a description of each Documentation Level, see “The Originator” in this prospectus supplement.

Current Mortgage Rates of the Group I Mortgage Loans⁽¹⁾

Current Mortgage Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		1	$	300,000.00		0.05	%		5.450	%		360		75.00	%		641
5.500 - 5.999		31		7,742,078.35		1.18			5.918			359		63.40			691
6.000 - 6.499		71		20,580,334.33		3.14			6.265			359		71.46			698
6.500 - 6.999		181		49,244,736.84		7.52			6.796			356		75.53			666
7.000 - 7.499		191		45,597,039.83		6.96			7.268			358		78.79			646
7.500 - 7.999		397		94,713,360.35		14.46			7.765			358		80.50			636
8.000 - 8.499		361		78,412,659.46		11.97			8.262			359		82.35			620
8.500 - 8.999		638		135,139,627.10		20.63			8.767			358		82.56			601
9.000 - 9.499		371		69,492,392.58		10.61			9.258			359		81.15			584
9.500 - 9.999		395		69,938,606.79		10.68			9.728			358		80.06			570
10.000 - 10.499		190		24,069,255.70		3.67			10.225			357		80.17			567
10.500 - 10.999		158		24,390,390.28		3.72			10.724			358		74.84			549
11.000 - 11.499		110		10,686,991.47		1.63			11.216			356		77.75			563
11.500 - 11.999		111		12,569,553.57		1.92			11.698			356		71.67			555
12.000 - 12.499		93		7,435,515.64		1.13			12.264			352		74.30			567
12.500 - 12.999		47		4,811,527.03		0.73			12.689			354		67.71			547
Total		3,346	$	655,124,069.32		100.00	%		8.641	%		358		79.59	%		610

___________________

⁽¹⁾ The weighted average current Mortgage Rate of the Group I Mortgage Loans as of the Cut-off Date was approximately 8.641% per annum.

Gross Margins of the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Gross Margin (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.500 - 2.999		1	$	300,000.00		0.06	%		5.450	%		360		75.00	%		641
3.000 - 3.499		8		1,886,609.18		0.36			5.709			359		72.12			660
3.500 - 3.999		21		5,196,041.64		0.98			6.453			360		71.21			652
4.000 - 4.499		65		16,319,852.75		3.09			6.770			359		77.60			666
4.500 - 4.999		139		33,863,990.91		6.41			7.390			359		77.59			640
5.000 - 5.499		216		48,423,488.93		9.17			7.870			359		80.28			625
5.500 - 5.999		337		73,415,552.08		13.90			8.534			359		80.98			607
6.000 - 6.499		399		85,467,532.55		16.18			8.755			359		82.30			598
6.500 - 6.999		1,335		263,454,171.47		49.87			9.425			359		78.63			581
Total		2,521	$	528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ The weighted average Gross Margin of the Adjustable-Rate Group I Mortgage Loans as of the Cut-off Date was approximately 6.236% per annum.

Month of Next Rate Adjustment for the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Month of Next Rate Change	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
February 1, 2008		1	$	153,205.72		0.03	%		7.200	%		353		80.00	%		637
March 1, 2008		1		175,624.65		0.03			7.300			354		80.00			711
April 1, 2008		5		1,048,874.20		0.20			7.820			355		80.98			605
May 1, 2008		11		2,705,778.13		0.51			7.739			356		79.43			686
June 1, 2008		89		18,539,508.36		3.51			8.814			357		78.74			596
July 1, 2008		366		74,856,131.79		14.17			8.913			358		79.90			590
August 1, 2008		858		176,374,928.70		33.38			8.842			359		79.19			595
September 1, 2008		1,074		228,909,333.12		43.33			8.779			360		79.44			601
October 1, 2008		20		4,813,858.00		0.91			8.840			360		78.52			594
June 1, 2009		3		711,710.74		0.13			10.606			357		70.08			533
July 1, 2009		3		526,516.26		0.10			7.777			358		85.78			642
August 1, 2009		31		6,275,985.56		1.19			8.442			359		83.10			637
September 1, 2009		37		8,535,235.20		1.62			8.107			359		81.31			631
October 1, 2009		9		1,882,650.00		0.36			8.159			360		88.07			634
July 1, 2011		2		550,297.01		0.10			7.989			358		89.87			652
August 1, 2011		5		987,560.56		0.19			8.515			359		77.44			637
September 1, 2011		6		1,280,041.51		0.24			7.590			359		81.71			653
Total		2,521	$	528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ The weighted average time until the next Adjustment Date for the Adjustable-Rate Group I Mortgage Loans as of the Cut-off Date was approximately 24 months.

