Mortgage Loan Statistics

The following information sets forth in tabular format certain information, as of the Statistical Calculation Date, about the Statistical Calculation Pool Mortgage Loans included in the Statistical Calculation Pool. Other than with respect to rates of interest, percentages are approximate and are stated by the Statistical Calculation Pool Principal Balance. The sum of the columns below may not equal the total indicated due to rounding.

Mortgage Loan Programs for the Mortgage Loans

in Loan Group 1

Loan Programs	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
30Y LIB6M	$	250,232	2	0.07	%	$	125,116	7.600	%	355.66	631	86.4	%
1/29 LIB6M		6,014,961	28	1.71			214,820	7.251		355.21	606	81.7
2/28 LIB6M		134,061,176	736	38.09			182,148	7.482		355.76	594	77.0
2/28 LIB6M - IO - 120		4,874,141	23	1.38			211,919	6.951		356.79	652	84.0
2/28 LIB6M - IO - 24		14,290,904	60	4.06			238,182	7.008		354.51	625	82.7
2/28 LIB6M - IO - 60		65,607,881	301	18.64			217,966	6.752		355.48	626	78.1
2/28 LIB6M - 40/30 Balloon		63,119	1	0.02			63,119	6.590		357.00	585	80.0
3/27 LIB6M		16,805,693	99	4.77			169,754	7.639		354.94	608	79.3
3/27 LIB6M - IO - 36		1,432,853	8	0.41			179,107	7.479		354.31	606	82.5
3/27 LIB6M - IO - 60		17,991,266	94	5.11			191,396	7.117		355.68	614	80.4
5/25 LIB6M		517,632	4	0.15			129,408	7.470		355.25	628	77.5
5/25 LIB6M - IO - 120		199,199	1	0.06			199,199	6.500		353.00	729	75.2
5/25 LIB6M - IO - 60		665,000	3	0.19			221,667	6.333		354.76	617	75.5
10Yr Fixed		270,848	3	0.08			90,283	6.958		116.08	640	66.2
15Yr Fixed		3,968,393	29	1.13			136,841	6.758		176.02	640	71.2
20Yr Fixed		2,403,460	17	0.68			141,380	6.812		236.56	673	84.4
25Yr Fixed		448,521	3	0.13			149,507	6.951		296.33	652	75.2
30Yr Fixed		70,533,166	438	20.04			161,035	6.901		356.12	644	75.4
20Yr Fixed - IO - 60		202,000	1	0.06			202,000	7.500		235.00	576	78.0
30Yr Fixed - IO - 120		203,249	1	0.06			203,249	6.150		357.00	672	60.0
30Yr Fixed - IO - 60		8,234,778	39	2.34			211,148	6.901		355.57	638	77.6
30/15 Fixed Balloon		2,961,633	19	0.84			155,875	6.801		176.85	651	78.5
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Mortgage Loan Principal Balances for the Mortgage Loans

in Loan Group 1*

Range of Mortgage Loan Principal Balances	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
$25,000.01-$50,000.00	$	338,463	7	0.10	%	$	48,352	7.973	%	329.42	592	59.7	%
$50,000.01-$75,000.00		5,341,163	83	1.52			64,351	7.927		344.27	611	73.1
$75,000.01-$100,000.00		16,400,277	184	4.66			89,132	7.637		340.98	616	75.8
$100,000.01-$150,000.00		62,079,697	492	17.64			126,178	7.293		349.27	619	77.8
$150,000.01-$200,000.00		72,335,953	417	20.55			173,468	7.101		348.43	618	77.8
$200,000.01-$250,000.00		63,113,318	282	17.93			223,806	7.049		352.89	615	76.8
$250,000.01-$300,000.00		73,088,688	268	20.76			272,719	7.055		353.64	612	78.0
$300,000.01-$350,000.00		46,928,796	144	13.33			325,894	7.063		353.69	618	78.3
$350,000.01-$400,000.00		9,769,319	27	2.78			361,827	7.387		356.18	632	80.3
$400,000.01-$450,000.00		2,604,431	6	0.74			434,072	6.246		355.50	672	72.8
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

____________

* The Average Principal Balance of the Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately $184,293.

