The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling DBSI’s trading desk at 212-250-7730. This free writing prospectus is not required to contain all 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, supersedes information contained in any prior similar free writing prospectus relating to these 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 information in this free writing prospectus may be based on preliminary assumptions about the pool assets and the structure. Any such assumptions are subject to change

The analysis in this report is based on information provided by ACE Securities Corp. (the “Depositor”). Investors are urged to read the base prospectus and the prospectus supplement and other relevant documents filed or to be filed with the Securities and Exchange Commission because they contain important information. Such documents may be obtained without charge at the Securities and Exchange Commission's website. Once available, the base prospectus and prospectus supplement may be obtained without charge by contacting Deutsche Bank Securities Inc.’s (“DBSI”) trading desk at (212) 250-7730. This free writing prospectus is not required to contain all information that is required to be included in the base prospectus and the prospectus supplement (collectively, the “Prospectus”). 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, supersedes information contained in any prior similar free writing prospectus relating to these 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. You should consult your own counsel, accountant, and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities.

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared by DBSI in reliance upon information furnished by the Depositor. Numerous assumptions were used in preparing the Computational Materials that may or may not be reflected herein. As such, no assurance can be given as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. These Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment assumptions, and changes in such prepayment assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments on the underlying assets will occur at rates slower or faster than the rates shown in the attached Computational Materials. Furthermore, unless otherwise provided, the Computational Materials assume no losses on the underlying assets and no interest shortfalls. The specific characteristics of the securities may differ from those shown in the Computational Materials by a permitted variance of +/- 10% prior to issuance. Neither DBSI nor any of its affiliates makes any representation or warranty as to the actual rate or timing of payments on any of the underlying assets or the payments or yield on the securities.


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2

Class	Approximate Size ($)	Type	WAL (yrs)	Principal Payment Window (months)	Pmt. Delay (days)	Interest Accrual Basis	Legal Final Maturity	Expected Ratings (S / M / D)
Offered Certificates:
A-1	$285,268,000	Float	2.01	1 - 83	0	ACT/360	December 2036	AAA/Aaa/AAA
A-2A	190,084,000	Float	1.00	1 - 22	0	ACT/360	December 2036	AAA/Aaa/AAA
A-2B	35,185,000	Float	2.00	22 - 27	0	ACT/360	December 2036	AAA/Aaa/AAA
A-2C	49,209,000	Float	3.00	27 - 65	0	ACT/360	December 2036	AAA/Aaa/AAA
A-2D	33,598,000	Float	6.58	65 - 83	0	ACT/360	December 2036	AAA/Aaa/AAA
M-1	32,654,000	Float	5.21	50 - 83	0	ACT/360	December 2036	AA+/Aa1/AA(high)
M-2	30,663,000	Float	4.96	46 - 83	0	ACT/360	December 2036	AA+/Aa2/AA(high)
M-3	19,114,000	Float	4.83	44 - 83	0	ACT/360	December 2036	AA/Aa3/AA
M-4	16,327,000	Float	4.77	42 - 83	0	ACT/360	December 2036	AA/A1/AA
M-5	14,734,000	Float	4.73	41 - 83	0	ACT/360	December 2036	AA/A2/AA(low)
M-6	13,938,000	Float	4.69	40 - 83	0	ACT/360	December 2036	A+/A3/A(high)
M-7	12,743,000	Float	4.67	40 - 83	0	ACT/360	December 2036	A/Baa1/A
M-8	11,548,000	Float	4.64	39 - 83	0	ACT/360	December 2036	A-/Baa2/A(low)
M-9	11,548,000	Float	4.63	38 - 83	0	ACT/360	December 2036	BBB+/Baa3/BBB(high)
Total Offered:	$756,613,000

Certificates:

The Class A-1 Certificates and the Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates (collectively, the “Class A-2 Certificates”; and together with the Class A-1 Certificates, the “Senior Certificates” or “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 and Class M-9 Certificates (collectively, the “Mezzanine Certificates” or the “Class M Certificates”). The Class A-1 Certificates are backed by conforming principal balance fixed-rate and adjustable-rate first and second lien mortgage loans (the “Group I Mortgage Loans”) and the Class A-2 Certificates are backed by fixed-rate and adjustable-rate first and second lien mortgage loans with conforming and non-conforming principal balances (the “Group II Mortgage Loans”).


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2

Certificates
(Continued):		The Mezzanine Certificates are backed by the Group I Mortgage Loans and Group II Mortgage Loans (collectively, the “Mortgage Loans”). The Senior Certificates along with 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 and Class M-9 Certificates are also referred to herein collectively as the “Offered Certificates.” The trust will also issue the Class CE Certificates, the Class P Certificates and the Class R Certificates which are referred to herein collectively as the “Non-offered Certificates”. The pass-through rate on the Class A-1 Certificates will be the lesser of (i) One-Month LIBOR plus a margin and (ii) the applicable Net WAC Pass-Through Rate. The pass-through rates on the Class A-2 Certificates will be the lesser of (i) One-Month LIBOR plus their respective margins and (ii) the applicable Net WAC Pass-Through Rate. The pass-through rates on the Mezzanine Certificates will be the lesser of (i) One-Month LIBOR plus their respective margins and (ii) the applicable Net WAC Pass-Through Rate.

Collateral:		As of the Cut-off Date, the Mortgage Loans will consist of approximately 4,937 adjustable-rate and fixed-rate, first and second lien, closed-end mortgage loans. The aggregate outstanding principal balance of all of the Mortgage Loans is approximately $796,434,542 as of the Cut-off Date. The Mortgage Loans will be separated into two groups. The Group I Mortgage Loans will represent approximately 2,607 conforming principal balance fixed-rate and adjustable-rate Mortgage Loans totaling approximately $382,909,543 and the Group II Mortgage Loans will represent approximately 2,330 conforming and non-conforming principal balance fixed and adjustable-rate Mortgage Loans totaling approximately $413,524,999.

Class A Certificates:		Class A-1, Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates

Class M Certificates:		Class M-1, Class M-2, Class M-3, Class M-4, Class M-5, Class M-6, Class M-7, Class M-8 and Class M-9 Certificates

Depositor:		ACE Securities Corp. (“ACE”)

Issuing Entity:		ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2. The Issuing Entity is also referred to herein as the trust


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2

Record Date:	For so long as the Offered Certificates are held in book-entry form, the Record Date will be the business day immediately preceding the related Distribution Date. With respect to any Offered Certificates held in definitive form, the Record Date will be the last business day of the month immediately preceding the month in which the related Distribution Date occurs.

Distribution Dvbate:	25^th day of each month (or the next business day if such day is not a business day) commencing in March 2007.

Determination Date:	The Determination Date with respect to any Distribution Date and (i) Ocwen, is the business day immediately preceding the related Servicer Remittance Date and (ii) Countrywide, the 18^th day of the month in which the Distribution Date occurs or, if such day is not a business day, on the immediately preceding business day.

Servicer Remittance Date:	With respect to any Distribution Date and (i) Ocwen, the 22nd day of the month in which such Distribution Date occurs; provided that if the 22nd day of a given month is a Saturday, the Servicer Remittance Date shall be the immediately preceding business day and if the 22nd day of a given month is a Sunday or otherwise not a business day (except for Saturdays), the Servicer Remittance Date shall be the next business day, and (ii) Countrywide the 22nd day of the month in which such Distribution Date occurs; provided that if such 22nd day of a given month is not a business day, the Servicer Remittance Date for such month shall be the business day immediately preceding such 22nd day; provided further, that if the Servicer Remittance Date falls on a Friday, the Servicer Remittance Date shall be the business day immediately preceding such Friday.

Due Period:	The Due Period with respect to any Distribution Date commences on the second day of the month immediately preceding the month in which such Distribution Date occurs and ends on the first day of the month in which such Distribution Date occurs.

Prepayment Period:	The Prepayment Period with respect to any Distribution Date and (i) Ocwen, shall be (a) with respect to principal prepayments in full, the period from the 16th day of the month immediately preceding the Distribution Date to the 15th day of the month of the Distribution Date and (b) with respect to principal prepayments in part, the calendar month immediately preceding the month in which the Distribution Date occurs, and (ii) Countrywide, shall be the period from the 16th day of the month immediately preceding the Distribution Date (or with respect to the first Prepayment Period, the period from the Cut-off Date) to the 15th day of the month of the Distribution Date.

Interest Accrual Period:	Interest will initially accrue on the Offered Certificates from the Closing Date to (but excluding) the first Distribution Date, and thereafter, from the prior Distribution Date to (but excluding) the current Distribution Date on an actual/360 basis. The Offered Certificates will initially settle flat (no accrued interest).

Interest Distribution Amount:	For the certificates of any class on any Distribution Date is equal to interest accrued during the related Interest Accrual Period on the certificate principal balance of that class immediately prior to such Distribution Date at the then applicable pass-through rate for such class, and reduced (to not less than zero), in the case of each such class, by the allocable share, if any, for such class of prepayment interest shortfalls to the extent not covered by Compensating Interest paid by the Master Servicer or the Servicers and shortfalls resulting from the application of the Servicemembers’ Civil Relief Act or similar state or local laws.

Senior Interest Distribution Amount:	For the Class A Certificates on any Distribution Date is an amount equal to the sum of the Interest Distribution Amount for such Distribution Date for each such class and the Interest Carry Forward Amount, if any, for such Distribution Date for each such class.

Administration Fee Rate:	The Master Servicer, Servicers and Credit Risk Manager will be paid monthly fees on the outstanding principal balance of the Mortgage Loans. These fees initially aggregate to a weighted average cost of approximately 0.5175% for the Mortgage Loans.

Compensating Interest:	Each Servicer will be required to cover Prepayment Interest Shortfalls on prepayments in full on the Mortgage Loans serviced by such Servicer up to the Servicing Fee payable to each Servicer. If any Servicer fails to make any required Compensating Interest payment, the Master Servicer will be required to do so up to the Master Servicing Fee.

Prepayment Interest Shortfalls:	Interest shortfalls attributable to voluntary principal prepayments on the Mortgage Loans.

Optional Termination:	On any Distribution Date on which the aggregate outstanding principal balance of the Mortgage Loans as of the last day of the related Due Period is less than or equal to 10% of the aggregate outstanding principal balance of the Mortgage Loans as of the Cut-off Date, the Master Servicer may repurchase all of the Mortgage Loans and REO properties remaining in the trust, causing an early retirement of the certificates, but is not required to do so.

Monthly Servicer Advances:	Each Servicer will collect monthly payments of principal and interest on the Mortgage Loans serviced by such Servicer and will be obligated to make advances of delinquent monthly principal and interest payments. Each Servicer is required to advance delinquent payments of principal and interest on the Mortgage Loans serviced by such Servicer only to the extent such amounts are deemed recoverable. If any Servicer fails to make any such advance, a successor servicer (which may be the Master Servicer) will be required to do so subject to its determination of recoverability. The Servicers and the successor servicer are entitled to be reimbursed for these advances, and therefore these advances are not a form of credit enhancement.

Credit Enhancement:	1) Excess Interest; 2) Overcollateralization (“OC”); and 3) Subordination.

Allocation of Losses:	Any Realized Losses on the Mortgage Loans will be allocated on any Distribution Date, first, to Net Monthly Excess Cashflow and Net Swap Payments received from the Swap Provider, if any, second, to the Class CE Certificates, third, to the Class M-9 Certificates, fourth, to the Class M-8 Certificates, fifth, to the Class M-7 Certificates, sixth, to the Class M-6 Certificates, seventh, to the Class M-5 Certificates, eighth, to the Class M-4 Certificates, ninth, to the Class M-3 Certificates, tenth, to the Class M-2 Certificates and eleventh, to the Class M-1 Certificates. There will be no allocation of Realized Losses to the Class A Certificates. Investors in the Class A Certificates should note, however, that although Realized Losses cannot be allocated to such Certificates, under certain loss scenarios there may not be enough principal and interest on the Mortgage Loans to distribute to the holders of the Class A Certificates all principal and interest amounts to which they are then entitled.

	Once Realized Losses have been allocated to the Mezzanine Certificates, such amounts with respect to such Certificates will no longer accrue interest and such amounts will not be reinstated thereafter. However, the amount of any Realized Losses allocated to the Mezzanine Certificates may be distributed to such certificates on a subordinated basis on any Distribution Date from Net Monthly Excess Cashflow, to the extent available on such Distribution Date and any Net Swap Payments paid by the Swap Provider and available for this purpose.


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2

Required Overcollateralization Amount:	Overcollateralization refers to the amount by which the aggregate principal balance of the Mortgage Loans exceeds the aggregate certificate principal balance of the Certificates. This excess (the “Overcollateralization Amount”) is intended to protect the certificateholders against shortfalls in payments on the certificates. The Required Overcollateralization Amount for the certificates, which will be fully established at issuance, is anticipated to be approximately 5.00% of the aggregate principal balance of the Mortgage Loans as of the Cut-off Date. On or after the Stepdown Date and provided that a trigger event is not in effect, the Required Overcollateralization Amount may be permitted to decrease to approximately 10.00% of the aggregate principal balance of the Mortgage Loans as of the last day of the related Due Period, subject to a floor amount of approximately 0.50% of the aggregate outstanding principal balance as of the Cut-off Date. If, due to losses, the Overcollateralization Amount is reduced below the Required Overcollateralization Amount, excess spread, if any is available, will be paid to the certificates then entitled to receive distributions in respect of principal in order to reduce the certificate principal balance of such certificates to the extent necessary to reach the Required Overcollateralization Amount. In addition, Net Swap Payments paid by the Swap Provider may be used to restore or maintain the Required Overcollateralization Amount.

Overcollateralization Interest Amount:	An Overcollateralization Increase Amount for any Distribution Date is the lesser of (i) the Net Monthly Excess Cashflow and Net Swap Payments received from the Swap Provider, if any, for that Distribution Date and (ii) the excess of the Required Overcollateralization Amount over the current Overcollateralization Amount.

Overcollateralization Reduction Amount:	An Overcollateralization Reduction Amount for any Distribution Date is the amount by which the current Overcollateralization Amount exceeds the Required Overcollateralization Amount after taking into account all other distributions to be made on the Distribution Date limited to the distribution of principal on the Mortgage Loans.

Stepdown Date:	Is the earlier of (i) the first Distribution Date after which the aggregate certificate 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 March 2010 and (y) the first Distribution Date on which the Credit Enhancement Percentage (calculated for this purpose only after taking into account distributions of principal on the Mortgage Loans, but prior to any distribution of principal to the holders of the certificates) is equal to or greater than approximately 51.00%.