Maximum Mortgage Rates of the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Maximum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
11.000 - 11.499		1	$	300,000.00		0.06	%		5.450	%		360		75.00	%		641
11.500 - 11.999		10		2,242,513.49		0.42			5.740			359		73.37			666
12.000 - 12.499		23		6,312,595.49		1.19			6.339			359		76.08			670
12.500 - 12.999		95		24,855,696.71		4.70			6.808			359		76.15			663
13.000 - 13.499		141		33,377,283.94		6.32			7.268			359		78.91			642
13.500 - 13.999		306		72,993,539.52		13.82			7.767			359		80.33			630
14.000 - 14.499		310		67,810,550.58		12.83			8.267			359		82.14			616
14.500 - 14.999		580		123,879,094.51		23.45			8.769			359		82.35			599
15.000 - 15.499		351		66,499,216.70		12.59			9.257			359		81.18			583
15.500 - 15.999		329		62,415,920.45		11.81			9.726			359		79.66			567
16.000 - 16.499		124		20,953,110.37		3.97			10.228			359		77.79			554
16.500 - 16.999		110		20,622,008.53		3.90			10.711			359		72.20			537
17.000 - 17.499		39		7,121,511.07		1.35			11.190			359		68.90			529
17.500 - 17.999		55		10,256,762.43		1.94			11.691			359		65.54			539
18.000 - 18.499		25		4,791,317.90		0.91			12.253			359		60.22			542
18.500 - 18.999		22		3,896,117.82		0.74			12.691			359		60.20			531
Total		2,521	$	528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ The weighted average Maximum Mortgage Rate of the Adjustable-Rate Group I Mortgage Loans as of the Cut-off Date was approximately 14.793% per annum.

Minimum Mortgage Rates of the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Minimum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		1	$	300,000.00		0.06	%		5.450	%		360		75.00	%		641
5.500 - 5.999		10		2,242,513.49		0.42			5.740			359		73.37			666
6.000 - 6.499		23		6,312,595.49		1.19			6.339			359		76.08			670
6.500 - 6.999		95		24,855,696.71		4.70			6.808			359		76.15			663
7.000 - 7.499		142		33,587,540.32		6.36			7.268			359		78.92			642
7.500 - 7.999		305		72,783,283.14		13.78			7.768			359		80.33			630
8.000 - 8.499		310		67,810,550.58		12.83			8.267			359		82.14			616
8.500 - 8.999		580		123,879,094.51		23.45			8.769			359		82.35			599
9.000 - 9.499		351		66,499,216.70		12.59			9.257			359		81.18			583
9.500 - 9.999		329		62,415,920.45		11.81			9.726			359		79.66			567
10.000 - 10.499		124		20,953,110.37		3.97			10.228			359		77.79			554
10.500 - 10.999		110		20,622,008.53		3.90			10.711			359		72.20			537
11.000 - 11.499		40		7,231,511.07		1.37			11.189			359		68.78			529
11.500 - 11.999		54		10,146,762.43		1.92			11.697			359		65.59			539
12.000 - 12.499		25		4,791,317.90		0.91			12.253			359		60.22			542
12.500 - 12.999		22		3,896,117.82		0.74			12.691			359		60.20			531
Total		2,521	$	528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ The weighted average Minimum Mortgage Rate of the Adjustable-Rate Group I Mortgage Loans as of the Cut-off Date was approximately 8.793% per annum.