Mortgage Rates for the Mortgage Loans

in Loan Group 1*

Range of Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.501-5.000	$	486,913	2	0.14	%	$	243,457	4.990	%	355.64	665	52.8	%
5.001-5.500		3,224,827	14	0.92			230,345	5.356		355.50	661	69.8
5.501-6.000		36,515,642	172	10.37			212,300	5.870		350.11	642	71.2
6.001-6.500		54,936,015	284	15.61			193,437	6.339		348.76	634	73.7
6.501-7.000		99,738,550	537	28.33			185,733	6.802		349.34	630	78.0
7.001-7.500		56,755,470	304	16.12			186,696	7.291		351.89	617	80.7
7.501-8.000		41,467,368	234	11.78			177,211	7.814		353.71	600	81.2
8.001-8.500		23,695,819	136	6.73			174,234	8.269		352.75	583	79.1
8.501-9.000		18,092,706	119	5.14			152,040	8.772		353.83	575	81.5
9.001-9.500		8,686,223	48	2.47			180,963	9.252		355.11	561	79.5
9.501-10.000		6,511,320	43	1.85			151,426	9.771		354.13	542	77.7
10.001-10.500		857,984	9	0.24			95,332	10.320		349.80	541	75.6
10.501-11.000		923,748	6	0.26			153,958	10.661		355.53	567	72.4
11.001-11.500		56,384	1	0.02			56,384	11.390		175.00	599	53.8
11.501-12.000		51,136	1	0.01			51,136	11.650		356.00	504	21.9
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

_____________

* The Weighted Average Mortgage Rate for the Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 7.151% per annum.

Remaining Terms to Stated Maturity for the Mortgage Loans

in Loan Group 1*

Range of Remaining Terms (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1-120	$	270,848	3	0.08	%	$	90,283	6.958	%	116.08	640	66.2	%
121-180		6,930,026	48	1.97			144,376	6.776		176.38	645	74.3
181-300		3,154,113	22	0.90			143,369	6.888		246.40	668	82.4
301-360		341,645,117	1,837	97.06			185,980	7.161		355.70	616	77.6
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

____________

* The weighted average remaining term to maturity of the Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 351 months.

Original Loan-to-Value Ratios for the Mortgage Loans

in Loan Group 1*

Range of Original Loan-to-Value Ratios (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
50.00 or Less	$	15,478,232	98	4.40	%	$	157,941	7.064	%	349.21	615	42.8	%
50.01-55.00		7,916,957	45	2.25			175,932	7.057		353.35	613	53.2
55.01-60.00		9,773,830	52	2.78			187,958	6.889		351.40	610	57.5
60.01-65.00		25,248,846	120	7.17			210,407	6.777		352.12	602	63.2
65.01-70.00		24,612,114	137	6.99			179,650	6.968		347.20	605	68.6
70.01-75.00		32,598,009	178	9.26			183,135	7.247		352.04	598	74.0
75.01-80.00		104,684,240	596	29.74			175,645	6.928		351.51	623	79.6
80.01-85.00		51,407,308	263	14.60			195,465	7.328		349.25	612	84.4
85.01-90.00		60,481,615	315	17.18			192,005	7.438		352.31	623	89.5
90.01-95.00		15,391,127	79	4.37			194,824	7.782		351.18	641	94.3
95.01-100.00		4,407,826	27	1.25			163,253	7.760		349.00	675	99.5
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

__________

* The weighted average Original Loan-to-Value Ratio at origination of the Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 77.58%.