Credit Enhancement Percentage:	The Credit Enhancement Percentage for any class of certificates and any Distribution Date is the percentage obtained by dividing (x) the aggregate certificate principal balance of the class or classes subordinate thereto (which includes the Overcollateralization Amount) by (y) the aggregate principal balance of the Mortgage Loans, calculated after giving effect to scheduled payments of principal due during the related Due Period, to the extent received or advanced, and unscheduled collections of principal received during the related Prepayment Period.

Net Monthly Excess Cashflow:		For any Distribution Date is equal to the sum of (i) any Overcollateralization Reduction Amount and (ii) the excess of the Available Distribution Amount, net of any Net Swap Payment and the Swap Termination Payment, if any, required to be made by the Securities Administrator, on behalf of the supplemental interest trust (described below), to the Swap Provider under the Swap Agreement, over the sum of (w) with respect to the Class A Certificates, the Senior Interest Distribution Amount for such Distribution Date, (x) with respect to the Mezzanine Certificates, the Interest Distribution Amount for such Distribution Date and (y) the amount of principal remittance required to be distributed to the holders of the Certificates on such Distribution Date.

Net WAC Pass- Through Rate:		Class A-1 and Class A-2 Certificates: The per annum rate (subject to adjustment based on the actual number of days elapsed in the related Interest Accrual Period) equal to the product of (i) 12 and (ii) a fraction, expressed as a percentage, the numerator of which is the difference of (a) the amount of interest which accrued on the Mortgage Loans in the related loan group in the prior calendar month minus the fees payable to the Servicers, Master Servicer and the Credit Risk Manager with respect to the related Mortgage Loans for such Distribution Date, over (b) the Group I Allocation Percentage or Group II Allocation Percentage, as applicable, of any Net Swap Payment or Swap Termination Payment made to the Swap Provider for such Distribution Date (which was not caused by a Swap Provider Trigger Event, as defined in the Swap Agreement), and the denominator of which is the aggregate principal balance of the Mortgage Loans in the related loan group as of the last day of the immediately preceding Due Period (or as of the Cut-off Date with respect to the first Distribution Date), after giving effect to principal prepayments received during the related Prepayment Period. Mezzanine Certificates: The per annum rate equal to the weighted average (weighted in proportion to the results of subtracting from the aggregate principal balance of each loan group, the certificate principal balance of the related Class A Certificates), of (i) the Net WAC Pass-Through Rate for the Class A-1 Certificates and (ii) the Net WAC Pass-Through Rate for the Class A-2 Certificates. Group I Allocation Percentage: The aggregate principal balance of the Group I Mortgage Loans divided by the sum of the aggregate principal balance of the Group I Mortgage Loans and the Group II Mortgage Loans. Group II Allocation Percentage: The aggregate principal balance of the Group II Mortgage Loans divided by the sum of the aggregate principal balance of the Group I Mortgage Loans and the Group II Mortgage Loans.

Net WAC Rate Carryover Amount:		If on any Distribution Date the Pass-Through Rate for any class of certificates is limited by the related Net WAC Pass-Through Rate, such class will be entitled to the “Net WAC Rate Carryover Amount” which will be equal to the sum of (i) the excess of, if any, (a) the amount of interest that would have accrued on such class based on one-month LIBOR plus the related margin over (b) the amount of interest accrued on such class based on the related Net WAC Pass-Through Rate and (ii) the unpaid portion of any related Net WAC Rate Carryover Amount from the prior Distribution Date together with accrued interest on such unpaid portion at a rate equal to one-month LIBOR plus the related margin for the most recently ended Interest Accrual Period. Any Net WAC Rate Carryover Amount will be paid on such Distribution Date or future Distribution Dates to the extent of funds available. The Net WAC Rate Carryover Amount will be distributed from certain amounts received by the Securities Administrator, on behalf of the Supplemental Interest Trust (described below), under the Swap Agreement, if any, and from the Net Monthly Excess Cashflow on a subordinated basis on the same Distribution Date or on any subsequent Distribution Date to the extent of available funds. The ratings on each class of certificates do not address the likelihood of the payment of any Net WAC Rate Carryover Amount from Net Monthly Excess Cashflow.

Group I Cap Agreement:	On the Closing Date, the Trustee will enter into a “Group I Cap Agreement”, which will be effective for the period commencing on the Distribution Date occurring in March 2007 and ending immediately following the Distribution Date occurring in August 2007, to make payments in respect of any Net WAC Rate Carryover Amounts in respect of the Class A-1 Certificates and the Mezzanine Certificates as described herein. The Group I Cap Agreement requires a cap payment in an amount equal to the product of: (1) the excess, if any, of one-month LIBOR over a specified strike rate for the related Distribution Date; (2) the related scheduled notional amount, which is based on the lesser of (i) the expected amortization of the Group I Mortgage Loans and (ii) Group I Cap Schedule and (3) a fraction, the numerator of which is the actual number of days elapsed from the previous Distribution Date to but excluding the current Distribution Date (or, for the first Distribution Date, the actual number of days elapsed from the Closing Date to but excluding the first Distribution Date), and the denominator of which is 360.

Group II Cap Agreement:	On the Closing Date, the Trustee will enter into a “Group II Cap Agreement”, which will be effective for the period commencing on the Distribution Date occurring in March 2007 and ending immediately following the Distribution Date occurring in August 2007, to make payments in respect of any Net WAC Rate Carryover Amounts in respect of the Class A-2A, Class A-2B, Class A-2C, Class A-2D Certificates and the Mezzanine Certificates as described herein. The Group II Cap Agreement requires a cap payment in an amount equal to the product of: (1) the excess, if any, of one-month LIBOR over a specified strike rate for the related Distribution Date; (2) the related scheduled notional amount, which is based on the lesser of (i) the expected amortization of the Group II Mortgage Loans and (ii) Group II Cap Schedule and (3) a fraction, the numerator of which is the actual number of days elapsed from the previous Distribution Date to but excluding the current Distribution Date (or, for the first Distribution Date, the actual number of days elapsed from the Closing Date to but excluding the first Distribution Date), and the denominator of which is 360.

Swap Agreement:		On the Closing Date, the Trustee will enter into a Swap Agreement with the Swap Provider as described in the final prospectus supplement. The Swap Agreement will have an initial notional amount of $633,135,825. Under the Swap Agreement, commencing on the Distribution Date occurring in September 2007, the trust (through a supplemental interest trust) will be obligated to pay an amount equal to the product of (i) [5.10]% per annum, (ii) the Swap Notional Amount (as defined below) and (iii) a fraction, the numerator of which is 30 and the denominator of which is 360, and the Swap Provider will be obligated to pay to the supplemental interest trust, for the benefit of the holders of the Offered Certificates, an amount equal to the product of (i) one-month LIBOR, (ii) the Swap Notional Amount and (iii) a fraction, the numerator of which is the actual number of days elapsed during the related Interest Accrual Period and the denominator of which is 360, until the Swap Agreement is terminated. The “Swap Notional Amount” for each Distribution Date will be equal to the lesser of (a) the aggregate certificate principal balance of the Offered Certificates on the day immediately preceding such Distribution Date, and (b) the scheduled swap notional amount set forth in the Swap Agreement for such Distribution Date. Only the net amount of the two obligations will be paid by the appropriate party (the “Net Swap Payment”). See the attached schedule. A separate trust created under the pooling and servicing agreement (the “Supplemental Interest Trust”) will hold the Swap Agreement. The Swap Agreement and any payments made by the Swap Provider thereunder will be assets of the Supplemental Interest Trust but will not be assets of any REMIC. Upon early termination of the Swap Agreement, the Supplemental Interest 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 Swap Agreement. In the event that the Securities Administrator, on behalf of the Supplemental Interest Trust, is required to make a Swap Termination Payment, that payment will be paid on the related Distribution Date, and on any subsequent Distribution Dates until paid in full, and, if such Swap Termination Payment is not due as a result of the occurrence of a Swap Provider Trigger Event (as defined in the Swap Agreement), such payment will be prior to distributions to Certificateholders.

Available Distribution Amount:		For any Distribution Date, net of the administrative fees, an amount equal to (i) the aggregate amount of scheduled monthly payments on the Mortgage Loans due on the related Due Date and received on or prior to the related Determination Date; (ii) unscheduled payments in respect of the Mortgage Loans (including prepayments, insurance proceeds, liquidation proceeds, subsequent recoveries and proceeds from repurchases of and substitutions for the Mortgage Loans occurring during the Prepayment Period or proceeds from the repurchase of the Mortgage Loans due to the Optional Termination of the Trust); (iii) all P&I Advances with respect to the Mortgage Loans received for the Distribution Date; and (iv) all Compensating Interest paid by the Servicers or the Master Servicer in respect of Prepayment Interest Shortfalls for the related Prepayment Period.

Class A Principal Distribution Amount:		Until the Stepdown Date, or if a Trigger Event occurs, the Class A Principal Distribution Amount will be distributed to the holders of the Class A-1 Certificates and the Class A-2 Certificates concurrently, on a pro rata basis based on the related Class A principal allocation percentage (for any Distribution Date, the percentage equivalent of a fraction, the numerator of which is the principal remittance amount for the Group I Mortgage Loans (in the case of the Class A-1 Certificates) or the principal remittance amount for the Group II Mortgage Loans (in the case of the Class A-2 Certificates) and the denominator of which is equal to the principal remittance amount for all of the Mortgage Loans).

		Until the Stepdown Date, or if a Trigger Event occurs, the Class A Certificates will receive the principal collected on the Mortgage Loans plus any excess interest and any Net Swap Payment received by the Securities Administrator from the Swap Provider required to restore or maintain the Required Overcollateralization Amount until the aggregate certificate principal balance of the Class A Certificates has been reduced to zero. On or after the Stepdown Date, if no Trigger Event occurs, principal paid on the Class A Certificates will be an amount such that the Class A Certificates will maintain approximately a 51.00% Credit Enhancement Percentage (2x the Class A Initial Credit Enhancement Percentage). The Class A Principal Distribution Amount will be distributed to the holders of the Class A-1 Certificates and the Class A-2 Certificates to the extent of their respective group-based principal distribution amount.

		Principal distributions to the Class A-2 Certificates will be allocated sequentially to the Class A-2A, Class A-2B, Class A-2C and Class A-2D Certificates, in that order, until the certificate principal balance of each such class has been reduced to zero; provided, however, on any Distribution Date on which the aggregate certificate principal balance of the Mezzanine Certificates has been reduced to zero and the Overcollateralization Amount is zero, all principal distributions will be distributed to the Class A-2 Certificates concurrently, on a pro rata basis, based on the certificate principal balance of each such class, until the certificate principal balance of each such class has been reduced to zero.

Class M Principal Distribution Amount:		Until the Stepdown Date, unless the aggregate certificate principal balance of the Class A Certificates is reduced to zero, the Mezzanine Certificates will not receive any principal payments. On or after the Stepdown Date (if no Trigger Event occurs), principal will be paid to the Mezzanine Certificates, first to the Class M-1 Certificates until it reaches approximately a 42.80% Credit Enhancement Percentage (2x the Class M-1 Initial Credit Enhancement Percentage), second to the Class M-2 Certificates until it reaches approximately a 35.10% Credit Enhancement Percentage (2x the Class M-2 Initial Credit Enhancement Percentage), third to the Class M-3 Certificates until it reaches approximately a 30.30% Credit Enhancement Percentage (2x the Class M-3 Initial Credit Enhancement Percentage), fourth to the Class M-4 Certificates until it reaches approximately a 26.20% Credit Enhancement Percentage (2x the Class M-4 Initial Credit Enhancement Percentage), fifth to the Class M-5 Certificates until it reaches approximately a 22.50% Credit Enhancement Percentage (2x the Class M-5 Initial Credit Enhancement Percentage), sixth to the Class M-6 Certificates until it reaches approximately a 19.00% Credit Enhancement Percentage (2x the Class M-6 Initial Credit Enhancement Percentage), seventh to the Class M-7 Certificates until it reaches approximately a 15.80% Credit Enhancement Percentage (2x the Class M-7 Initial Credit Enhancement Percentage), eighth to the Class M-8 Certificates until it reaches approximately a 12.90% Credit Enhancement Percentage (2x the Class M-8 Initial Credit Enhancement Percentage), ninth to the Class M-9 Certificates until it reaches approximately a 10.00% Credit Enhancement Percentage (2x the Class M-9 Initial Credit Enhancement Percentage

Trigger Event:	If either the Delinquency Test or Cumulative Loss Test is violated.

Delinquency Test:	The determination on any Distribution Date that the percentage obtained by dividing (x) the principal amount of (1) Mortgage Loans delinquent 60 days or more, (2) Mortgage Loans in foreclosure, (3) REO Properties and (4) Mortgage Loans discharged due to bankruptcy by (y) the aggregate principal balance of the Mortgage Loans, in each case, as of the last day of the previous calendar month, exceeds 31.37% of the Credit Enhancement Percentage of the Class A Certificates.:

Cumulative Loss Test:	The determination on any Distribution Date that the aggregate amount of Realized Losses incurred since the Cut-off Date through the last day of the related Due Period divided by the aggregate principal balance of the Mortgage Loans as of the Cut-off Date exceeds the applicable percentages set forth below with respect to such Distribution Date:

	Distribution Date Occurring in	Percentage
	March 2009 to February 2010	1.85%, plus 1/12^th of 2.30% for each month thereafter
	March 2010 to February 2011	4.15%, plus 1/12^th of 2.40% for each month thereafter
	March 2011 to February 2012	6.55%, plus 1/12^th of 1.90% for each month thereafter
	March 2012 to February 2013	8.45%, plus 1/12^th of 0.55% for each month thereafter
	March 2013 and thereafter	9.00%

Payment Priority:

On each Distribution Date, the Available Distribution Amount will be distributed as follows:

1. Commencing on the Distribution Date occurring in September 2007, to the Supplemental Interest Trust to pay any Net Swap Payment or the Swap Termination Payment (not caused by a Swap Provider Trigger Event (as defined in the Swap Agreement)) owed to the Swap Provider.

2. To pay interest to the Class A Certificates, pro rata, including any accrued unpaid interest from a prior Distribution Date, and then to pay interest excluding any accrued unpaid interest from a prior Distribution Date to the Mezzanine Certificates, on a sequential basis.

3. To pay principal to the Class A Certificates in accordance with the principal payment provisions described above.

4. To pay principal to the Mezzanine Certificates in accordance with the principal payment provisions described above.

5. From excess interest, if any, to the certificates then entitled to receive distributions in respect of principal in order to reduce the certificate principal balance of the Certificates to the extent necessary to restore or maintain the Required Overcollateralization Amount.

6. From excess interest, if any, to pay the Interest Carry Forward Amounts on the Mezzanine Certificates, on a sequential basis.

7. From excess interest, if any, to pay the allocated Realized Losses on the Mezzanine Certificates, on a sequential basis.