Initial Periodic Rate Caps of the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Initial Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.000		24		5,364,502.50		1.02	%		8.292	%		356		78.25	%		638
3.000		2,497		522,962,737.01		98.98			8.798			359		79.52			599
Total		2,521		528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ Relates solely to initial rate adjustments.

Subsequent Periodic Rate Caps of the Adjustable-Rate Group I Mortgage Loans⁽¹⁾

Subsequent Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
1.500		2,521		528,327,239.51		100.00	%		8.793	%		359		79.50	%		599
Total		2,521		528,327,239.51		100.00	%		8.793	%		359		79.50	%		599

___________________

⁽¹⁾ Relates to all rate adjustments subsequent to initial rate adjustments.

Cut-off Date Principal Balances of the Group II Mortgage Loans⁽¹⁾

Principal Balance ($)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 50,000.00		293	$	10,630,030.02		1.15	%		11.443	%		339		98.79	%		648
50,000.01 - 100,000.00		683		51,401,020.88		5.55			10.657			358		93.44			637
100,000.01 - 150,000.00		492		61,077,529.21		6.60			10.056			358		89.67			633
150,000.01 - 200,000.00		389		68,385,824.62		7.39			8.877			358		84.79			636
200,000.01 - 250,000.00		263		58,919,567.67		6.36			8.557			359		82.87			627
250,000.01 - 300,000.00		226		61,852,725.44		6.68			8.370			359		82.91			640
300,000.01 - 350,000.00		211		68,551,184.16		7.40			8.075			359		82.61			652
350,000.01 - 400,000.00		154		57,577,590.37		6.22			8.258			359		83.16			648
400,000.01 - 450,000.00		171		73,438,305.51		7.93			8.345			359		82.02			636
450,000.01 - 500,000.00		187		89,044,626.56		9.62			8.070			359		81.50			647
500,000.01 - 550,000.00		163		85,552,139.20		9.24			8.037			359		82.37			649
550,000.01 - 600,000.00		108		62,200,099.59		6.72			8.134			359		82.51			639
600,000.01 - 650,000.00		66		41,515,417.86		4.48			7.715			356		80.15			653
650,000.01 - 700,000.00		50		33,756,280.70		3.65			8.047			359		81.17			651
700,000.01 - 750,000.00		36		26,108,263.68		2.82			8.312			359		80.56			637
750,000.01 - 800,000.00		62		48,589,217.83		5.25			8.214			359		78.03			643
800,000.01 - 850,000.00		11		9,076,992.24		0.98			7.354			359		76.49			656
850,000.01 - 900,000.00		3		2,600,677.31		0.28			8.120			359		81.71			634
900,000.01 - 950,000.00		1		920,000.00		0.10			7.100			359		80.00			695
950,000.01 - 1,000,000.00		9		8,888,417.57		0.96			7.133			359		78.06			680
1,000,000.01+		5		5,725,624.34		0.62			7.147			359		78.56			679
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The average Cut-off Date Principal Balance of the Group II Mortgage Loans was approximately $258,390.

Credit Scores for the Group II Mortgage Loans⁽¹⁾

Credit Score	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
500 - 524		100	$	29,096,070.06		3.14	%		10.233	%		358		72.50	%		511
525 - 549		134		34,551,513.42		3.73			9.661			359		76.98			537
550 - 574		226		61,301,327.00		6.62			9.063			357		83.90			562
575 - 599		247		75,918,894.44		8.20			8.853			359		84.69			587
600 - 624		690		149,708,511.88		16.17			8.601			359		85.71			611
625 - 649		606		143,818,540.64		15.53			8.500			359		84.59			639
650 - 674		660		164,233,274.45		17.74			8.302			358		83.92			662
675 - 699		426		113,356,764.35		12.24			8.105			359		83.69			687
700+		494		153,826,638.52		16.62			7.943			358		81.44			732
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The weighted average credit score of the Group II Mortgage Loans that had credit scores was approximately 643.