State Distribution for the Mortgage Loans

in Loan Group 1

State	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Alabama	$	753,537	6	0.21	%	$	125,589	7.931	%	355.51	625	91.3	%
Arizona		18,251,907	103	5.19			177,203	6.997		352.26	618	78.4
Arkansas		521,737	3	0.15			173,912	7.299		356.38	608	87.3
California		104,531,303	429	29.70			243,663	6.968		354.40	614	72.4
Colorado		3,317,318	19	0.94			174,596	6.513		355.24	633	80.8
Connecticut		2,198,807	15	0.62			146,587	7.749		355.14	602	73.1
Delaware		1,173,304	7	0.33			167,615	6.997		355.45	623	78.4
District of Columbia		570,277	3	0.16			190,092	7.200		356.30	589	65.9
Florida		37,213,052	222	10.57			167,626	7.314		348.67	607	78.0
Georgia		8,234,636	63	2.34			130,709	7.330		343.57	615	82.2
Hawaii		582,820	3	0.17			194,273	6.910		356.05	671	76.1
Idaho		799,093	6	0.23			133,182	7.236		356.65	623	74.2
Illinois		18,526,183	99	5.26			187,133	7.017		355.67	628	79.8
Indiana		3,523,234	35	1.00			100,664	7.583		349.12	625	83.0
Iowa		1,169,457	11	0.33			106,314	7.641		354.48	626	84.1
Kansas		1,364,217	10	0.39			136,422	7.642		340.89	649	89.2
Kentucky		1,336,739	12	0.38			111,395	7.045		330.70	642	83.9
Maine		467,487	3	0.13			155,829	7.719		357.00	585	77.8
Maryland		20,655,343	100	5.87			206,553	7.208		352.18	606	79.4
Massachusetts		4,809,685	19	1.37			253,141	7.245		355.30	606	77.7
Michigan		10,297,820	79	2.93			130,352	7.704		355.14	604	81.9
Minnesota		7,866,591	42	2.23			187,300	6.991		338.73	626	81.6
Missouri		6,018,022	49	1.71			122,817	7.490		336.57	638	85.0
Nebraska		366,792	2	0.10			183,396	7.067		355.69	637	88.9
Nevada		11,251,389	58	3.20			193,989	7.058		352.92	616	78.2
New Hampshire		1,018,701	5	0.29			203,740	7.310		355.44	595	81.2
New Jersey		10,173,232	48	2.89			211,942	7.402		354.34	615	79.4
New Mexico		1,348,965	8	0.38			168,621	7.334		355.49	612	77.0
New York		10,946,009	42	3.11			260,619	6.926		352.54	628	74.6
North Carolina		8,077,382	67	2.29			120,558	7.577		348.03	625	83.6
Ohio		7,818,131	60	2.22			130,302	6.958		331.62	639	82.2
Oklahoma		660,836	4	0.19			165,209	6.935		355.80	636	82.9
Oregon		3,617,289	18	1.03			200,961	7.013		346.93	617	84.2
Pennsylvania		6,131,930	46	1.74			133,303	7.307		330.23	624	81.3
Rhode Island		1,588,651	8	0.45			198,581	7.500		355.61	613	70.5
South Carolina		2,392,943	18	0.68			132,941	7.358		355.60	620	84.0
Tennessee		3,892,376	24	1.11			162,182	7.140		348.29	634	79.0
Texas		298,133	4	0.08			74,533	8.189		318.36	580	72.4
Utah		832,358	5	0.24			166,472	6.688		356.27	676	84.9
Vermont		281,064	2	0.08			140,532	7.836		355.64	610	86.0
Virginia		14,335,831	80	4.07			179,198	7.329		354.14	607	78.6
Washington		6,690,905	32	1.90			209,091	7.023		350.21	632	83.2
West Virginia		1,436,600	8	0.41			179,575	8.626		353.71	593	74.9
Wisconsin		4,410,016	32	1.25			137,813	7.132		341.26	642	80.2
Wyoming		248,000	1	0.07			248,000	6.090		353.00	609	80.0
Total/Avg./Wtd. Avg.	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Credit Bureau Risk Scores⁽¹⁾ for the Mortgage Loans

in Loan Group 1*

Range of Credit Bureau Risk Scores	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
801-820	$	100,132	1	0.03	%	$	100,132	7.190	%	282.00	814	75.0	%
781-800		1,067,761	5	0.30			213,552	6.343		342.93	788	66.9
761-780		1,467,514	10	0.42			146,751	6.362		334.83	769	79.4
741-760		4,429,152	32	1.26			138,411	6.522		345.17	750	77.4
721-740		6,368,847	35	1.81			181,967	6.841		348.76	730	80.7
701-720		10,838,096	57	3.08			190,142	6.583		349.22	710	74.9
681-700		13,834,026	76	3.93			182,027	6.726		350.26	689	80.2
661-680		28,620,921	150	8.13			190,806	6.723		343.03	670	79.8
641-660		36,029,219	190	10.24			189,627	6.774		350.09	650	78.8
621-640		54,183,603	287	15.39			188,793	6.916		349.28	629	80.3
601-620		63,944,595	338	18.17			189,185	6.972		352.61	611	78.5
581-600		48,352,047	270	13.74			179,082	7.262		353.59	590	76.6
561-580		31,163,372	164	8.85			190,021	7.459		352.55	572	73.3
541-560		23,422,415	135	6.65			173,499	7.913		353.85	551	76.2
521-540		25,459,324	143	7.23			178,037	8.405		355.42	530	73.4
501-520		2,719,081	17	0.77			159,946	8.668		354.01	512	74.8
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