8. From excess interest, if any, to pay the Net WAC Rate Carryover Amount on the Class A Certificates and the Mezzanine Certificates in the same order of priority as described in 2 above.

9. From excess interest, if any, commencing on the Distribution Date occurring in September 2007, to pay the Swap Termination Payment (caused by a Swap Provider Trigger Event under the Swap Agreement) owed to the Swap Provider.

10. To pay any remaining amount to the Non-offered Certificates in accordance with the pooling and servicing agreement.

Commencing on the Distribution Date occurring in September 2007, any Net Swap Payments on deposit in the Supplemental Interest Trust will be paid after the Available Distribution Amount as follows:

1. To pay any Net Swap Payment or the Swap Termination Payment (not caused by a Swap Provider Trigger Event (as defined in the Swap Agreement)) owed to the Swap Provider.

2. To pay any unpaid interest on the Class A Certificates, including any accrued unpaid interest from a prior Distribution Date, on a pro-rata basis and then to pay any unpaid interest including any accrued unpaid interest from prior Distribution Dates to the Mezzanine Certificates, sequentially.

3. To pay any principal to the Class A Certificates and the Mezzanine Certificates, in accordance with the principal payment provisions described above in an amount necessary to restore or maintain the Required Overcollateralization Amount.

4. To pay any allocated Realized Losses remaining unpaid on the Mezzanine Certificates, sequentially.

5. To pay the Net WAC Rate Carryover Amount on the Class A Certificates and the Mezzanine Certificates remaining unpaid in the same order of priority as described above.

6. To pay the Swap Termination Payment (caused by a Swap Provider Trigger Event under the Swap Agreement) owed to the Swap Provider.

7. To pay any remaining amount to the Class CE Certificates.

ERISA:	It is expected that the Offered Certificates may be purchased by, or with the assets of, employee benefit plans subject to the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) or plans or arrangements subject to section 4975 of the Internal Revenue Code (each, a “Plan”). Prior to the termination of the Supplemental Interest Trust, Plans or persons using assets of a Plan may purchase the Offered Certificates if the purchase and holding meets the requirements of an investor-based class exemption issued by the Department of Labor. Investors should consult with their counsel with respect to the consequences under ERISA and the Internal Revenue Code of a Plan’s acquisition and ownership of such certificates.

Legal Investment:	The Offered Certificates will not constitute “mortgage related securities” for purposes of the Secondary Mortgage Market Enhancement Act of 1984.

Taxation - REMIC:	One or more REMIC elections will be made for designated portions of the Trust (exclusive of certain shortfall payments or payments from the Supplemental Interest Trust or the obligation to make payments to the Supplemental Interest Trust pursuant to the Swap Agreement).

Form of Registration:	Book-entry form through DTC, Clearstream and Euroclear.

Minimum Denominations:	$25,000 and integral multiples of $1 in excess thereof.

	Distribution Date	Notional Schedule ($)		Distribution Date	Notional Schedule ($)
1	3/25/2007	-	32	10/25/2009	149,715,551
2	4/25/2007	-	33	11/25/2009	142,247,351
3	5/25/2007	-	34	12/25/2009	135,080,104
4	6/25/2007	-	35	1/25/2010	128,201,369
5	7/25/2007	-	36	2/25/2010	121,599,311
6	8/25/2007	-	37	3/25/2010	115,262,593
7	9/25/2007	633,135,825	38	4/25/2010	109,180,401
8	10/25/2007	608,109,637	39	5/25/2010	103,342,748
9	11/25/2007	583,938,325	40	6/25/2010	97,739,114
10	12/25/2007	560,673,005	41	7/25/2010	92,359,930
11	1/25/2008	538,279,575	42	8/25/2010	87,196,030
12	2/25/2008	516,725,223	43	9/25/2010	82,238,628
13	3/25/2008	495,978,379	44	10/25/2010	77,479,309
14	4/25/2008	475,970,997	45	11/25/2010	72,910,012
15	5/25/2008	456,712,439	46	12/25/2010	68,522,982
16	6/25/2008	438,135,913	47	1/25/2011	64,310,802
17	7/25/2008	420,139,322	48	2/25/2011	60,266,365
18	8/25/2008	401,951,819	49	3/25/2011	56,382,856
19	9/25/2008	379,292,801	50	4/25/2011	52,653,743
20	10/25/2008	334,444,273	51	5/25/2011	49,072,762
21	11/25/2008	294,617,515	52	6/25/2011	45,633,911
22	12/25/2008	260,476,724	53	7/25/2011	42,331,413
23	1/25/2009	233,462,721	54	8/25/2011	39,159,758
24	2/25/2009	222,022,756	55	9/25/2011	36,113,535
25	3/25/2009	211,620,964	56	10/25/2011	33,187,091
26	4/25/2009	201,641,807	57	11/25/2011	30,375,133
27	5/25/2009	192,069,642	58	12/25/2011	27,674,272
28	6/25/2009	182,885,258	59	1/25/2012	25,080,054
29	7/25/2009	174,072,609	60	2/25/2012	22,588,180
30	8/25/2009	165,616,380	61	3/25/2012	-
31	9/25/2009	157,501,915

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

A-1	Avg Life (years)	21.54	4.03	2.01	1.30	1.04
	First Payment Date	Mar-07	Mar-07	Mar-07	Mar-07	Mar-07
	Last Payment Date	Sep-36	Apr-20	Jan-14	Jan-10	Mar-09

A-2A	Avg Life (years)	17.04	1.69	1.00	0.83	0.66
	First Payment Date	Mar-07	Mar-07	Mar-07	Mar-07	Mar-07
	Last Payment Date	Jul-32	Sep-10	Dec-08	Sep-08	Jun-08

A-2B	Avg Life (years)	26.50	4.19	2.00	1.66	1.44
	First Payment Date	Jul-32	Sep-10	Dec-08	Sep-08	Jun-08
	Last Payment Date	Jan-35	Apr-12	May-09	Nov-08	Sep-08

A-2C	Avg Life (years)	29.17	7.41	3.00	1.99	1.65
	First Payment Date	Jan-35	Apr-12	May-09	Nov-08	Sep-08
	Last Payment Date	Sep-36	Jul-17	Jul-12	Jun-09	Nov-08

A-2D	Avg Life (years)	29.57	12.58	6.58	2.65	1.93
	First Payment Date	Sep-36	Jul-17	Jul-12	Jun-09	Nov-08
	Last Payment Date	Sep-36	Apr-20	Jan-14	Feb-10	Apr-09

M-1	Avg Life (years)	28.80	8.56	5.21	4.88	3.41
	First Payment Date	Mar-33	Feb-11	Apr-11	Feb-10	Apr-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-2	Avg Life (years)	28.80	8.56	4.96	5.20	3.73
	First Payment Date	Mar-33	Feb-11	Dec-10	Jan-12	Oct-10
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-3	Avg Life (years)	28.80	8.56	4.83	4.78	3.48
	First Payment Date	Mar-33	Feb-11	Oct-10	Jul-11	May-10
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

M-4	Avg Life (years)	28.80	8.56	4.77	4.48	3.26
	First Payment Date	Mar-33	Feb-11	Aug-10	Mar-11	Feb-10
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-5	Avg Life (years)	28.80	8.56	4.73	4.30	3.12
	First Payment Date	Mar-33	Feb-11	Jul-10	Dec-10	Dec-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-6	Avg Life (years)	28.80	8.56	4.69	4.16	3.02
	First Payment Date	Mar-33	Feb-11	Jun-10	Oct-10	Oct-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-7	Avg Life (years)	28.80	8.56	4.67	4.06	2.94
	First Payment Date	Mar-33	Feb-11	Jun-10	Aug-10	Sep-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-8	Avg Life (years)	28.80	8.56	4.64	3.98	2.88
	First Payment Date	Mar-33	Feb-11	May-10	Jul-10	Aug-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

M-9	Avg Life (years)	28.80	8.56	4.63	3.92	2.83
	First Payment Date	Mar-33	Feb-11	Apr-10	Jun-10	Jul-09
	Last Payment Date	Sep-36	Apr-20	Jan-14	May-12	Nov-10

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

A-1	Avg Life (years)	21.54	4.33	2.19	1.30	1.04
	First Payment Date	Mar-07	Mar-07	Mar-07	Mar-07	Mar-07
	Last Payment Date	Sep-36	Aug-33	Jan-23	Jan-10	Mar-09

A-2A	Avg Life (years)	17.04	1.69	1.00	0.83	0.66
	First Payment Date	Mar-07	Mar-07	Mar-07	Mar-07	Mar-07
	Last Payment Date	Jul-32	Sep-10	Dec-08	Sep-08	Jun-08

A-2B	Avg Life (years)	26.50	4.19	2.00	1.66	1.44
	First Payment Date	Jul-32	Sep-10	Dec-08	Sep-08	Jun-08
	Last Payment Date	Jan-35	Apr-12	May-09	Nov-08	Sep-08

A-2C	Avg Life (years)	29.17	7.41	3.00	1.99	1.65
	First Payment Date	Jan-35	Apr-12	May-09	Nov-08	Sep-08
	Last Payment Date	Sep-36	Jul-17	Jul-12	Jun-09	Nov-08

A-2D	Avg Life (years)	29.58	15.34	8.33	2.65	1.93
	First Payment Date	Sep-36	Jul-17	Jul-12	Jun-09	Nov-08
	Last Payment Date	Oct-36	Apr-34	Dec-22	Feb-10	Apr-09

M-1	Avg Life (years)	28.80	9.45	5.76	7.67	5.50
	First Payment Date	Mar-33	Feb-11	Apr-11	Feb-10	Apr-09
	Last Payment Date	Oct-36	Aug-31	Apr-21	Sep-19	Jun-16

M-2	Avg Life (years)	28.80	9.43	5.49	5.92	4.37
	First Payment Date	Mar-33	Feb-11	Dec-10	Jan-12	Oct-10
	Last Payment Date	Sep-36	Oct-30	Aug-20	Jul-17	Oct-14

M-3	Avg Life (years)	28.80	9.41	5.35	5.18	3.80
	First Payment Date	Mar-33	Feb-11	Oct-10	Jul-11	May-10
	Last Payment Date	Sep-36	Nov-29	Jan-20	Jan-17	Jun-14

	Fixed>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC
	Arm>>	0% PPC	55% PPC	100% PPC	125% PPC	160% PPC

M-4	Avg Life (years)	28.80	9.39	5.28	4.87	3.56
	First Payment Date	Mar-33	Feb-11	Aug-10	Mar-11	Feb-10
	Last Payment Date	Sep-36	Mar-29	Aug-19	Sep-16	Mar-14

M-5	Avg Life (years)	28.80	9.36	5.21	4.67	3.41
	First Payment Date	Mar-33	Feb-11	Jul-10	Dec-10	Dec-09
	Last Payment Date	Sep-36	Jul-28	Feb-19	May-16	Nov-13

M-6	Avg Life (years)	28.80	9.33	5.16	4.52	3.30
	First Payment Date	Mar-33	Feb-11	Jun-10	Oct-10	Oct-09
	Last Payment Date	Sep-36	Nov-27	Sep-18	Dec-15	Aug-13

M-7	Avg Life (years)	28.80	9.28	5.10	4.40	3.20
	First Payment Date	Mar-33	Feb-11	Jun-10	Aug-10	Sep-09
	Last Payment Date	Sep-36	Jan-27	Feb-18	Jul-15	Apr-13

M-8	Avg Life (years)	28.80	9.22	5.04	4.29	3.12
	First Payment Date	Mar-33	Feb-11	May-10	Jul-10	Aug-09
	Last Payment Date	Sep-36	Feb-26	Jul-17	Feb-15	Dec-12

M-9	Avg Life (years)	28.80	9.12	4.97	4.18	3.04
	First Payment Date	Mar-33	Feb-11	Apr-10	Jun-10	Jul-09
	Last Payment Date	Sep-36	Jan-25	Dec-16	Aug-14	Aug-12

Class A-1 Effective Net WAC Schedule*			Class A-1 Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	3/25/2007	22.080	46	12/25/2010	16.617
2	4/25/2007	20.226	47	1/25/2011	16.106
3	5/25/2007	20.484	48	2/25/2011	15.929
4	6/25/2007	20.227	49	3/25/2011	16.844
5	7/25/2007	20.485	50	4/25/2011	15.697
6	8/25/2007	20.227	51	5/25/2011	15.865
7	9/25/2007	21.167	52	6/25/2011	15.338
8	10/25/2007	21.081	53	7/25/2011	15.504
9	11/25/2007	20.770	54	8/25/2011	14.971
10	12/25/2007	20.691	55	9/25/2011	14.786
11	1/25/2008	20.379	56	10/25/2011	14.962
12	2/25/2008	20.185	57	11/25/2011	14.420
13	3/25/2008	20.249	58	12/25/2011	14.588
14	4/25/2008	19.803	59	1/25/2012	14.039
15	5/25/2008	19.742	60	2/25/2012	13.847
16	6/25/2008	19.429	61	3/25/2012	12.362
17	7/25/2008	19.375	62	4/25/2012	11.558
18	8/25/2008	19.057	63	5/25/2012	11.933
19	9/25/2008	19.029	64	6/25/2012	11.538
20	10/25/2008	19.895	65	7/25/2012	11.913
21	11/25/2008	19.039	66	8/25/2012	11.519
22	12/25/2008	18.627	67	9/25/2012	11.509
23	1/25/2009	17.898	68	10/25/2012	11.883
24	2/25/2009	17.716	69	11/25/2012	11.490
25	3/25/2009	18.355	70	12/25/2012	11.863
26	4/25/2009	17.920	71	1/25/2013	11.470
27	5/25/2009	18.001	72	2/25/2013	11.461
28	6/25/2009	17.586	73	3/25/2013	12.678
29	7/25/2009	17.663	74	4/25/2013	11.441
30	8/25/2009	17.250	75	5/25/2013	11.812
31	9/25/2009	17.179	76	6/25/2013	11.422
32	10/25/2009	18.115	77	7/25/2013	11.792
33	11/25/2009	17.677	78	8/25/2013	11.402
34	12/25/2009	17.793	79	9/25/2013	11.392
35	1/25/2010	17.336	80	10/25/2013	11.762
36	2/25/2010	17.169	81	11/25/2013	11.373
37	3/25/2010	18.035	82	12/25/2013	11.741
38	4/25/2010	17.497	83	1/25/2014	11.353
39	5/25/2010	17.652
40	6/25/2010	17.161
41	7/25/2010	17.309
42	8/25/2010	16.814
43	9/25/2010	16.650
44	10/25/2010	16.963
45	11/25/2010	16.459