Original Terms to Maturity of the Group II Mortgage Loans⁽¹⁾

Original Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
120		8	$	498,847.78		0.05	%		11.275	%		119		99.58	%		684
180		50		1,788,622.95		0.19			10.320			179		85.82			623
240		6		357,705.21		0.04			10.837			238		90.76			602
360		3,519		923,166,358.82		99.71			8.498			359		83.30			643
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The weighted average original term to maturity of the Group II Mortgage Loans was approximately 359 months.

Remaining Terms to Maturity of the Group II Mortgage Loans⁽¹⁾

State Remaining Term (months)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
61 - 120		8	$	498,847.78		0.05	%		11.275	%		119		99.58	%		684
121 - 180		50		1,788,622.95		0.19			10.320			179		85.82			623
181 - 240		6		357,705.21		0.04			10.837			238		90.76			602
301 - 360		3,519		923,166,358.82		99.71			8.498			359		83.30			643
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The weighted average remaining term to maturity of the Group II Mortgage Loans was approximately 358 months.

Property Types of the Group II Mortgage Loans

Property Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2 Units		262	$	72,338,121.72		7.81	%		8.503	%		359		83.94	%		664
3 Units		19		6,357,272.77		0.69			8.266			357		85.89			683
4 Units		11		3,339,622.90		0.36			8.188			358		82.94			670
Condominium		279		57,377,587.10		6.20			8.762			358		83.68			652
PUD		1		822,000.00		0.09			8.950			360		78.29			588
Single Family		3,011		785,576,930.27		84.85			8.488			358		83.22			640
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

Occupancy Status of the Group II Mortgage Loans⁽¹⁾

Occupancy Status	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Non-owner		156	$	28,771,856.43		3.11	%		8.972	%		357		82.34	%		647
Primary		3,415		892,495,384.00		96.40			8.494			358		83.35			643
Second Home		12		4,544,294.33		0.49			7.593			359		83.15			665
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ Occupancy as represented by the mortgagor at the time of origination.

Purpose of the Group II Mortgage Loans

Loan Purpose	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Cash Out Refinance		954	$	324,690,337.84		35.07	%		8.394	%		358		80.97	%		619
Home Improvement		62		23,559,257.32		2.54			8.340			359		82.48			633
Purchase		2,545		568,756,672.40		61.43			8.582			358		84.74			657
Rate/Term Refinance		22		8,805,267.20		0.95			7.989			359		80.05			621
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

Original Loan-to-Value Ratios of the Group II Mortgage Loans⁽¹⁾⁽²⁾

Original LTV (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
0.01 - 49.99		32	$	7,642,796.17		0.83	%		8.041	%		359		42.28	%		624
50.00 - 54.99		15		5,418,678.85		0.59			7.990			359		51.96			624
55.00 - 59.99		25		8,050,092.03		0.87			8.746			358		57.90			590
60.00 - 64.99		45		15,900,409.72		1.72			8.125			352		63.41			629
65.00 - 69.99		50		16,852,151.96		1.82			8.568			359		66.41			621
70.00 - 74.99		75		24,983,226.47		2.70			8.751			359		72.32			593
75.00 - 79.99		113		47,634,029.74		5.15			8.165			359		77.15			614
80.00		1,279		437,345,492.83		47.24			7.953			359		80.00			663
80.01 - 84.99		42		15,714,008.50		1.70			8.215			359		83.89			622
85.00 - 89.99		260		82,755,563.62		8.94			8.410			359		85.85			609
90.00 - 94.99		397		112,602,362.52		12.16			8.638			359		90.21			619
95.00 - 99.99		198		43,443,609.30		4.69			9.062			357		95.31			618
100.00		1,052		107,469,113.05		11.61			10.677			357		100.00			659
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The weighted average original loan-to-value ratio, with respect to first-lien Mortgage Loans or combined original loan-to-value, with respect to second-lien Mortgage Loans as of the Cut-off Date was approximately 83.32%

⁽²⁾ For a description of the determination of loan-to-value ratio by the related Originator see “The Originator” in this prospectus supplement.