______________________

(1) The Credit Bureau Risk Scores referenced in this table with respect to substantially all of the Mortgage Loans in Loan Group 1 were obtained by the respective originators from one or more credit reporting agencies, and were determined at the time of origination.

* The weighted average Credit Bureau Risk Score of the Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 617.

Gross Margins for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Range of Gross Margins (%)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
2.001-3.000	$        469,199	2	0.18%	$  234,600	6.442%	354.15	638	77.3%
3.001-4.000	167,048	1	0.06	167,048	7.150	357.00	646	85.0
4.001-5.000	17,545,158	90	6.68	194,946	6.342	355.97	631	76.0
5.001-6.000	117,115,630	562	44.57	208,391	6.811	355.62	623	78.3
6.001-7.000	96,497,713	508	36.72	189,956	7.549	355.72	593	77.5
7.001-8.000	17,686,487	103	6.73	171,713	7.962	355.68	584	81.2
8.001-9.000	10,830,144	72	4.12	150,419	8.850	353.69	577	83.4
9.001-10.000	2,140,492	19	0.81	112,657	9.732	351.44	558	79.8
10.001-11.000	203,353	2	0.08	101,677	10.582	341.29	559	75.8
12.001-13.000	118,832	1	0.05	118,832	9.750	357.00	504	70.0
Total/Avg./Wtd. Avg	$ 262,774,057	1,360	100.00%	$  193,216	7.240%	355.56	608	78.2%

____________

* The weighted average Gross Margin for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 6.319%.

Next Adjustment Date for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
January 2006	$	84,147	1	0.03	%	$	84,147	5.990	%	355.00	746	79.4	%
February 2006		166,085	1	0.06			166,085	8.415		356.00	573	90.0
May 2006		250,183	1	0.10			250,183	5.900		353.00	586	90.0
June 2006		1,350,029	6	0.51			225,005	6.835		354.00	594	87.0
July 2006		1,320,986	8	0.50			165,123	7.315		355.00	575	75.4
August 2006		3,093,762	13	1.18			237,982	7.514		356.00	626	81.4
September 2006		150,674	1	0.06			150,674	8.590		346.00	549	80.0
October 2006		109,766	1	0.04			109,766	6.965		347.00	520	78.2
November 2006		767,812	6	0.29			127,969	8.551		347.19	555	82.7
December 2006		1,470,941	10	0.56			147,094	8.830		347.32	538	77.5
January 2007		2,589,415	20	0.99			129,471	8.800		349.72	559	83.2
February 2007		1,788,845	13	0.68			137,603	7.761		350.29	598	78.7
March 2007		805,633	5	0.31			161,127	8.711		351.00	583	77.7
May 2007		5,231,902	27	1.99			193,774	6.786		353.04	616	81.3
June 2007		21,393,791	106	8.14			201,828	6.995		354.01	617	81.4
July 2007		40,525,569	186	15.42			217,879	7.067		355.00	615	78.3
August 2007		86,092,079	441	32.76			195,220	7.292		356.06	603	77.4
September 2007		57,725,523	304	21.97			189,887	7.168		357.02	608	76.2
October 2007		489,446	3	0.19			163,149	9.001		355.35	520	79.1
November 2007		236,675	3	0.09			78,892	7.715		348.00	567	77.4
December 2007		1,331,888	9	0.51			147,988	7.746		348.85	567	79.5
January 2008		336,086	2	0.13			168,043	9.496		349.77	549	76.9
May 2008		313,464	2	0.12			156,732	6.688		353.00	630	78.3
June 2008		6,105,738	37	2.32			165,020	7.152		354.00	606	81.3
July 2008		6,597,506	39	2.51			169,167	7.515		355.04	604	83.0
August 2008		11,832,322	64	4.50			184,880	7.272		356.06	623	78.1
September 2008		8,432,254	40	3.21			210,806	7.343		357.00	616	79.4
October 2008		799,702	3	0.30			266,567	7.648		358.00	593	84.3
January 2010		75,591	1	0.03			75,591	9.720		349.00	525	80.0
May 2010		519,199	2	0.20			259,600	6.654		353.00	670	78.1
August 2010		512,396	3	0.19			170,799	6.595		356.00	642	78.1
September 2010		274,645	2	0.10			137,323	6.568		357.00	599	67.8
Total/Avg./Wtd. Avg	$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