Class A-2 Effective Net WAC Schedule*			Class A-2 Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	3/25/2007	22.111	46	12/25/2010	16.165
2	4/25/2007	20.251	47	1/25/2011	15.670
3	5/25/2007	20.510	48	2/25/2011	15.495
4	6/25/2007	20.252	49	3/25/2011	16.379
5	7/25/2007	20.512	50	4/25/2011	15.246
6	8/25/2007	20.254	51	5/25/2011	15.400
7	9/25/2007	21.195	52	6/25/2011	14.888
8	10/25/2007	21.110	53	7/25/2011	15.044
9	11/25/2007	20.798	54	8/25/2011	14.540
10	12/25/2007	20.721	55	9/25/2011	14.371
11	1/25/2008	20.408	56	10/25/2011	14.587
12	2/25/2008	20.215	57	11/25/2011	14.069
13	3/25/2008	20.282	58	12/25/2011	14.226
14	4/25/2008	19.835	59	1/25/2012	13.691
15	5/25/2008	19.775	60	2/25/2012	13.503
16	6/25/2008	19.458	61	3/25/2012	12.002
17	7/25/2008	19.405	62	4/25/2012	11.237
18	8/25/2008	19.144	63	5/25/2012	11.606
19	9/25/2008	19.157	64	6/25/2012	11.223
20	10/25/2008	19.724	65	7/25/2012	11.589
21	11/25/2008	18.868	66	8/25/2012	11.210
22	12/25/2008	18.457	67	9/25/2012	11.206
23	1/25/2009	17.739	68	10/25/2012	11.589
24	2/25/2009	17.577	69	11/25/2012	11.210
25	3/25/2009	18.215	70	12/25/2012	11.574
26	4/25/2009	17.703	71	1/25/2013	11.193
27	5/25/2009	17.774	72	2/25/2013	11.188
28	6/25/2009	17.366	73	3/25/2013	12.382
29	7/25/2009	17.438	74	4/25/2013	11.191
30	8/25/2009	17.056	75	5/25/2013	11.559
31	9/25/2009	17.039	76	6/25/2013	11.181
32	10/25/2009	17.775	77	7/25/2013	11.544
33	11/25/2009	17.344	78	8/25/2013	11.163
34	12/25/2009	17.449	79	9/25/2013	11.154
35	1/25/2010	17.004	80	10/25/2013	11.517
36	2/25/2010	16.855	81	11/25/2013	11.137
37	3/25/2010	17.718	82	12/25/2013	11.501
38	4/25/2010	17.075	83	1/25/2014	11.121
39	5/25/2010	17.214
40	6/25/2010	16.738
41	7/25/2010	16.873
42	8/25/2010	16.395
43	9/25/2010	16.249
44	10/25/2010	16.509
45	11/25/2010	16.020

Class M Effective Net WAC Schedule*			Class M Effective Net WAC Schedule*
Period	Date	Effective Net WAC (%)	Period	Date	Effective Net WAC (%)
1	3/25/2007	22.096	46	12/25/2010	16.383
2	4/25/2007	20.239	47	1/25/2011	15.880
3	5/25/2007	20.498	48	2/25/2011	15.704
4	6/25/2007	20.240	49	3/25/2011	16.603
5	7/25/2007	20.499	50	4/25/2011	15.463
6	8/25/2007	20.241	51	5/25/2011	15.624
7	9/25/2007	21.182	52	6/25/2011	15.105
8	10/25/2007	21.096	53	7/25/2011	15.266
9	11/25/2007	20.785	54	8/25/2011	14.748
10	12/25/2007	20.706	55	9/25/2011	14.571
11	1/25/2008	20.394	56	10/25/2011	14.768
12	2/25/2008	20.201	57	11/25/2011	14.239
13	3/25/2008	20.266	58	12/25/2011	14.400
14	4/25/2008	19.819	59	1/25/2012	13.856
15	5/25/2008	19.759	60	2/25/2012	13.666
16	6/25/2008	19.444	61	3/25/2012	12.173
17	7/25/2008	19.391	62	4/25/2012	11.389
18	8/25/2008	19.102	63	5/25/2012	11.761
19	9/25/2008	19.095	64	6/25/2012	11.372
20	10/25/2008	19.806	65	7/25/2012	11.742
21	11/25/2008	18.950	66	8/25/2012	11.356
22	12/25/2008	18.539	67	9/25/2012	11.350
23	1/25/2009	17.816	68	10/25/2012	11.728
24	2/25/2009	17.644	69	11/25/2012	11.342
25	3/25/2009	18.282	70	12/25/2012	11.711
26	4/25/2009	17.807	71	1/25/2013	11.324
27	5/25/2009	17.883	72	2/25/2013	11.317
28	6/25/2009	17.472	73	3/25/2013	12.522
29	7/25/2009	17.546	74	4/25/2013	11.309
30	8/25/2009	17.149	75	5/25/2013	11.679
31	9/25/2009	17.106	76	6/25/2013	11.295
32	10/25/2009	17.939	77	7/25/2013	11.661
33	11/25/2009	17.504	78	8/25/2013	11.276
34	12/25/2009	17.615	79	9/25/2013	11.267
35	1/25/2010	17.163	80	10/25/2013	11.633
36	2/25/2010	17.006	81	11/25/2013	11.248
37	3/25/2010	17.870	82	12/25/2013	11.615
38	4/25/2010	17.278	83	1/25/2014	11.230
39	5/25/2010	17.425
40	6/25/2010	16.941
41	7/25/2010	17.083
42	8/25/2010	16.597
43	9/25/2010	16.442
44	10/25/2010	16.728
45	11/25/2010	16.232

Period	Excess Spread in bp (Static LIBOR)	1 Month Forward LIBOR (%)	6 Month Forward LIBOR (%)	Excess Spread in bp (Forward LIBOR)	Period	Excess Spread in bp (Static LIBOR)	1 Month Forward LIBOR (%)	6 Month Forward LIBOR (%)	Excess Spread in bp (Forward LIBOR)
1	357	5.3200	5.3800	357	45	502	4.9500	5.0243	501
2	251	5.3455	5.3669	248	46	513	4.9470	5.0359	512
3	268	5.3427	5.3445	266	47	500	4.9450	5.0494	501
4	251	5.3264	5.3183	251	48	499	4.9447	5.0637	501
5	269	5.3238	5.2742	269	49	536	5.0234	5.0770	532
6	252	5.2620	5.2310	257	50	498	5.0251	5.0779	499
7	288	5.2383	5.1891	288	51	510	5.0240	5.0772	511
8	289	5.2139	5.1546	290	52	496	5.0242	5.0772	498
9	287	5.1870	5.1225	288	53	509	5.0243	5.0764	510
10	290	5.0861	5.0884	292	54	495	5.0236	5.0761	498
11	287	5.0510	5.0673	290	55	495	5.0232	5.0755	498
12	287	5.0223	5.0482	290	56	511	5.0227	5.0831	514
13	293	5.0416	5.0278	296	57	497	5.0224	5.0927	501
14	287	5.0167	5.0030	291	58	510	5.0211	5.1011	514
15	290	4.9906	4.9769	295	59	495	5.0206	5.1115	500
16	287	4.9645	4.9508	292	60	494	5.0198	5.1196	500
17	291	4.9379	4.9244	297	61	523	5.0736	5.1292	527
18	291	4.9121	4.8988	298	62	488	5.0747	5.1304	496
19	320	4.8845	4.8729	328	63	505	5.0746	5.1297	512
20	450	4.8604	4.8740	458	64	487	5.0758	5.1300	494
21	445	4.8354	4.8807	455	65	503	5.0748	5.1298	511
22	450	4.8093	4.8899	462	66	486	5.0751	5.1295	493
23	441	4.7857	4.8994	456	67	485	5.0754	5.1299	493
24	442	4.7607	4.9121	458	68	502	5.0744	5.1415	510
25	470	4.9063	4.9277	477	69	484	5.0745	5.1552	493
26	473	4.8958	4.9169	467	70	501	5.0741	5.1694	509
27	482	4.8841	4.9047	475	71	483	5.0736	5.1851	492
28	474	4.8710	4.8921	469	72	482	5.0737	5.1993	491
29	482	4.8602	4.8810	477	73	534	5.1571	5.2162	535
30	474	4.8490	4.8699	471	74	481	5.1590	5.2175	487
31	478	4.8367	4.8584	475	75	498	5.1594	5.2176	503
32	520	4.8252	4.8769	514	76	480	5.1608	5.2191	486
33	512	4.8141	4.9016	508	77	497	5.1606	5.2183	502
34	522	4.8023	4.9277	517	78	479	5.1614	5.2188	485
35	513	4.7916	4.9544	510	79	479	5.1617	5.2193	484
36	513	4.7917	4.9856	511	80	496	5.1616	5.2265	501
37	543	4.9669	5.0141	533	81	478	5.1628	5.2354	483
38	507	4.9659	5.0130	502	82	495	5.1621	5.2458	500
39	507	4.9638	5.0110	503	83	477	5.1620	5.2537	482
40	500	4.9616	5.0082	497
41	513	4.9591	5.0055	511
42	502	4.9571	5.0037	501
43	502	4.9547	5.0008	501
44	514	4.9526	5.0107	512

SUMMARY - AGGREGATE POOL*
Number of Mortgage Loans:	4,937	Index Type:
Aggregate Principal Balance:	$796,434,542	6 Month LIBOR:	72.82%
Conforming Principal Balance Loans:	$676,793,982	Fixed Rate:	27.18%
Average Principal Balance:	$161,320	W.A. Initial Periodic Cap**:	2.977%
Range:	$10,687 - $1,042,990	W.A. Subsequent Periodic Cap**:	1.095%
W.A. Coupon:	8.514%	W.A. Lifetime Rate Cap**:	6.228%
Range:	5.750% - 14.800%	Property Type:
W.A. Gross Margin:	6.672%	Single Family:	72.10%
Range:	3.000% - 9.700%	PUD:	13.22%
W.A. Remaining Term (months):	346	2-4 Family:	9.02%
Range (months):	112 - 357	Condo:	5.41%
W.A. Seasoning (months):	6	Townhouse:	0.23%
Latest Maturity Date:	November 1, 2036	Rowhouse:	0.02%
State Concentration (Top 5):		Occupancy Status:
California:	21.37%	Primary:	92.66%
Florida:	11.72%	Investment:	6.75%
Illinois:	7.63%	Second Home:	0.59%
Texas:	7.49%	Documentation Status:
New York:	5.10%	Full:	45.92%
W.A. Original Combined LTV:	81.34%	Stated:	38.86%
Range:	12.31% - 100.00%	Limited:	2.60%
First Liens:	95.08%	No Documentation:	12.62%
Second Liens:	4.92%	Non-Zero W.A. Prepayment Penalty - Term (months):	28
Non-Balloon Loans:	58.02%	Loans with Prepay Penalties:	68.98%
Non-Zero W.A. FICO Score:	632	Interest Only Loans:	8.98%
		Non-Zero W.A. Interest Only Term (months):	64

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 10 Year		1		49,928		0.01		8.100		668		64.81
Fixed - 15 Year		70		5,141,379		0.65		8.793		622		71.32
Fixed - 20 Year		52		4,290,616		0.54		8.319		625		77.72
Fixed - 30 Year		1,261		132,211,722		16.60		8.646		630		80.21
Fixed - 30 Year IO		2		599,500		0.08		8.393		680		82.93
Balloon - 15/30		469		27,097,114		3.40		11.686		658		99.64
Balloon - 30/40		263		43,323,597		5.44		8.002		630		78.19
Balloon - 30/50		24		3,753,650		0.47		8.024		654		83.42
ARM - 1 Year/6 Month		2		183,320		0.02		9.308		596		85.24
ARM - 1 Year/6 Month 30/40 Balloon		1		223,649		0.03		9.430		675		80.00
ARM - 2 Year/6 Month		1,154		187,806,695		23.58		8.788		617		81.87
ARM - 2 Year/6 Month IO		182		50,458,047		6.34		7.869		662		79.43
ARM - 2 Year/6 Month 30/40 Balloon		779		187,294,277		23.52		8.225		630		81.12
ARM - 2 Year/6 Month 40/10**		6		1,852,930		0.23		8.557		615		84.08
ARM - 2 Year/6 Month 30/50 Balloon		69		19,061,591		2.39		7.795		659		82.84
ARM - 3 Year/6 Month		294		53,011,453		6.66		8.701		621		80.81
ARM - 3 Year/6 Month IO		44		12,179,261		1.53		7.860		658		79.61
ARM - 3 Year/6 Month 30/40 Balloon		120		33,128,352		4.16		8.232		635		82.01
ARM - 3 Year/6 Month 40/10**		4		1,395,909		0.18		7.442		719		79.85
ARM - 3 Year/6 Month 30/50 Balloon		50		12,043,715		1.51		8.104		652		80.85
ARM - 5 Year/6 Month		23		4,524,689		0.57		8.388		616		71.57
ARM - 5 Year/6 Month IO		19		5,190,807		0.65		7.484		685		76.38

Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		359		12,245,766		1.54		11.175		647		95.72
50,000.01 - 100,000.00		1,661		121,620,070		15.27		9.278		626		82.88
100,000.01 - 150,000.00		918		112,903,034		14.18		8.685		627		81.42
150,000.01 - 200,000.00		675		117,106,498		14.70		8.498		629		80.54
200,000.01 - 250,000.00		414		92,703,195		11.64		8.291		626		79.41
250,000.01 - 300,000.00		287		78,572,092		9.87		8.170		632		79.95
300,000.01 - 350,000.00		197		63,800,440		8.01		8.092		635		80.85
350,000.01 - 400,000.00		129		47,824,846		6.00		8.138		634		81.47
400,000.01 - 450,000.00		97		41,068,640		5.16		8.307		629		81.32
450,000.01 - 500,000.00		92		43,779,078		5.50		8.001		652		81.13
500,000.01 - 550,000.00		40		20,937,870		2.63		7.926		642		84.17
550,000.01 - 600,000.00		29		16,616,188		2.09		7.991		654		83.42
600,000.01 - 650,000.00		18		11,258,394		1.41		8.592		641		83.34
650,000.01 - 700,000.00		8		5,429,736		0.68		8.343		642		81.96
700,000.01 - 750,000.00		5		3,657,715		0.46		8.715		660		84.33
750,000.01 - 800,000.00		3		2,325,378		0.29		8.907		681		80.00
800,000.01 - 850,000.00		2		1,688,210		0.21		8.661		631		76.98
850,000.01 - 900,000.00		1		857,918		0.11		9.650		572		50.00
950,000.01 - 1,000,000.00		1		996,484		0.13		8.750		613		55.56
1,000,000.01 or greater		1		1,042,990		0.13		7.250		644		61.75
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		367		12,642,860		1.59		11.094		647		95.03
50,000.01 - 100,000.00		1,662		122,119,761		15.33		9.269		626		82.90
100,000.01 - 150,000.00		911		112,305,634		14.10		8.695		627		81.43
150,000.01 - 200,000.00		675		117,206,347		14.72		8.494		629		80.45
200,000.01 - 250,000.00		413		92,553,803		11.62		8.297		626		79.52
250,000.01 - 300,000.00		288		78,921,622		9.91		8.161		633		80.01
300,000.01 - 350,000.00		198		64,250,007		8.07		8.081		635		80.76
350,000.01 - 400,000.00		128		47,575,184		5.97		8.152		633		81.54
400,000.01 - 450,000.00		95		40,269,362		5.06		8.317		630		81.27
450,000.01 - 500,000.00		92		43,779,078		5.50		8.001		652		81.13
500,000.01 - 550,000.00		41		21,487,306		2.70		7.936		643		84.06
550,000.01 - 600,000.00		28		16,066,752		2.02		7.980		653		83.53
600,000.01 - 650,000.00		18		11,258,394		1.41		8.592		641		83.34
650,000.01 - 700,000.00		8		5,429,736		0.68		8.343		642		81.96
700,000.01 - 750,000.00		5		3,657,715		0.46		8.715		660		84.33
750,000.01 - 800,000.00		3		2,325,378		0.29		8.907		681		80.00
800,000.01 - 850,000.00		2		1,688,210		0.21		8.661		631		76.98
850,000.01 - 900,000.00		1		857,918		0.11		9.650		572		50.00
950,000.01 - 1,000,000.00		1		996,484		0.13		8.750		613		55.56
1,000,000.01 or greater		1		1,042,990		0.13		7.250		644		61.75
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.500 - 5.999		7		2,358,764		0.30		5.971		697		73.96
6.000 - 6.499		27		7,501,685		0.94		6.314		659		73.13
6.500 - 6.999		153		40,816,175		5.12		6.827		663		75.69
7.000 - 7.499		432		89,494,844		11.24		7.274		653		77.24
7.500 - 7.999		916		173,175,415		21.74		7.764		643		79.07
8.000 - 8.499		685		123,556,781		15.51		8.241		634		79.76
8.500 - 8.999		827		145,353,560		18.25		8.728		623		80.77
9.000 - 9.499		440		65,468,766		8.22		9.220		612		83.71
9.500 - 9.999		509		71,158,428		8.93		9.721		603		85.83
10.000 - 10.499		212		22,450,809		2.82		10.218		602		88.66
10.500 - 10.999		189		20,644,806		2.59		10.702		609		89.43
11.000 - 11.499		163		11,637,107		1.46		11.236		643		93.67
11.500 - 11.999		120		8,019,492		1.01		11.717		633		97.74
12.000 - 12.499		109		6,528,186		0.82		12.229		631		99.12
12.500 - 12.999		76		4,526,652		0.57		12.725		622		99.83
13.000 - 13.499		45		2,310,243		0.29		13.182		618		99.97
13.500 - 13.999		13		587,746		0.07		13.653		625		99.61
14.000 - 14.499		8		453,400		0.06		14.248		600		100.00
14.500 - 14.999		6		391,681		0.05		14.610		596		100.00
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		103		13,301,817		1.67		8.352		608		41.19
50.01 - 55.00		51		9,225,469		1.16		8.010		594		52.79
55.01 - 60.00		82		15,492,610		1.95		7.991		620		57.77
60.01 - 65.00		98		16,969,228		2.13		7.847		620		63.11
65.01 - 70.00		153		27,674,841		3.47		8.129		605		68.57
70.01 - 75.00		262		49,155,203		6.17		8.368		600		73.98
75.01 - 80.00		2,249		393,892,915		49.46		8.082		644		79.81
80.01 - 85.00		343		60,489,650		7.60		8.612		609		84.33
85.01 - 90.00		547		104,822,600		13.16		8.854		623		89.60
90.01 - 95.00		258		40,702,506		5.11		9.120		635		94.69
95.01 - 100.00		791		64,707,702		8.12		10.803		646		99.92
Total:		4,937		796,434,542		100.00		8.514		632		81.34

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		69		10,699,170		1.34		9.565		514		72.32
525 - 549		210		33,071,508		4.15		9.413		539		75.69
550 - 574		358		54,987,929		6.90		8.936		562		77.96
575 - 599		633		105,966,223		13.31		8.781		588		80.80
600 - 624		925		142,240,125		17.86		8.530		613		82.31
625 - 649		1,155		182,822,925		22.96		8.458		637		82.26
650 - 674		788		123,403,202		15.49		8.325		660		82.34
675 - 699		402		68,630,369		8.62		8.151		687		82.16
700 - 724		216		40,423,310		5.08		8.016		711		82.17
725 - 749		104		16,480,863		2.07		8.102		735		80.94
750 - 774		49		11,455,556		1.44		7.859		760		82.51
775 - 799		26		5,964,397		0.75		8.232		786		82.04
800 - 824		2		288,965		0.04		8.197		802		80.00
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		582		170,194,939		21.37		8.134		638		79.74
Florida		564		93,308,038		11.72		8.750		629		80.12
Illinois		352		60,772,562		7.63		8.802		636		83.17
Texas		592		59,643,830		7.49		8.709		624		80.42
New York		152		40,581,469		5.10		8.458		648		79.29
Ohio		310		33,702,106		4.23		8.407		626		83.47
Arizona		175		30,749,211		3.86		8.488		634		81.74
Georgia		197		27,725,909		3.48		8.438		636		83.33
Nevada		139		27,160,913		3.41		8.133		644		81.36
Maryland		131		26,270,516		3.30		8.551		625		80.99
New Jersey		107		24,091,960		3.02		8.787		629		84.15
Michigan		226		23,770,616		2.98		8.828		622		83.94
Pennsylvania		166		18,945,651		2.38		8.650		615		81.47
North Carolina		154		16,855,542		2.12		8.449		625		81.48
Virginia		103		16,061,846		2.02		8.477		641		79.86
Colorado		102		15,430,014		1.94		8.279		636		82.47
Washington		67		12,637,862		1.59		8.406		615		80.22
Missouri		130		12,107,210		1.52		9.028		616		84.91
Tennessee		83		10,109,630		1.27		8.768		625		84.09
Oklahoma		82		7,390,951		0.93		8.807		619		82.83
South Carolina		63		7,244,105		0.91		8.448		638		81.71
Hawaii		17		6,632,038		0.83		7.897		640		78.10
Indiana		85		6,224,885		0.78		8.808		642		84.00
Massachusetts		26		6,056,449		0.76		8.858		617		86.01
Kentucky		65		5,782,102		0.73		8.674		620		84.47
Connecticut		25		5,503,130		0.69		8.692		634		80.28
Oregon		33		5,184,209		0.65		8.430		637		82.09
Louisiana		41		4,040,857		0.51		9.248		630		85.34
Utah		19		3,252,805		0.41		8.360		639		83.40
Minnesota		21		3,149,465		0.40		8.648		634		83.53
New Mexico		16		2,618,170		0.33		8.816		603		81.69
Arkansas		28		2,600,972		0.33		8.556		627		82.55
Kansas		18		2,558,173		0.32		8.918		612		82.65
Rhode Island		6		1,180,799		0.15		9.353		620		82.82

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
July 2007		1		89,456		0.02		8.950		603		75.00
October 2007		2		317,514		0.05		9.495		650		84.43
March 2008		92		13,843,215		2.39		8.179		627		82.28
April 2008		45		8,308,544		1.43		7.930		634		80.62
May 2008		44		6,349,413		1.09		8.605		623		83.53
June 2008		40		9,329,654		1.61		8.164		620		80.55
July 2008		103		22,589,969		3.90		8.685		632		83.04
August 2008		228		52,383,517		9.03		8.429		627		81.43
September 2008		880		203,877,988		35.15		8.409		629		80.93
October 2008		756		129,334,939		22.30		8.404		632		81.51
November 2008		2		456,301		0.08		7.322		653		80.00
March 2009		3		262,820		0.05		8.745		641		88.09
April 2009		2		258,408		0.04		7.557		639		87.43
May 2009		2		331,458		0.06		7.834		663		80.00
June 2009		3		1,191,803		0.21		8.455		624		76.28
July 2009		11		2,457,271		0.42		8.582		632		84.22
August 2009		70		15,310,922		2.64		8.232		656		78.28
September 2009		370		81,547,632		14.06		8.415		630		81.09
October 2009		51		10,398,374		1.79		8.407		637		84.07
March 2011		6		1,015,438		0.18		7.301		643		79.38
April 2011		1		131,512		0.02		7.200		672		80.00
May 2011		1		49,750		0.01		9.150		580		84.75
June 2011		1		496,000		0.09		6.990		701		80.00
July 2011		5		2,300,113		0.40		6.925		692		78.15
August 2011		7		2,318,679		0.40		8.717		648		69.88
September 2011		35		6,897,551		1.19		7.989		628		74.63
October 2011		21		4,596,932		0.79		7.810		634		77.23
May 2016		4		552,628		0.10		6.810		672		71.11
June 2016		3		1,028,576		0.18		6.961		653		80.73
July 2016		1		640,000		0.11		6.650		760		84.77
September 2016		1		292,500		0.05		7.850		629		90.00
October 2016		4		1,008,158		0.17		7.178		638		75.66
Total:		2,795		579,967,036		100.00		8.376		631		81.08

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.000 - 3.499		2		151,446		0.03		7.857		603		80.00
3.500 - 3.999		5		1,610,131		0.28		6.044		678		74.28
4.000 - 4.499		8		1,897,856		0.33		6.414		705		77.99
4.500 - 4.999		50		12,513,008		2.16		7.175		647		80.68
5.000 - 5.499		114		24,594,838		4.24		7.533		651		79.63
5.500 - 5.999		458		100,431,468		17.32		8.051		640		80.85
6.000 - 6.499		401		82,356,631		14.20		7.802		642		78.31
6.500 - 6.999		634		135,379,718		23.34		8.324		629		80.53
7.000 - 7.499		413		82,534,955		14.23		8.648		628		82.01
7.500 - 7.999		581		116,313,663		20.06		9.069		619		82.93
8.000 - 8.499		81		16,561,060		2.86		9.311		600		83.90
8.500 - 8.999		33		3,962,509		0.68		10.351		615		91.00
9.000 - 9.499		13		1,498,604		0.26		10.764		556		83.77
9.500 - 9.999		2		161,148		0.03		11.460		661		98.25
Total:		2,795		579,967,036		100.00		8.376		631		81.08


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.000 - 11.499		1		126,811		0.02		7.400		764		80.00
11.500 - 11.999		13		3,214,614		0.55		6.536		677		74.85
12.000 - 12.499		12		3,089,229		0.53		6.534		656		79.25
12.500 - 12.999		112		30,086,167		5.19		6.855		664		77.57
13.000 - 13.499		211		49,671,094		8.56		7.265		652		78.16
13.500 - 13.999		430		93,878,687		16.19		7.709		644		78.89
14.000 - 14.499		437		91,774,542		15.82		8.082		637		79.81
14.500 - 14.999		556		122,493,802		21.12		8.480		630		81.21
15.000 - 15.499		320		62,903,900		10.85		8.881		625		83.18
15.500 - 15.999		353		67,629,551		11.66		9.316		613		84.68
16.000 - 16.499		140		21,543,117		3.71		9.717		591		84.88
16.500 - 16.999		124		21,481,947		3.70		10.097		588		83.74
17.000 - 17.499		39		5,719,364		0.99		10.519		580		85.77
17.500 - 17.999		34		5,098,283		0.88		10.847		593		87.82
18.000 - 18.499		11		1,007,768		0.17		11.351		570		88.07
18.500 - 18.999		2		248,161		0.04		11.681		562		87.74
Total:		2,795		579,967,036		100.00		8.376		631		81.08

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.500 - 3.999		5		1,599,372		0.28		6.156		681		74.68
4.000 - 4.499		6		1,374,805		0.24		6.134		704		76.65
4.500 - 4.999		33		7,568,296		1.30		6.874		657		80.76
5.000 - 5.499		77		16,137,843		2.78		7.195		667		79.95
5.500 - 5.999		207		41,258,956		7.11		7.689		648		79.52
6.000 - 6.499		206		32,772,989		5.65		8.038		638		80.29
6.500 - 6.999		270		51,666,912		8.91		7.828		645		79.03
7.000 - 7.499		318		65,597,006		11.31		7.903		642		80.06
7.500 - 7.999		468		103,763,323		17.89		8.082		638		80.94
8.000 - 8.499		325		74,267,186		12.81		8.378		631		80.47
8.500 - 8.999		397		91,087,110		15.71		8.794		620		81.04
9.000 - 9.499		165		34,400,502		5.93		9.297		605		83.69
9.500 - 9.999		187		38,230,175		6.59		9.744		596		84.52
10.000 - 10.499		59		9,168,051		1.58		10.241		589		88.25
10.500 - 10.999		52		8,829,990		1.52		10.681		597		88.22
11.000 - 11.499		11		1,059,959		0.18		11.183		562		86.18
11.500 - 11.999		8		1,070,752		0.18		11.635		585		89.58
12.000 - 12.499		1		113,808		0.02		12.200		615		95.00
Total:		2,795		579,967,036		100.00		8.376		631		81.08

SUMMARY - GROUP 1 POOL*
Number of Mortgage Loans:	2,607	Index Type:
Aggregate Principal Balance:	$382,909,543	6 Month LIBOR:	75.01%
Conforming Principal Balance Loans:	$382,909,543	Fixed Rate:	24.99%
Average Principal Balance:	$146,877	W.A. Initial Periodic Cap**:	2.981%
Range:	$13,473 - $671,069	W.A. Subsequent Periodic Cap**:	1.090%
W.A. Coupon:	8.501%	W.A. Lifetime Rate Cap**:	6.216%
Range:	5.750% - 14.500%	Property Type:
W.A. Gross Margin:	6.702%	Single Family:	71.10%
Range:	3.000% - 9.700%	PUD:	12.57%
W.A. Remaining Term (months):	352	2-4 Family:	10.81%
Range (months):	170 - 357	Condo:	5.19%
W.A. Seasoning (months):	6	Townhouse:	0.29%
Latest Maturity Date:	November 1, 2036	Rowhouse:	0.04%
State Concentration (Top 5):		Occupancy Status:
California:	13.13%	Primary:	88.81%
Florida:	10.65%	Investment:	10.52%
Illinois:	10.31%	Second Home:	0.67%
Texas:	7.66%	Documentation Status:
Ohio:	4.72%	Full:	51.19%
W.A. Original Combined LTV:	80.50%	Stated:	34.00%
Range:	17.31% - 100.00%	None:	12.61%
First Liens:	97.68%	Limited:	2.20%
Second Liens:	2.32%	Non-Zero W.A. Prepayment Penalty - Term (months):	28
Non-Balloon Loans:	65.48%	Loans with Prepay Penalties:	64.41%
Non-Zero W.A. FICO Score:	623	Interest Only Loans:	6.74%
		Non-Zero W.A. Interest Only Term (months):	60