Product Type of the Group II Mortgage Loans

Product Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2/28 6 MO LIBOR		1,071	$	286,994,385.25		31.00	%		8.775	%		359		83.33	%		621
2/28 6 MO LIBOR 40/30 Balloon		720		266,353,302.34		28.77			8.303			359		81.06			646
2/28 6 MO LIBOR 50/30 Balloon		141		58,252,107.87		6.29			8.095			359		82.36			644
2/28 6 MO LIBOR IO		274		95,680,561.78		10.33			7.752			359		82.34			646
3/27 6 MO LIBOR		27		6,537,295.25		0.71			8.356			359		84.99			637
3/27 6 MO LIBOR 40/30 Balloon		19		8,302,399.49		0.90			7.653			359		80.52			671
3/27 6 MO LIBOR 50/30 Balloon		9		4,940,516.75		0.53			7.552			359		82.08			675
3/27 6 MO LIBOR IO		13		3,868,706.00		0.42			7.611			359		88.07			660
5/25 6 MO LIBOR		5		2,030,586.31		0.22			8.663			359		82.99			622
5/25 6 MO LIBOR 40/30 Balloon		1		484,687.25		0.05			7.600			358		66.44			676
5/25 6 MO LIBOR 50/30 Balloon		1		271,546.33		0.03			6.800			359		80.00			658
5/25 6 MO LIBOR IO		5		2,054,600.00		0.22			7.016			359		79.77			650
Fixed Rate		1,232		162,169,074.31		17.52			9.262			356		88.63			667
Fixed Rate 40/30 Balloon		43		18,704,574.28		2.02			7.401			359		79.58			671
Fixed Rate 50/30 Balloon		22		9,167,191.55		0.99			7.307			359		80.27			656
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

Geographic Distribution of the Mortgaged Properties related to the Group II Mortgage Loans⁽¹⁾

Geographic Distribution	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Arizona		78	$	15,643,139.59		1.69	%		8.661	%		359		84.47	%		632
Arkansas		7		1,136,191.21		0.12			8.888			359		92.81			588
California		799		270,605,364.37		29.23			8.241			359		82.27			653
Colorado		37		7,524,521.35		0.81			8.395			359		86.63			618
Connecticut		34		8,907,306.42		0.96			8.499			359		85.73			641
Delaware		10		1,263,875.10		0.14			9.478			346		85.51			598
District of Columbia		15		5,417,790.90		0.59			8.904			359		77.93			626
Florida		674		141,102,745.80		15.24			8.647			359		83.10			636
Georgia		118		21,433,091.83		2.32			8.467			359		86.06			642
Hawaii		29		9,496,039.62		1.03			8.342			359		81.91			657
Idaho		8		1,193,134.40		0.13			9.723			358		83.29			567
Illinois		204		43,915,539.43		4.74			8.904			357		85.52			643
Indiana		14		2,422,671.60		0.26			8.985			358		89.94			631
Kansas		2		211,974.60		0.02			9.916			359		85.38			666
Kentucky		8		1,314,101.03		0.14			7.826			356		80.65			609
Maine		4		433,707.66		0.05			9.892			350		81.22			571
Maryland		225		66,344,769.20		7.17			8.589			359		82.63			630
Massachusetts		83		25,146,120.95		2.72			8.425			358		81.99			625
Michigan		56		8,919,454.20		0.96			9.272			356		88.49			609
Minnesota		23		5,010,257.31		0.54			8.150			359		81.37			627
Missouri		17		1,462,483.83		0.16			9.699			356		87.64			590
Nebraska		1		120,545.49		0.01			9.900			359		90.00			562
Nevada		52		13,370,811.72		1.44			8.644			359		85.19			644
New Hampshire		10		2,495,019.07		0.27			8.946			359		84.64			614
New Jersey		154		44,848,331.55		4.84			8.695			358		84.63			649
New Mexico		7		1,777,929.11		0.19			9.563			357		74.23			573
New York		354		114,637,078.62		12.38			8.338			359		83.13			661
North Carolina		45		6,087,401.28		0.66			9.286			358		86.50			615
Ohio		37		4,940,200.67		0.53			8.933			358		89.16			616
Oklahoma		1		51,982.63		0.01			11.300			359		80.00			543
Oregon		8		1,458,254.25		0.16			9.154			356		78.49			589
Pennsylvania		74		9,955,677.15		1.08			9.192			357		82.27			605
Rhode Island		13		2,703,634.44		0.29			9.300			359		85.42			638
South Carolina		23		4,274,998.65		0.46			8.874			357		87.56			600
Tennessee		38		3,918,555.37		0.42			9.521			359		87.22			590
Texas		78		15,930,568.68		1.72			8.172			351		80.19			653
Utah		10		2,102,370.91		0.23			8.938			359		88.42			630
Virginia		137		36,552,864.87		3.95			8.633			359		84.25			635
Washington		57		13,955,585.05		1.51			8.544			359		83.63			623
West Virginia		5		991,778.43		0.11			7.857			358		90.02			625
Wisconsin		34		6,733,666.42		0.73			8.531			359		86.54			629
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The greatest ZIP Code geographic concentration of Group II Mortgage Loans was approximately 0.49% in the 20721 ZIP Code.