______________

* The weighted average number of months to next Adjustment Date for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date is 21 months.

Maximum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Range of Maximum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
10.501-11.000	$	160,323	1	0.06	%	$	160,323	5.750	%	356.00	613	69.9	%
11.001-11.500		3,294,905	16	1.25			205,932	6.306		356.64	637	77.8
11.501-12.000		13,496,652	67	5.14			201,443	5.982		356.13	627	74.4
12.001-12.500		21,430,309	109	8.16			196,608	6.292		355.39	624	77.6
12.501-13.000		46,952,119	226	17.87			207,753	6.473		355.47	622	74.0
13.001-13.500		27,850,320	144	10.60			193,405	6.758		355.76	620	76.0
13.501-14.000		47,686,672	243	18.15			196,241	7.100		355.81	618	80.3
14.001-14.500		37,681,378	179	14.34			210,510	7.507		355.69	602	80.0
14.501-15.000		24,585,643	143	9.36			171,928	8.043		355.24	590	81.9
15.001-15.500		16,017,760	90	6.10			177,975	8.412		355.39	576	80.4
15.501-16.000		12,223,987	77	4.65			158,753	8.957		355.18	571	82.4
16.001-16.500		5,884,798	30	2.24			196,160	9.332		354.51	562	80.0
16.501-17.000		4,598,672	28	1.75			164,238	9.835		354.72	539	73.3
17.001-17.500		485,711	5	0.18			97,142	10.250		353.15	536	78.4
17.501-18.000		424,806	2	0.16			212,403	10.669		355.21	543	75.6
Total/Avg./Wtd. Avg	$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

_________________

* The weighted average Maximum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 13.792% per annum.

Initial Periodic Rate Cap for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Initial Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.500	$	10,215,790	54	3.89	%	$	189,181	7.563	%	354.89	604	79.0	%
2.000		30,394,428	131	11.57			232,019	6.798		355.61	633	77.4
3.000		221,964,639	1,174	84.47			189,067	7.286		355.58	604	78.3
6.000		199,199	1	0.08			199,199	6.500		353.00	729	75.2
Total/Avg./Wtd. Avg	$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

________________

* The weighted average initial Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 2.828%.

Subsequent Periodic Rate Cap for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Subsequent Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.000	$	128,706,312	708	48.98	%	$	181,789	7.174	%	355.69	607	78.8	%
1.500		16,297,220	82	6.20			198,747	7.457		355.02	605	80.2
2.000		117,770,525	570	44.82			206,615	7.282		355.49	609	77.3
Total/Avg./Wtd. Avg	$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

________________

* The weighted average subsequent Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 1.479%.

Minimum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 1*

Range of Minimum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.001–5.000	$	486,913	2	0.19	%	$	243,457	4.990	%	355.64	665	52.8	%
5.001–6.000		32,534,194	146	12.38			222,837	5.843		355.57	635	71.5
6.001–7.000		100,879,898	515	38.39			195,883	6.646		355.62	623	77.5
7.001–8.000		76,001,746	387	28.92			196,387	7.537		355.83	603	81.1
8.001–9.000		36,344,468	209	13.83			173,897	8.486		355.29	575	80.5
9.001–10.000		14,962,198	88	5.69			170,025	9.478		354.70	551	78.7
10.001 or Greater		1,564,640	13	0.60			120,357	10.484		352.27	551	72.5
Total/Avg./Wtd. Avg	$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

________________

* The weighted average Minimum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 1 as of the Cut-off Date was approximately 7.230% per annum.