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 20 Year		1		22,239		0.01		13.140		629		100.00
Fixed - 30 Year		831		87,268,397		22.79		8.513		627		79.24
Balloon - 15/30		118		4,580,496		1.20		11.705		654		99.84
Balloon - 30/40		32		3,590,153		0.94		8.222		642		78.35
Balloon - 30/50		2		233,262		0.06		7.461		683		80.00
ARM - 2 Year/6 Month		739		107,200,933		28.00		8.846		611		81.31
ARM - 2 Year/6 Month IO		86		19,038,621		4.97		7.744		649		79.39
ARM - 2 Year/6 Month 30/40 Balloon		463		93,994,811		24.55		8.269		624		80.49
ARM - 2 Year/6 Month 40/10*		5		1,156,197		0.30		8.320		619		80.51
ARM - 2 Year/6 Month 30/50 Balloon		33		8,120,025		2.12		7.617		653		81.33
ARM - 3 Year/6 Month		171		29,127,021		7.61		8.727		609		79.83
ARM - 3 Year/6 Month IO		28		6,779,121		1.77		7.540		664		77.75
ARM - 3 Year/6 Month 30/40 Balloon		70		15,347,427		4.01		8.212		618		80.75
ARM - 3 Year/6 Month 40/10*		1		122,173		0.03		7.250		669		78.27
ARM - 3 Year/6 Month 30/50 Balloon		27		6,328,664		1.65		7.959		653		79.43
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		181		5,607,161		1.46		11.096		648		97.67
50,000.01 - 100,000.00		857		64,171,247		16.76		8.995		622		81.74
100,000.01 - 150,000.00		574		70,965,774		18.53		8.605		622		80.69
150,000.01 - 200,000.00		390		67,528,004		17.64		8.488		624		80.57
200,000.01 - 250,000.00		222		49,819,728		13.01		8.280		618		78.06
250,000.01 - 300,000.00		156		42,409,896		11.08		8.160		626		79.33
300,000.01 - 350,000.00		111		35,953,836		9.39		8.084		623		80.01
350,000.01 - 400,000.00		74		27,591,165		7.21		8.210		625		80.51
400,000.01 - 450,000.00		27		11,202,616		2.93		8.267		614		80.56
450,000.01 - 500,000.00		10		4,811,504		1.26		8.343		631		77.94
500,000.01 - 550,000.00		3		1,545,873		0.40		8.062		613		79.47
600,000.01 - 650,000.00		1		631,671		0.16		8.790		672		89.58
650,000.01 - 700,000.00		1		671,069		0.18		7.990		701		85.00
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		183		5,707,025		1.49		11.032		648		97.17
50,000.01 - 100,000.00		861		64,670,621		16.89		8.987		622		81.75
100,000.01 - 150,000.00		570		70,665,921		18.45		8.614		622		80.71
150,000.01 - 200,000.00		390		67,627,853		17.66		8.481		624		80.40
200,000.01 - 250,000.00		221		49,670,336		12.97		8.291		618		78.25
250,000.01 - 300,000.00		155		42,160,053		11.01		8.149		626		79.32
300,000.01 - 350,000.00		112		36,303,801		9.48		8.082		623		80.01
350,000.01 - 400,000.00		75		28,040,477		7.32		8.204		623		80.62
400,000.01 - 450,000.00		25		10,403,338		2.72		8.301		617		80.30
450,000.01 - 500,000.00		10		4,811,504		1.26		8.343		631		77.94
500,000.01 - 550,000.00		3		1,545,873		0.40		8.062		613		79.47
600,000.01 - 650,000.00		1		631,671		0.16		8.790		672		89.58
650,000.01 - 700,000.00		1		671,069		0.18		7.990		701		85.00
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.500 - 5.999		3		503,921		0.13		5.902		665		80.82
6.000 - 6.499		15		3,609,695		0.94		6.316		657		71.36
6.500 - 6.999		95		21,911,893		5.72		6.824		653		74.10
7.000 - 7.499		202		36,037,848		9.41		7.272		650		76.68
7.500 - 7.999		488		80,881,942		21.12		7.769		640		78.27
8.000 - 8.499		379		60,387,078		15.77		8.246		625		79.27
8.500 - 8.999		446		72,892,775		19.04		8.726		615		80.58
9.000 - 9.499		270		35,212,280		9.20		9.220		606		83.88
9.500 - 9.999		310		39,551,391		10.33		9.709		594		84.85
10.000 - 10.499		119		11,437,758		2.99		10.225		591		86.84
10.500 - 10.999		110		11,185,019		2.92		10.715		590		87.87
11.000 - 11.499		66		4,180,429		1.09		11.218		605		86.34
11.500 - 11.999		29		1,775,492		0.46		11.660		622		96.10
12.000 - 12.499		36		1,662,838		0.43		12.274		618		98.48
12.500 - 12.999		17		807,909		0.21		12.678		616		100.00
13.000 - 13.499		18		680,240		0.18		13.202		618		99.91
13.500 - 13.999		1		34,368		0.01		13.940		621		100.00
14.000 - 14.499		2		79,729		0.02		14.235		626		100.00
14.500 - 14.999		1		76,936		0.02		14.500		586		100.00
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		52		7,429,589		1.94		8.295		613		40.84
50.01 - 55.00		30		4,493,245		1.17		8.232		582		52.42
55.01 - 60.00		52		10,069,527		2.63		7.907		610		58.17
60.01 - 65.00		60		10,855,180		2.83		7.915		612		63.24
65.01 - 70.00		93		18,368,103		4.80		8.176		599		68.48
70.01 - 75.00		148		25,235,475		6.59		8.413		595		73.73
75.01 - 80.00		1,169		170,399,126		44.50		8.159		634		79.73
80.01 - 85.00		210		36,272,117		9.47		8.684		603		84.40
85.01 - 90.00		347		59,331,709		15.49		8.904		623		89.61
90.01 - 95.00		144		21,120,239		5.52		9.032		637		94.71
95.01 - 100.00		302		19,335,233		5.05		10.557		639		99.92
Total:		2,607		382,909,543		100.00		8.501		623		80.50

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		45		7,522,564		1.96		9.595		514		71.87
525 - 549		144		22,079,449		5.77		9.433		539		75.91
550 - 574		223		34,681,594		9.06		8.951		561		78.12
575 - 599		368		56,078,511		14.65		8.720		587		79.35
600 - 624		523		73,792,124		19.27		8.578		613		81.89
625 - 649		540		79,101,946		20.66		8.272		637		81.70
650 - 674		399		57,389,433		14.99		8.218		660		81.98
675 - 699		183		24,357,309		6.36		8.000		686		81.92
700 - 724		95		15,579,730		4.07		7.769		710		79.82
725 - 749		58		8,516,983		2.22		8.128		735		79.91
750 - 774		19		2,228,118		0.58		8.204		758		86.57
775 - 799		9		1,516,678		0.40		8.222		781		79.95
800 - 824		1		65,104		0.02		7.500		800		80.00
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		179		50,292,586		13.13		8.005		622		75.68
Florida		239		40,762,034		10.65		8.663		617		77.61
Illinois		241		39,468,017		10.31		8.688		629		82.59
Texas		330		29,319,961		7.66		8.751		619		80.45
Ohio		165		18,067,145		4.72		8.387		628		83.86
Arizona		96		16,119,445		4.21		8.464		627		81.23
Michigan		143		15,992,727		4.18		8.767		622		84.01
Georgia		122		15,917,652		4.16		8.514		632		83.58
New York		58		14,497,353		3.79		8.140		628		74.13
Nevada		74		13,932,550		3.64		8.052		637		81.30
Maryland		73		13,650,392		3.56		8.432		616		79.69
New Jersey		58		12,287,796		3.21		8.651		615		80.93
Colorado		72		11,229,516		2.93		8.158		634		81.27
North Carolina		100		10,739,496		2.80		8.563		623		82.16
Pennsylvania		87		9,737,762		2.54		8.695		615		83.25
Virginia		56		7,895,608		2.06		8.490		631		78.48
Washington		37		7,226,558		1.89		8.436		611		80.78
Missouri		71		6,794,738		1.77		9.131		611		86.01
Indiana		64		4,675,649		1.22		8.734		637		84.24
South Carolina		41		4,522,389		1.18		8.706		632		82.36
Tennessee		40		4,288,544		1.12		8.835		620		85.35
Massachusetts		19		4,093,122		1.07		8.796		610		83.40
Connecticut		18		3,726,402		0.97		8.656		638		79.67
Kentucky		36		3,498,365		0.91		8.774		619		85.04
Oklahoma		39		3,391,042		0.89		8.819		614		81.82
Hawaii		9		3,033,713		0.79		7.096		657		71.13
Oregon		19		2,982,104		0.78		8.492		623		83.15
Minnesota		13		2,149,803		0.56		8.709		629		84.55
Arkansas		19		1,729,303		0.45		8.469		633		83.05
Louisiana		18		1,660,820		0.43		9.133		622		86.09
Kansas		11		1,535,595		0.40		9.239		584		82.26
New Mexico		10		1,504,957		0.39		8.908		589		85.78
Utah		7		1,213,983		0.32		8.565		621		84.22
Wisconsin		7		821,082		0.21		9.802		618		84.98

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
March 2008		64		9,012,119		3.14		7.987		627		81.11
April 2008		29		4,468,856		1.56		8.078		632		80.83
May 2008		29		4,330,807		1.51		8.669		621		83.50
June 2008		22		4,018,681		1.40		8.676		600		85.93
July 2008		53		8,835,347		3.08		9.047		609		84.11
August 2008		114		20,324,028		7.08		8.643		616		80.83
September2008		521		101,324,559		35.28		8.413		619		79.82
October 2008		492		76,739,890		26.72		8.504		624		81.29
November 2008		2		456,301		0.16		7.322		653		80.00
March 2009		3		262,820		0.09		8.745		641		88.09
April 2009		1		95,971		0.03		9.600		645		100.00
July 2009		4		558,759		0.19		8.961		629		86.80
August 2009		33		5,676,248		1.98		8.509		629		78.24
September 2009		219		44,760,990		15.58		8.357		622		79.63
October 2009		37		6,349,618		2.21		8.194		626		80.98
Total:		1,623		287,214,995		100.00		8.450		621		80.61

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.000 - 3.499		2		151,446		0.05		7.857		603		80.00
3.500 - 3.999		3		439,400		0.15		6.188		642		81.93
4.000 - 4.499		4		530,691		0.18		6.924		670		81.49
4.500 - 4.999		28		5,424,633		1.89		7.002		647		80.88
5.000 - 5.499		71		13,111,260		4.56		7.629		645		79.23
5.500 - 5.999		252		47,736,636		16.62		8.108		628		80.49
6.000 - 6.499		241		45,338,480		15.79		7.840		635		77.33
6.500 - 6.999		337		61,424,163		21.39		8.427		618		80.28
7.000 - 7.499		254		42,442,124		14.78		8.700		619		82.00
7.500 - 7.999		351		58,739,905		20.45		9.154		608		82.29
8.000 - 8.499		47		8,521,908		2.97		9.270		590		82.42
8.500 - 8.999		22		2,233,482		0.78		10.343		593		87.28
9.000 - 9.499		9		959,719		0.33		10.910		561		78.64
9.500 - 9.999		2		161,148		0.06		11.460		661		98.25
Total:		1,623		287,214,995		100.00		8.450		621		80.61

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.500 - 11.999		5		832,523		0.29		6.962		652		82.55
12.000 - 12.499		5		1,197,865		0.42		6.416		647		79.63
12.500 - 12.999		66		14,414,810		5.02		6.877		650		75.95
13.000 - 13.499		110		21,570,721		7.51		7.254		651		77.40
13.500 - 13.999		243		45,748,013		15.93		7.681		638		77.38
14.000 - 14.499		261		46,879,554		16.32		8.109		628		79.19
14.500 - 14.999		313		58,512,649		20.37		8.514		622		81.49
15.000 - 15.499		197		31,987,376		11.14		8.953		616		83.43
15.500 - 15.999		219		36,760,466		12.80		9.358		598		83.50
16.000 - 16.499		73		10,160,280		3.54		9.740		583		84.57
16.500 - 16.999		77		11,941,309		4.16		10.151		572		83.38
17.000 - 17.499		26		3,454,033		1.20		10.574		565		80.02
17.500 - 17.999		23		3,274,070		1.14		10.874		597		88.06
18.000 - 18.499		5		481,326		0.17		11.565		580		91.31
Total:		1,623		287,214,995		100.00		8.450		621		80.61

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.500 - 3.999		3		428,641		0.15		6.610		651		83.62
4.000 - 4.499		3		451,639		0.16		6.237		668		80.00
4.500 - 4.999		21		3,809,711		1.33		6.941		650		81.50
5.000 - 5.499		49		8,530,659		2.97		7.355		651		80.24
5.500 - 5.999		120		20,520,671		7.14		7.774		638		78.62
6.000 - 6.499		129		19,470,700		6.78		8.035		635		79.78
6.500 - 6.999		163		29,520,652		10.28		7.771		643		78.11
7.000 - 7.499		185		31,294,214		10.90		8.159		637		80.26
7.500 - 7.999		261		48,338,751		16.83		8.265		626		80.89
8.000 - 8.499		177		35,066,158		12.21		8.403		619		80.09
8.500 - 8.999		221		43,085,716		15.00		8.803		606		80.55
9.000 - 9.499		94		15,394,991		5.36		9.334		591		82.20
9.500 - 9.999		117		20,123,862		7.01		9.734		582		83.47
10.000 - 10.499		34		4,731,918		1.65		10.250		580		85.60
10.500 - 10.999		35		5,199,826		1.81		10.715		587		86.29
11.000 - 11.499		6		587,406		0.20		11.122		571		87.95
11.500 - 11.999		4		545,669		0.19		11.621		588		90.04
12.000 - 12.499		1		113,808		0.04		12.200		615		95.00
Total:		1,623		287,214,995		100.00		8.450		621		80.61