Documentation Levels of the Group II Mortgage Loans⁽¹⁾

Documentation Type	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
Easy Documentation		44	$	13,238,888.45		1.43	%		8.689	%		357		87.40	%		605
Full Documentation		2,098		516,415,510.49		55.78			8.162			358		84.30			631
Stated Documentation		1,441		396,157,135.82		42.79			8.944			359		81.90			659
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ For a description of each Documentation Level, see “The Originator” in this prospectus supplement.

Current Mortgage Rates of the Group II Mortgage Loans⁽¹⁾

Current Mortgage Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		1	$	304,000.00		0.03	%		5.390	%		360		80.00	%		671
5.500 - 5.999		31		16,063,763.16		1.74			5.981			359		68.57			721
6.000 - 6.499		70		32,086,307.69		3.47			6.276			359		76.49			684
6.500 - 6.999		178		77,002,109.65		8.32			6.798			359		80.24			672
7.000 - 7.499		220		81,402,558.37		8.79			7.258			357		80.60			660
7.500 - 7.999		453		166,560,076.49		17.99			7.773			359		81.62			660
8.000 - 8.499		355		121,242,285.42		13.10			8.263			359		81.91			649
8.500 - 8.999		489		165,138,535.46		17.84			8.754			359		83.43			633
9.000 - 9.499		278		79,809,781.34		8.62			9.216			359		84.41			616
9.500 - 9.999		333		64,695,912.02		6.99			9.730			359		86.43			592
10.000 - 10.499		224		30,735,577.00		3.32			10.221			356		89.66			604
10.500 - 10.999		245		29,643,784.21		3.20			10.780			357		88.64			615
11.000 - 11.499		259		24,696,343.13		2.67			11.237			357		95.80			653
11.500 - 11.999		186		16,694,455.12		1.80			11.724			357		97.11			636
12.000 - 12.499		169		13,825,942.86		1.49			12.254			358		93.25			610
12.500 - 12.999		61		4,311,081.17		0.47			12.745			342		88.08			596
13.000 - 13.499		21		1,006,913.79		0.11			13.175			342		97.74			620
13.500 - 13.999		9		332,107.88		0.04			13.779			290		84.67			603
14.000 - 14.499		1		260,000.00		0.03			14.250			360		65.00			520
Total		3,583	$	925,811,534.76		100.00	%		8.504	%		358		83.32	%		643

___________________

⁽¹⁾ The weighted average current Mortgage Rate of the Group II Mortgage Loans as of the Cut-off Date was approximately 8.504% per annum.