Types of Mortgaged Properties for the Mortgage Loans

in Loan Group 1

Property Type	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Single-Family Residence	$275,107,044	1,545	78.16%	$  178,063	7.141%	349.82	616	77.7%
Planned Unit Development	38,504,401	188	10.94	204,811	7.182	354.75	612	78.5
Condominium	17,058,566	91	4.85	187,457	7.317	355.80	618	79.6
Two Family	11,756,803	49	3.34	239,935	7.064	355.51	634	72.2
Three Family	3,542,268	13	1.01	272,482	7.093	355.38	612	75.0
Four Family	3,485,382	10	0.99	348,538	7.096	356.22	647	72.2
Single-Family Residence (attached)	1,411,771	8	0.40	176,471	7.014	356.07	617	71.0
CNDP	879,522	4	0.25	219,881	7.410	355.61	614	77.2
Single-Family Residence (detached)	139,147	1	0.04	139,147	6.780	353.00	666	80.0
Townhouse	115,200	1	0.03	115,200	7.750	357.00	593	80.0
Total/Avg./Wtd. Avg	$352,000,104	1,910	100.00%	$  184,293	7.151%	351.00	617	77.6%

Occupancy Types for the Mortgage Loans

in Loan Group 1⁽¹⁾

Occupancy	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Owner Occupied	$	338,023,168	1,823	96.03	%	$	185,421	7.141	%	351.05	615	77.5	%
Investment		11,927,086	75	3.39			159,028	7.348		348.81	665	78.9
Second Home		2,049,850	12	0.58			170,821	7.720		356.22	639	85.5
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

___________________

(1) Based on representations by the Mortgagors at the time of origination of the Mortgage Loans in Loan Group 1.

Loan Purposes for the Mortgage Loans

in Loan Group 1

Loan Purpose	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Refinance–Cash Out	$	288,893,077	1,521	82.07	%	$	189,936	7.153	%	351.05	614	76.8	%
Refinance–No Cash Out		50,375,296	307	14.31			164,089	7.078		349.54	624	80.3
Purchase		12,731,731	82	3.62			155,265	7.394		355.75	655	84.6
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Credit Grade Categories for the Mortgage Loans

in Loan Group 1⁽¹⁾

Credit Grade Category	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
PR	$  42,445,130	224	12.06%	$  189,487	7.401%	351.01	595	76.8%
PP	255,738,589	1,389	72.65	184,117	6.965	350.66	628	78.5
A-	12,938,778	67	3.68	193,116	7.606	349.57	577	77.3
B	24,921,995	140	7.08	178,014	7.707	352.79	583	73.8
C	14,128,838	78	4.01	181,139	8.164	354.95	573	71.6
C-	1,046,862	7	0.30	149,552	9.386	352.46	566	67.9
D	779,910	5	0.22	155,982	7.887	356.27	590	73.2
Total/Avg./Wtd. Avg	$352,000,104	1,910	100.00%	$  184,293	7.151%	351.00	617	77.6%

________________

(1) Although the Mortgage Loans in Loan Group 1 were originated by various originators under differing underwriting guidelines, the Mortgage Loans in Loan Group 1 loosely correspond to the Countrywide Home Loans credit grades shown in this table. See “—Underwriting Standards” in the prospectus supplement.

Original Term for the Mortgage Loans

in Loan Group 1

Original Term	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
ARM 360	$	262,774,057	1,360	74.65	%	$	193,216	7.240	%	355.56	608	78.2	%
Fixed 120		270,848	3	0.08			90,283	6.958		116.08	640	66.2
Fixed 180		6,930,026	48	1.97			144,376	6.776		176.38	645	74.3
Fixed 240		2,605,460	18	0.74			144,748	6.865		236.44	665	83.9
Fixed 300		448,521	3	0.13			149,507	6.951		296.33	652	75.2
Fixed 360		78,971,193	478	22.43			165,212	6.899		356.06	643	75.6
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Loan Documentation Type for the Mortgage Loans

in Loan Group 1

Loan Documentation Type	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Full Documentation	$	224,073,723	1,287	63.66	%	$	174,105	6.996	%	350.08	615	78.4	%
Stated Income		127,926,381	623	36.34			205,339	7.423		352.61	620	76.2
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Original Prepayment Penalty Term for the Mortgage Loans