SUMMARY - GROUP 2 POOL*
Number of Mortgage Loans:	2,330	Index Type:
Aggregate Principal Balance:	$413,524,999	6 Month LIBOR:	70.79%
Conforming Principal Balance Loans:	$293,884,440	Fixed Rate:	29.21%
Average Principal Balance:	$177,479	W.A. Initial Periodic Cap**:	2.973%
Range:	$10,687 - $1,042,990	W.A. Subsequent Periodic Cap**:	1.101%
W.A. Coupon:	8.526%	W.A. Lifetime Rate Cap**:	6.240%
Range:	5.990% - 14.800%	Property Type:
W.A. Gross Margin:	6.642%	Single Family:	73.03%
Range:	3.990% - 9.250%	PUD:	13.82%
W.A. Remaining Term (months):	341	2-4 Family:	7.37%
Range (months):	112 - 356	Condo:	5.60%
W.A. Seasoning (months):	6	Townhouse:	0.17%
Latest Maturity Date:	October 1, 2036	Rowhouse:	0.01%
State Concentration (Top 5):		Occupancy Status:
California:	29.00%	Primary:	96.22%
Florida:	12.71%	Investment:	3.27%
Texas:	7.33%	Second Home:	0.51%
New York:	6.31%	Documentation Status:
Illinois:	5.15%	Full:	41.04%
W.A. Original Combined LTV:	82.12%	Stated:	43.35%
Range:	12.31% - 100.00%	Limited:	2.97%
First Liens:	92.67%	None:	12.64%
Second Liens:	7.33%	Non-Zero W.A. Prepayment Penalty - Term (months):	28
Non-Balloon Loans:	51.12%	Loans with Prepay Penalties:	73.21%
Non-Zero W.A. FICO Score:	640	Interest Only Loans:	11.06%
		Non-Zero W.A. Interest Only Term (months):	66

Collateral Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Fixed - 10 Year		1		49,928		0.01		8.100		668		64.81
Fixed - 15 Year		70		5,141,379		1.24		8.793		622		71.32
Fixed - 20 Year		51		4,268,377		1.03		8.294		625		77.61
Fixed - 30 Year		430		44,943,325		10.87		8.905		636		82.11
Fixed - 30 Year IO		2		599,500		0.14		8.393		680		82.93
Balloon - 15/30		351		22,516,617		5.45		11.682		659		99.60
Balloon - 30/40		231		39,733,444		9.61		7.982		629		78.18
Balloon - 30/50		22		3,520,388		0.85		8.061		652		83.65
ARM - 1 Year/6 Month		2		183,320		0.04		9.308		596		85.24
ARM - 1 Year/6 Month 30/40 Balloon		1		223,649		0.05		9.430		675		80.00
ARM - 2 Year/6 Month		415		80,605,762		19.49		8.711		626		82.61
ARM - 2 Year/6 Month IO		96		31,419,426		7.60		7.944		670		79.46
ARM - 2 Year/6 Month 30/40 Balloon		316		93,299,466		22.56		8.180		636		81.74
ARM - 2 Year/6 Month 40/10**		1		696,732		0.17		8.950		607		90.00
ARM - 2 Year/6 Month 30/50 Balloon		36		10,941,566		2.65		7.928		662		83.97
ARM - 3 Year/6 Month		123		23,884,432		5.78		8.669		636		82.00
ARM - 3 Year/6 Month IO		16		5,400,140		1.31		8.261		650		81.96
ARM - 3 Year/6 Month 30/40 Balloon		50		17,780,925		4.30		8.250		650		83.10
ARM - 3 Year/6 Month 40/10**		3		1,273,736		0.31		7.461		724		80.00
ARM - 3 Year/6 Month 30/50 Balloon		23		5,715,050		1.38		8.264		651		82.43
ARM - 5 Year/6 Month		23		4,524,689		1.09		8.388		616		71.57
ARM - 5 Year/6 Month IO		19		5,190,807		1.26		7.484		685		76.38

Principal Balance at Origination ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		178		6,638,605		1.61		11.242		645		94.09
50,000.01 - 100,000.00		804		57,448,823		13.89		9.593		629		84.15
100,000.01 - 150,000.00		344		41,937,260		10.14		8.822		635		82.66
150,000.01 - 200,000.00		285		49,578,494		11.99		8.513		635		80.51
200,000.01 - 250,000.00		192		42,883,467		10.37		8.304		636		80.99
250,000.01 - 300,000.00		131		36,162,196		8.74		8.181		640		80.67
300,000.01 - 350,000.00		86		27,846,605		6.73		8.102		650		81.94
350,000.01 - 400,000.00		55		20,233,682		4.89		8.040		646		82.77
400,000.01 - 450,000.00		70		29,866,024		7.22		8.322		635		81.61
450,000.01 - 500,000.00		82		38,967,574		9.42		7.959		654		81.52
500,000.01 - 550,000.00		37		19,391,997		4.69		7.915		645		84.54
550,000.01 - 600,000.00		29		16,616,188		4.02		7.991		654		83.42
600,000.01 - 650,000.00		17		10,626,723		2.57		8.580		639		82.97
650,000.01 - 700,000.00		7		4,758,666		1.15		8.393		634		81.53
700,000.01 - 750,000.00		5		3,657,715		0.88		8.715		660		84.33
750,000.01 - 800,000.00		3		2,325,378		0.56		8.907		681		80.00
800,000.01 - 850,000.00		2		1,688,210		0.41		8.661		631		76.98
850,000.01 - 900,000.00		1		857,918		0.21		9.650		572		50.00
950,000.01 - 1,000,000.00		1		996,484		0.24		8.750		613		55.56
1,000,000.01 or greater		1		1,042,990		0.25		7.250		644		61.75
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Remaining Principal Balance ($)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0.01 - 50,000.00		184		6,935,835		1.68		11.144		646		93.28
50,000.01 - 100,000.00		801		57,449,139		13.89		9.586		629		84.19
100,000.01 - 150,000.00		341		41,639,713		10.07		8.831		634		82.65
150,000.01 - 200,000.00		285		49,578,494		11.99		8.513		635		80.51
200,000.01 - 250,000.00		192		42,883,467		10.37		8.304		636		80.99
250,000.01 - 300,000.00		133		36,761,570		8.89		8.175		640		80.80
300,000.01 - 350,000.00		86		27,946,206		6.76		8.081		651		81.74
350,000.01 - 400,000.00		53		19,534,707		4.72		8.078		646		82.87
400,000.01 - 450,000.00		70		29,866,024		7.22		8.322		635		81.61
450,000.01 - 500,000.00		82		38,967,574		9.42		7.959		654		81.52
500,000.01 - 550,000.00		38		19,941,433		4.82		7.926		645		84.42
550,000.01 - 600,000.00		28		16,066,752		3.89		7.980		653		83.53
600,000.01 - 650,000.00		17		10,626,723		2.57		8.580		639		82.97
650,000.01 - 700,000.00		7		4,758,666		1.15		8.393		634		81.53
700,000.01 - 750,000.00		5		3,657,715		0.88		8.715		660		84.33
750,000.01 - 800,000.00		3		2,325,378		0.56		8.907		681		80.00
800,000.01 - 850,000.00		2		1,688,210		0.41		8.661		631		76.98
850,000.01 - 900,000.00		1		857,918		0.21		9.650		572		50.00
950,000.01 - 1,000,000.00		1		996,484		0.24		8.750		613		55.56
1,000,000.01 or greater		1		1,042,990		0.25		7.250		644		61.75
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
5.500 - 5.999		4		1,854,843		0.45		5.990		705		72.09
6.000 - 6.499		12		3,891,990		0.94		6.311		662		74.78
6.500 - 6.999		58		18,904,282		4.57		6.829		674		77.52
7.000 - 7.499		230		53,456,996		12.93		7.275		655		77.63
7.500 - 7.999		428		92,293,473		22.32		7.760		646		79.77
8.000 - 8.499		306		63,169,702		15.28		8.235		643		80.22
8.500 - 8.999		381		72,460,786		17.52		8.730		631		80.96
9.000 - 9.499		170		30,256,486		7.32		9.220		618		83.51
9.500 - 9.999		199		31,607,037		7.64		9.736		615		87.07
10.000 - 10.499		93		11,013,051		2.66		10.210		613		90.55
10.500 - 10.999		79		9,459,787		2.29		10.687		633		91.29
11.000 - 11.499		97		7,456,677		1.80		11.246		664		97.79
11.500 - 11.999		91		6,244,000		1.51		11.733		636		98.20
12.000 - 12.499		73		4,865,348		1.18		12.214		636		99.35
12.500 - 12.999		59		3,718,743		0.90		12.735		624		99.80
13.000 - 13.499		27		1,630,003		0.39		13.174		619		100.00
13.500 - 13.999		12		553,378		0.13		13.635		626		99.59
14.000 - 14.499		6		373,671		0.09		14.250		595		100.00
14.500 - 14.999		5		314,745		0.08		14.637		599		100.00
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Original Combined Loan-to-Value Ratio (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Less than or equal to 50.00		51		5,872,228		1.42		8.425		601		41.63
50.01 - 55.00		21		4,732,224		1.14		7.799		605		53.14
55.01 - 60.00		30		5,423,083		1.31		8.148		638		57.02
60.01 - 65.00		38		6,114,048		1.48		7.725		634		62.88
65.01 - 70.00		60		9,306,738		2.25		8.037		615		68.75
70.01 - 75.00		114		23,919,727		5.78		8.320		606		74.25
75.01 - 80.00		1,080		223,493,789		54.05		8.023		651		79.87
80.01 - 85.00		133		24,217,533		5.86		8.504		618		84.22
85.01 - 90.00		200		45,490,891		11.00		8.788		622		89.60
90.01 - 95.00		114		19,582,267		4.74		9.215		633		94.66
95.01 - 100.00		489		45,372,469		10.97		10.908		649		99.93
Total:		2,330		413,524,999		100.00		8.526		640		82.12

FICO Score At Origination	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
500 - 524		24		3,176,606		0.77		9.492		515		73.37
525 - 549		66		10,992,060		2.66		9.374		538		75.26
550 - 574		135		20,306,336		4.91		8.912		564		77.68
575 - 599		265		49,887,711		12.06		8.849		589		82.42
600 - 624		402		68,448,001		16.55		8.479		613		82.76
625 - 649		615		103,720,979		25.08		8.600		637		82.68
650 - 674		389		66,013,769		15.96		8.418		660		82.65
675 - 699		219		44,273,060		10.71		8.234		687		82.28
700 - 724		121		24,843,580		6.01		8.171		711		83.64
725 - 749		46		7,963,880		1.93		8.076		735		82.03
750 - 774		30		9,227,437		2.23		7.775		760		81.53
775 - 799		17		4,447,719		1.08		8.235		787		82.75
800 - 824		1		223,861		0.05		8.400		803		80.00
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
California		403		119,902,353		29.00		8.188		644		81.44
Florida		325		52,546,004		12.71		8.818		639		82.07
Texas		262		30,323,869		7.33		8.668		629		80.39
New York		94		26,084,115		6.31		8.635		659		82.17
Illinois		111		21,304,545		5.15		9.015		649		84.23
Ohio		145		15,634,960		3.78		8.431		624		83.02
Arizona		79		14,629,766		3.54		8.515		643		82.30
Nevada		65		13,228,363		3.20		8.218		652		81.43
Maryland		58		12,620,124		3.05		8.678		635		82.40
Georgia		75		11,808,257		2.86		8.336		640		83.00
New Jersey		49		11,804,164		2.85		8.929		644		87.50
Pennsylvania		79		9,207,889		2.23		8.603		616		79.58
Virginia		47		8,166,238		1.97		8.465		650		81.19
Michigan		83		7,777,888		1.88		8.951		622		83.80
North Carolina		54		6,116,046		1.48		8.250		628		80.27
Tennessee		43		5,821,086		1.41		8.718		628		83.16
Washington		30		5,411,304		1.31		8.367		622		79.48
Missouri		59		5,312,472		1.28		8.897		622		83.50
Colorado		30		4,200,498		1.02		8.601		639		85.68
Oklahoma		43		3,999,910		0.97		8.798		624		83.69
Hawaii		8		3,598,325		0.87		8.573		625		83.98
South Carolina		22		2,721,716		0.66		8.020		650		80.63
Louisiana		23		2,380,037		0.58		9.328		635		84.82
Kentucky		29		2,283,737		0.55		8.521		621		83.59
Oregon		14		2,202,105		0.53		8.347		655		80.66
Utah		12		2,038,822		0.49		8.238		650		82.91
Massachusetts		7		1,963,327		0.47		8.987		630		91.45
Connecticut		7		1,776,727		0.43		8.768		627		81.56
Indiana		21		1,549,236		0.37		9.032		655		83.27
Rhode Island		6		1,180,799		0.29		9.353		620		82.82

Location	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
New Mexico		6		1,113,214		0.27		8.692		622		76.17
Kansas		7		1,022,578		0.25		8.436		655		83.24
Minnesota		8		999,662		0.24		8.517		645		81.33
Arkansas		9		871,669		0.21		8.729		615		81.55
Alaska		1		499,359		0.12		7.925		659		74.07
West Virginia		3		354,180		0.09		8.965		673		80.00
Delaware		2		234,914		0.06		8.968		624		80.00
Wisconsin		4		166,950		0.04		9.862		620		90.44
District of Columbia		1		164,130		0.04		10.000		595		70.00
Iowa		2		138,059		0.03		8.149		626		82.10
Nebraska		1		103,740		0.03		9.500		511		80.00
Wyoming		1		100,662		0.02		10.250		565		80.00
Maine		1		99,727		0.02		6.999		608		51.28
Idaho		1		61,474		0.01		8.340		680		80.00
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Month & Year of Next Rate Adjustment	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
July 2007		1		89,456		0.03		8.950		603		75.00
October 2007		2		317,514		0.11		9.495		650		84.43
March 2008		28		4,831,096		1.65		8.535		627		84.46
April 2008		16		3,839,689		1.31		7.758		636		80.37
May 2008		15		2,018,606		0.69		8.465		626		83.59
June 2008		18		5,310,972		1.81		7.776		635		76.48
July 2008		50		13,754,622		4.70		8.452		647		82.35
August 2008		114		32,059,489		10.95		8.293		634		81.81
September 2008		359		102,553,429		35.03		8.406		638		82.03
October 2008		264		52,595,049		17.97		8.259		643		81.83
April 2009		1		162,437		0.06		6.350		635		80.00
May 2009		2		331,458		0.11		7.834		663		80.00
June 2009		3		1,191,803		0.41		8.455		624		76.28
July 2009		7		1,898,512		0.65		8.471		633		83.46
August 2009		37		9,634,674		3.29		8.068		672		78.30
September 2009		151		36,786,642		12.57		8.486		639		82.86
October 2009		14		4,048,756		1.38		8.741		654		88.94
March 2011		6		1,015,438		0.35		7.301		643		79.38
April 2011		1		131,512		0.04		7.200		672		80.00
May 2011		1		49,750		0.02		9.150		580		84.75
June 2011		1		496,000		0.17		6.990		701		80.00
July 2011		5		2,300,113		0.79		6.925		692		78.15
August 2011		7		2,318,679		0.79		8.717		648		69.88
September 2011		35		6,897,551		2.36		7.989		628		74.63
October 2011		21		4,596,932		1.57		7.810		634		77.23
May 2016		4		552,628		0.19		6.810		672		71.11
June 2016		3		1,028,576		0.35		6.961		653		80.73
July 2016		1		640,000		0.22		6.650		760		84.77
September 2016		1		292,500		0.10		7.850		629		90.00
October 2016		4		1,008,158		0.34		7.178		638		75.66
Total:		1,172		292,752,041		100.00		8.304		641		81.55