Gross Margins of the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Gross Margin (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.500 - 2.999		1	$	304,000.00		0.04	%		5.390	%		360		80.00	%		671
3.000 - 3.499		3		1,855,654.72		0.25			5.968			359		80.00			652
3.500 - 3.999		24		10,270,735.17		1.40			6.331			359		80.51			675
4.000 - 4.499		88		34,196,846.78		4.65			6.814			359		81.20			667
4.500 - 4.999		156		59,506,241.24		8.09			7.239			359		81.34			660
5.000 - 5.499		269		97,968,321.24		13.32			7.735			359		81.54			657
5.500 - 5.999		311		113,314,927.94		15.40			8.306			359		81.86			646
6.000 - 6.499		319		108,318,171.58		14.72			8.700			359		84.13			639
6.500 - 6.999		1,115		310,035,795.95		42.14			8.977			359		82.39			617
Total		2,286	$	735,770,694.62		100.00	%		8.380	%		359		82.28	%		637

___________________

⁽¹⁾ The weighted average Gross Margin of the Adjustable-Rate Group II Mortgage Loans as of the Cut-off Date was approximately 6.080% per annum.

Month of Next Rate Adjustment for the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Month of Next Rate Change	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
April 1, 2008		7	$	3,268,093.58		0.44	%		8.036	%		355		79.47	%		667
May 1, 2008		12		5,105,779.22		0.69			8.490			356		78.47			618
June 1, 2008		100		31,718,317.94		4.31			8.451			357		83.12			642
July 1, 2008		305		89,065,981.49		12.11			8.560			358		82.23			634
August 1, 2008		834		260,920,478.84		35.46			8.457			359		81.87			631
September 1, 2008		932		313,176,664.17		42.56			8.313			359		82.58			640
October 1, 2008		16		4,025,042.00		0.55			8.246			360		83.43			616
July 1, 2009		6		1,476,978.47		0.20			7.851			358		79.84			687
August 1, 2009		28		8,959,591.08		1.22			7.816			359		85.18			668
September 1, 2009		33		12,908,347.94		1.75			7.875			359		82.50			653
October 1, 2009		1		304,000.00		0.04			5.390			360		80.00			671
July 1, 2011		2		998,037.87		0.14			8.243			358		73.41			697
August 1, 2011		3		886,810.76		0.12			6.867			359		80.86			663
September 1, 2011		7		2,956,571.26		0.40			7.853			359		81.64			616
Total		2,286	$	735,770,694.62		100.00	%		8.380	%		359		82.28	%		637

___________________

⁽¹⁾ The weighted average time until the next Adjustment Date for the Adjustable-Rate Group II Mortgage Loans as of the Cut-off Date was approximately 24 months.

Maximum Mortgage Rates of the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Maximum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
11.000 - 11.499		1	$	304,000.00		0.04	%		5.390	%		360		80.00	%		671
11.500 - 11.999		4		2,175,824.88		0.30			5.922			358		80.00			681
12.000 - 12.499		29		12,130,302.94		1.65			6.300			359		80.24			679
12.500 - 12.999		129		51,592,075.02		7.01			6.819			359		81.16			669
13.000 - 13.499		189		68,493,764.12		9.31			7.251			359		81.12			659
13.500 - 13.999		425		153,518,206.81		20.86			7.771			359		81.40			659
14.000 - 14.499		326		113,341,774.59		15.40			8.265			359		81.96			651
14.500 - 14.999		466		158,636,944.36		21.56			8.753			359		83.44			632
15.000 - 15.499		270		78,398,815.79		10.66			9.211			359		84.46			616
15.500 - 15.999		237		55,933,646.52		7.60			9.715			359		84.61			582
16.000 - 16.499		90		18,416,647.12		2.50			10.207			359		84.55			568
16.500 - 16.999		74		14,005,080.27		1.90			10.694			359		77.56			552
17.000 - 17.499		17		3,328,922.84		0.45			11.204			359		74.20			536
17.500 - 17.999		13		1,573,542.57		0.21			11.660			359		72.94			524
18.000 - 18.499		8		2,281,251.00		0.31			12.182			359		59.93			523
18.500 - 18.999		5		1,197,933.47		0.16			12.701			359		63.03			522
19.000 - 19.499		1		71,983.53		0.01			13.000			359		80.00			521
19.500 - 19.999		1		109,978.79		0.01			13.750			359		61.11			522
20.000 - 20.499		1		260,000.00		0.04			14.250			360		65.00			520
Total		2,286	$	735,770,694.62		100.00	%		8.380	%		359		82.28	%		637