in Loan Group 1

Original Prepayment Penalty Term (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0	$	83,477,469	468	23.72	%	$	178,371	7.407	%	352.39	617	79.4	%
3		177,766	1	0.05			177,766	7.040		175.00	597	85.0
6		1,379,215	7	0.39			197,031	6.933		356.71	651	80.3
12		17,988,856	83	5.11			216,733	7.237		352.17	621	75.9
24		154,120,989	794	43.78			194,107	7.180		355.27	606	77.3
36		94,855,810	557	26.95			170,298	6.865		342.86	634	76.8
Total/Avg./Wtd. Avg	$	352,000,104	1,910	100.00	%	$	184,293	7.151	%	351.00	617	77.6	%

Months to Next Adjustment Date for the Adjustable Rate Mortgage Loans in Loan Group 1

Range of Months to Next Adjustment Date	Weighted Average Months to Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0-6	5	$	1,850,445	9	0.70	%	$	205,605	6.812	%	354.09	598	87.3	%
7-12	9		6,285,541	35	2.39			179,587	7.793		353.24	589	80.0
13-18	17		32,310,271	174	12.30			185,691	7.227		353.07	609	81.1
19-24	20		185,392,462	940	70.55			197,226	7.209		356.11	607	77.2
25-31	30		14,245,242	86	5.42			165,642	7.438		353.93	600	82.0
32-37	33		21,308,265	108	8.11			197,299	7.298		356.50	619	78.8
38 or Greater	55		1,381,832	8	0.53			172,729	6.783		354.69	637	76.2
Total/Avg./Wtd. Avg		$	262,774,057	1,360	100.00	%	$	193,216	7.240	%	355.56	608	78.2	%

Mortgage Loan Programs for the Mortgage Loans

in Loan Group 2

Loan Programs	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
30Y LIB6M	$	399,599	3	0.12	%	$	133,200	5.980	%	354.52	626	74.5	%
1/29 LIB6M		1,858,065	9	0.54			206,452	7.289		355.66	609	78.4
2/28 LIB6M		166,892,251	983	48.37			169,778	7.269		354.77	605	79.7
2/28 LIB6M - IO - 120		1,383,858	6	0.40			230,643	6.445		356.85	683	80.0
2/28 LIB6M - IO - 24		2,757,275	11	0.80			250,661	6.533		354.39	662	82.2
2/28 LIB6M - IO - 60		41,584,033	206	12.05			201,864	6.531		355.68	667	81.8
2/28 LIB6M - 40/30 Balloon		750,256	4	0.22			187,564	7.225		358.00	601	81.1
3/27 LIB6M		32,237,962	204	9.34			158,029	7.235		354.36	611	80.8
3/27 LIB6M - IO - 120		183,000	1	0.05			183,000	8.000		354.00	656	100.0
3/27 LIB6M - IO - 36		1,100,300	6	0.32			183,383	6.927		354.96	640	82.1
3/27 LIB6M - IO - 60		7,693,426	41	2.23			187,645	6.887		355.60	662	81.1
5/25 LIB6M		735,396	3	0.21			245,132	6.280		355.76	688	80.0
15Yr Fixed		982,918	11	0.28			89,356	8.055		174.83	596	76.1
20Yr Fixed		1,184,904	10	0.34			118,490	7.098		233.97	648	75.7
30Yr Fixed		83,433,231	615	24.18			135,664	7.209		354.89	627	77.5
30/15 Fixed Balloon		1,823,704	13	0.53			140,285	7.155		175.97	624	80.4
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