Gross Margin (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.500 - 3.999		2		1,170,732		0.40		5.990		691		71.41
4.000 - 4.499		4		1,367,165		0.47		6.217		718		76.63
4.500 - 4.999		22		7,088,375		2.42		7.308		647		80.53
5.000 - 5.499		43		11,483,578		3.92		7.424		657		80.08
5.500 - 5.999		206		52,694,832		18.00		8.000		650		81.18
6.000 - 6.499		160		37,018,151		12.64		7.755		650		79.50
6.500 - 6.999		297		73,955,555		25.26		8.239		637		80.74
7.000 - 7.499		159		40,092,832		13.70		8.593		637		82.03
7.500 - 7.999		230		57,573,759		19.67		8.982		631		83.59
8.000 - 8.499		34		8,039,152		2.75		9.355		612		85.48
8.500 - 8.999		11		1,729,028		0.59		10.361		642		95.80
9.000 - 9.499		4		538,885		0.18		10.502		549		92.92
Total:		1,172		292,752,041		100.00		8.304		641		81.55

Maximum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
11.000 - 11.499		1		126,811		0.04		7.400		764		80.00
11.500 - 11.999		8		2,382,091		0.81		6.387		686		72.16
12.000 - 12.499		7		1,891,364		0.65		6.608		662		79.01
12.500 - 12.999		46		15,671,357		5.35		6.835		677		79.06
13.000 - 13.499		101		28,100,373		9.60		7.273		653		78.75
13.500 - 13.999		187		48,130,674		16.44		7.735		649		80.33
14.000 - 14.499		176		44,894,987		15.34		8.053		646		80.46
14.500 - 14.999		243		63,981,153		21.86		8.449		638		80.95
15.000 - 15.499		123		30,916,524		10.56		8.807		635		82.92
15.500 - 15.999		134		30,869,085		10.54		9.265		630		86.09
16.000 - 16.499		67		11,382,837		3.89		9.696		599		85.16
16.500 - 16.999		47		9,540,638		3.26		10.029		609		84.19
17.000 - 17.499		13		2,265,331		0.77		10.436		603		94.55
17.500 - 17.999		11		1,824,213		0.62		10.800		586		87.38
18.000 - 18.499		6		526,442		0.18		11.156		561		85.11
18.500 - 18.999		2		248,161		0.08		11.681		562		87.74
Total:		1,172		292,752,041		100.00		8.304		641		81.55

Minimum Mortgage Rate (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
3.500 - 3.999		2		1,170,732		0.40		5.990		691		71.41
4.000 - 4.499		3		923,165		0.32		6.083		721		75.02
4.500 - 4.999		12		3,758,584		1.28		6.806		665		80.00
5.000 - 5.499		28		7,607,183		2.60		7.015		685		79.63
5.500 - 5.999		87		20,738,285		7.08		7.606		657		80.41
6.000 - 6.499		77		13,302,290		4.54		8.041		644		81.02
6.500 - 6.999		107		22,146,260		7.56		7.904		647		80.24
7.000 - 7.499		133		34,302,792		11.72		7.670		648		79.88
7.500 - 7.999		207		55,424,572		18.93		7.924		648		80.97
8.000 - 8.499		148		39,201,028		13.39		8.355		642		80.81
8.500 - 8.999		176		48,001,394		16.40		8.785		633		81.48
9.000 - 9.499		71		19,005,511		6.49		9.267		617		84.90
9.500 - 9.999		70		18,106,313		6.18		9.755		611		85.70
10.000 - 10.499		25		4,436,133		1.52		10.232		599		91.07
10.500 - 10.999		17		3,630,164		1.24		10.632		611		90.98
11.000 - 11.499		5		472,553		0.16		11.259		551		83.98
11.500 - 11.999		4		525,082		0.18		11.649		581		89.10
Total:		1,172		292,752,041		100.00		8.304		641		81.55

Fixed-Rate Mortgage Loans		100% PPC (4% CPR growing to 23% CPR over 12 months. 23% CPR thereafter)

Adjustable-Rate Mortgage Loans		100% PPC (5% CPR in month 1, an additional 2% CPR for each month thereafter, building to 27% CPR in month 12 and remaining constant at 27% CPR until month 23, increasing to and remaining constant at 60% CPR from month 24 until month 27 and decreasing and remaining constant at 30% CPR from month 28 and thereafter; provided, however, the prepayment rate will not exceed 85% CPR per annum in any period for any percentage of PPC)

Originators:	Originator	Aggregate Remaining Principal Balance ($)	% of Aggregate Remaining Principal Balance
	The CIT Group/Consumer Finance, Inc	$303,279,312	38.08%
	Peoples Choice Home Loan, Inc	195,009,525	24.49
	First NLC Financial Services, LLC	136,335,314	17.12
	Impac Funding Corporation	66,074,319	8.30
	Other (Less than 5% individually)	95,736,073	12.02
		$796,434,542	100.00%

Master Servicer and the Securities Administrator:	Wells Fargo Bank, National Association

Servicers:	Ocwen Loan Servicing, LLC (“Ocwen”) and Countrywide Home Loans Servicing LP (“Countrywide”) with respect to approximately 87.54% and 12.32%, respectively, of the total principal balance of the Mortgage Loans as of the Cut-Off Date.

Trustee:	HSBC Bank USA, National Association

Custodian:	Wells Fargo Bank, National Association and Deutsche Bank National Trust Company

Credit Risk Manager:	Clayton Fixed Income Services Inc.

Underwriter:	Deutsche Bank Securities Inc.

Swap Provider:	TBD

Cap Provider:	TBD

Cut-off Date:	February 1, 2007

Expected Pricing:	Week of February [26], 2007

Expected Closing Date:	On or about February [28], 2007

Class M Principal Distribution Amount (continued):	If a Trigger Event occurs, principal payments will be paid first to the Class A Certificates in the manner and order of priority described under "Class A Principal Distribution Amount", in each case until the certificate principal balance of each such class has been reduced to zero and, then sequentially to the Mezzanine Certificates in their order of seniority, in each case until the certificate principal balance of each such class has been reduced to zero.

Coupon Step-up:	On the Distribution Date following the first possible optional termination date, the margins on the Class A Certificates and the Mezzanine Certificates will increase to the following, provided that the Pass-Through Rates on the Certificates will still be subject to the applicable Net WAC Pass-Through Rate.

	Class	After Optional Termination
	A	2 x Margin
	M	The lesser of 1.5 x Margin and Margin plus 0.50%


ACE Securities Corp. Home Equity Loan Trust, Series 2007-HE2	FREE WRITING PROSPECTUS

Class	(S / M / D)	Initial CE %*	Targeted CE % On/After Step Down Date*
A	AAA/Aaa/AAA	25.50%	51.00%
M-1	AA+/Aa1/AA(high)	21.40%	42.80%
M-2	AA+/Aa2/AA(high)	17.55%	35.10%
M-3	AA/Aa3/AA	15.15%	30.30%
M-4	AA/A1/AA	13.10%	26.20%
M-5	AA/A2/AA(low)	11.25%	22.50%
M-6	A+/A3/A(high)	9.50%	19.00%
M-7	A/Baa1/A	7.90%	15.80%
M-8	A-/Baa2/A(low)	6.45%	12.90%
M-9	BBB+/Baa3/BBB(high)	5.00%	10.00%

	Distribution Date	Notional Schedule ($)	Strike Rate (%)
1	3/25/2007	382,909,543	7.50
2	4/25/2007	377,439,875	7.50
3	5/25/2007	371,332,825	7.50
4	6/25/2007	364,606,711	7.50
5	7/25/2007	357,286,708	7.50
6	8/25/2007	349,434,594	7.50

Class	CDR Break-Even (%)	Cumulative Loss (%)
M-1	40.42	24.93
M-2	31.72	21.81
M-3	27.12	19.87
M-4	23.59	18.21
M-5	20.68	16.71
M-6	18.07	15.24
M-7	15.72	13.80
M-8	13.83	12.56
M-9	12.44	11.59

Originator	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
The CIT Group/Consumer Finance, Inc		2,311		303,279,312		38.08		8.450		634		81.64
Peoples Choice Home Loan, Inc		968		195,009,525		24.49		8.347		638		80.45
First NLC Financial Services, LLC		837		136,335,314		17.12		8.614		627		81.45
Impac Funding Corporation		324		66,074,319		8.30		8.843		625		81.63
Other		497		95,736,073		12.02		8.687		625		81.87
Total:		4,937		796,434,542		100.00		8.514		632		81.34

IO Terms (mos.)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0		4,679		724,892,230		91.02		8.585		629		81.54
60		235		64,839,162		8.14		7.879		663		79.49
84		10		3,064,953		0.38		7.079		680		76.39
120		13		3,638,198		0.46		6.996		676		78.32
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Months Remaining	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
61 - 120		1		49,928		0.01		8.100		668		64.81
121 - 180		540		32,316,679		4.06		11.215		652		95.09
181 - 240		52		4,290,616		0.54		8.319		625		77.72
301 - 360		4,344		759,777,319		95.40		8.400		631		80.78
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Occupancy Status	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Primary		4,527		737,961,925		92.66		8.474		631		81.25
Investment		389		53,798,175		6.75		9.032		649		82.68
Second Home		21		4,674,442		0.59		8.897		640		79.89
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Program	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Full Documentation		2,605		365,705,434		45.92		8.325		619		81.63
Stated Documentation		1,535		309,461,524		38.86		8.741		642		81.00
No Documentation		701		100,542,828		12.62		8.551		653		80.96
Limited Documentation		96		20,724,756		2.60		8.293		619		83.34
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Purpose	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Refinance - Cashout		2,338		397,983,140		49.97		8.401		618		78.94
Purchase		2,328		354,577,754		44.52		8.684		648		84.02
Refinance - Rate Term		271		43,873,648		5.51		8.165		632		81.49
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Property Type	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
Single Family Residence		3,758		574,213,336		72.10		8.501		629		81.23
PUD		554		105,287,059		13.22		8.363		638		82.10
2-4 Family		322		71,861,498		9.02		8.709		641		80.34
Condo		281		43,056,069		5.41		8.687		640		82.60
Townhouse		19		1,819,471		0.23		9.454		605		85.08
Rowhouse		3		197,109		0.02		8.595		608		65.96
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Initial Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000		10		1,871,376		0.32		7.324		653		80.77
2.000		34		9,579,711		1.65		7.657		669		80.45
2.200		1		63,422		0.01		11.400		528		85.00
2.490		1		170,807		0.03		9.500		562		90.00
3.000		2,748		567,950,404		97.93		8.392		630		81.09
3.050		1		331,315		0.06		7.500		624		80.00
Total:		2,795		579,967,036		100.00		8.376		631		81.08

Subsequent Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
1.000		2,296		469,368,929		80.93		8.360		632		81.27
1.500		499		110,598,107		19.07		8.445		625		80.31
Total:		2,795		579,967,036		100.00		8.376		631		81.08

Lifetime Periodic Cap (%)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
2.000 - 2.499		2		234,229		0.04		10.014		553		88.65
3.500 - 3.999		2		256,626		0.04		8.688		623		88.88
4.000 - 4.499		18		2,237,948		0.39		9.141		635		82.60
4.500 - 4.999		6		744,105		0.13		8.991		648		83.77
5.000 - 5.499		21		2,925,821		0.50		8.689		617		82.74
5.500 - 5.999		39		8,050,980		1.39		8.376		635		81.28
6.000 - 6.499		2,067		421,743,900		72.72		8.363		632		81.14
6.500 - 6.999		10		2,083,595		0.36		7.959		599		80.89
7.000 - 7.499		629		141,635,941		24.42		8.397		628		80.80
7.500 - 7.999		1		53,889		0.01		10.250		647		95.00
Total:		2,795		579,967,036		100.00		8.376		631		81.08

Prepayment Penalty Term (mos.)	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
0		1,604		247,060,778		31.02		8.739		632		82.15
6		3		625,198		0.08		8.829		607		74.48
12		118		30,787,679		3.87		8.712		634		80.91
24		1,607		292,371,748		36.71		8.406		632		81.86
30		11		2,209,064		0.28		8.081		622		80.01
36		1,594		223,380,076		28.05		8.384		631		79.87
Total:		4,937		796,434,542		100.00		8.514		632		81.34

Originator	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
The CIT Group/Consumer Finance, Inc		1,305		161,898,840		42.28		8.505		629		81.65
Peoples Choice Home Loan, Inc		566		99,907,372		26.09		8.270		625		77.74
First NLC Financial Services, LLC		416		61,714,801		16.12		8.624		619		81.47
Lime Financial Services, LTD		114		17,739,336		4.63		8.911		604		82.29
Other		206		41,649,194		10.88		8.683		610		80.48
Total:		2,607		382,909,543		100.00		8.501		623		80.50

Originator	Number of Initial Mortgage Loans		Aggregate Remaining Principal Balance ($)		% of Aggregate Remaining Principal Balance		W.A. Coupon (%)		W.A. Non-Zero FICO		W.A. Original CLTV (%)
The CIT Group/Consumer Finance, Inc		1,006		141,380,472		34.19		8.388		640		81.62
Peoples Choice Home Loan, Inc		402		95,102,153		23.00		8.428		651		83.30
First NLC Financial Services, LLC		421		74,620,513		18.04		8.606		633		81.44
Impac Funding Corporation		249		50,847,448		12.30		8.731		632		80.93
Other		252		51,574,413		12.47		8.770		637		83.46
Total:		2,330		413,524,999		100.00		8.526		640		82.12

Deutsche Bank Securities

Whole Loan Trading
Michael Commaroto	212-250-3114
Paul Mangione	212-250-5786

ABS Banking
Sue Valenti	212-250-3455
Kathie Peng	212-250-7259

ABS Structuring
Bill Yeung	212-250-6893
Chris Sudol	212-250-0507

ABS Collateral
Reta Chandra	212-250-2729
Jhoana Pajarillo	212-250-8387

Standard & Poor’s Rating Service

Mark Goldenberg	212-438-1641
Mike Dougherty	212-438-6891

Moody’s Investors Service, Inc.

Karen Ramallo	212-553-0370
Rachel Peng	212-553-3831