___________________

⁽¹⁾ The weighted average Maximum Mortgage Rate of the Adjustable-Rate Group II Mortgage Loans as of the Cut-off Date was approximately 14.382% per annum.

Minimum Mortgage Rates of the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Minimum Interest Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
5.000 - 5.499		2	$	664,000.00		0.09	%		6.832	%		360		80.00	%		636
5.500 - 5.999		4		2,175,824.88		0.30			5.922			358		80.00			681
6.000 - 6.499		29		12,130,302.94		1.65			6.300			359		80.24			679
6.500 - 6.999		129		51,591,710.78		7.01			6.818			359		81.16			669
7.000 - 7.499		190		68,713,963.44		9.34			7.253			359		81.12			659
7.500 - 7.999		423		153,034,871.73		20.80			7.770			359		81.40			659
8.000 - 8.499		326		113,245,274.59		15.39			8.266			359		81.97			651
8.500 - 8.999		467		159,244,650.94		21.64			8.752			359		83.42			632
9.000 - 9.499		269		77,791,109.21		10.57			9.216			359		84.49			615
9.500 - 9.999		237		55,933,646.52		7.60			9.715			359		84.61			582
10.000 - 10.499		90		18,416,647.12		2.50			10.207			359		84.55			568
10.500 - 10.999		74		14,005,080.27		1.90			10.694			359		77.56			552
11.000 - 11.499		17		3,328,922.84		0.45			11.204			359		74.20			536
11.500 - 11.999		13		1,573,542.57		0.21			11.660			359		72.94			524
12.000 - 12.499		8		2,281,251.00		0.31			12.182			359		59.93			523
12.500 - 12.999		5		1,197,933.47		0.16			12.701			359		63.03			522
13.000 - 13.499		1		71,983.53		0.01			13.000			359		80.00			521
13.500 - 13.999		1		109,978.79		0.01			13.750			359		61.11			522
14.000 - 14.499		1		260,000.00		0.04			14.250			360		65.00			520
Total		2,286	$	735,770,694.62		100.00	%		8.380	%		359		82.28	%		637

___________________

⁽¹⁾ The weighted average Minimum Mortgage Rate of the Adjustable-Rate Group II Mortgage Loans as of the Cut-off Date was approximately 8.380% per annum.

Initial Periodic Rate Caps of the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Initial Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon			Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV			Weighted Average FICO
2.000		33	$	12,936,905.81		1.76	%		8.280	%		356		80.47	%		650
3.000		2,253		722,833,788.81		98.24			8.382			359		82.31			636
Total		2,286	$	735,770,694.62		100.00	%		8.380	%		359		82.28	%		637

___________________

⁽¹⁾ Relates solely to initial rate adjustments.

Subsequent Periodic Rate Caps of the Adjustable-Rate Group II Mortgage Loans⁽¹⁾

Subsequent Period Cap Rate (%)	Number of Mortgage Loans		Aggregate Principle Balance		Percentage of Aggregate Principal Balance of Mortgage Loans			Weighted Average Gross Coupon		Weighted Average Stated Remaining Term		Weighted Average Combined Original LTV		Weighted Average FICO
1.500		2,286		735,770,694.62		100.00	%		8.380		359		82.28		637
Total		2,286		735,770,694.62		100.00	%		8.380		359		82.28		637

___________________

⁽¹⁾ Relates to all rate adjustments subsequent to initial rate adjustments.