Mortgage Loan Principal Balances for the Mortgage Loans

in Loan Group 2*

Range of Mortgage Loan Principal Balances	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
$25,000.01 - $50,000.00	$	546,490	11	0.16	%	$	49,681	8.699	%	320.03	593	65.3	%
$50,000.01 - $75,000.00		9,534,359	146	2.76			65,304	7.690		350.38	613	76.8
$75,000.01 - $100,000.00		25,336,102	285	7.34			88,899	7.341		349.33	619	79.6
$100,000.01 - $150,000.00		82,935,511	667	24.04			124,341	7.206		351.85	622	79.2
$150,000.01 - $200,000.00		74,991,173	430	21.74			174,398	7.111		354.07	619	79.1
$200,000.01 - $250,000.00		67,946,731	303	19.69			224,247	7.079		352.90	620	80.1
$250,000.01 - $300,000.00		49,558,872	181	14.36			273,806	7.081		355.03	621	80.4
$300,000.01 - $350,000.00		28,759,752	89	8.34			323,143	6.881		355.25	632	80.7
$350,000.01 - $400,000.00		3,578,963	10	1.04			357,896	7.104		353.46	631	82.1
$400,000.01 - $450,000.00		830,250	2	0.24			415,125	6.611		355.52	648	73.3
$450,000.01 - $500,000.00		453,975	1	0.13			453,975	9.990		355.00	511	60.7
$500,000.01 - $550,000.00		528,000	1	0.15			528,000	6.990		353.00	667	80.0
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

____________

* The Average Principal Balance of the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately $162,277.

Mortgage Rates for the Mortgage Loans

in Loan Group 2*

Range of Mortgage Rates(%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.501-5.000	$	103,247	1	0.03	%	$	103,247	4.840	%	356.00	593	80.0	%
5.001-5.500		2,703,253	14	0.78			193,090	5.376		354.20	646	79.2
5.501-6.000		22,303,165	116	6.46			192,269	5.861		354.96	648	78.1
6.001-6.500		58,382,624	329	16.92			177,455	6.327		354.05	644	78.3
6.501-7.000		107,764,132	651	31.24			165,536	6.801		352.89	633	79.3
7.001-7.500		60,893,737	386	17.65			157,756	7.283		352.18	627	81.0
7.501-8.000		47,462,538	311	13.76			152,613	7.793		352.43	597	81.1
8.001-8.500		18,325,218	132	5.31			138,827	8.288		353.08	586	80.7
8.501-9.000		15,485,753	101	4.49			153,324	8.804		354.75	558	80.0
9.001–9.500		5,075,568	38	1.47			133,568	9.259		350.91	551	79.9
9.501-10.000		3,588,504	27	1.04			132,908	9.839		352.56	526	74.3
10.001-10.500		647,582	4	0.19			161,896	10.233		348.50	534	71.0
10.501-11.000		1,206,022	10	0.35			120,602	10.767		353.10	525	71.0
11.001-11.500		459,674	3	0.13			153,225	11.401		306.81	538	66.4
11.501-12.000		470,742	2	0.14			235,371	11.619		354.95	553	63.5
12.001-12.500		128,418	1	0.04			128,418	12.500		349.00	516	80.0
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

____________

* The Weighted Average Mortgage Rate for the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 7.142% per annum.

Remaining Terms to Stated Maturity for the Mortgage Loans

in Loan Group 2*

Range of Remaining Terms (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
121-180	$	2,806,622	24	0.81	%	$	116,943	7.470	%	175.57	614	78.9	%
181-300		1,184,904	10	0.34			118,490	7.098		233.97	648	75.7
301-360		340,851,998	2,091	98.80			163,009	7.139		354.86	621	79.6
361 or greater		156,652	1	0.05			156,652	6.500		475.00	672	62.8
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

____________

* The weighted average remaining term to maturity of the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 353 months.

Original Loan-to- Value Ratios for the Mortgage Loans

in Loan Group 2*

Range of Original Loan- to-Value Ratios(%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
50.00 or Less	$	6,731,601	50	1.95	%	$	134,632	7.540	%	352.60	591	44.0	%
50.01-55.00		3,619,947	21	1.05			172,378	7.531		354.90	583	52.6
55.01-60.00		6,402,754	40	1.86			160,069	7.635		345.94	579	58.2
60.01-65.00		9,317,805	58	2.70			160,652	7.635		352.56	569	62.9
65.01-70.00		15,174,427	94	4.40			161,430	7.445		350.06	577	68.5
70.01-75.00		19,715,657	117	5.71			168,510	7.343		354.81	591	73.8
75.01-80.00		191,677,752	1,211	55.56			158,281	6.858		353.91	638	79.8
80.01-85.00		33,457,396	191	9.70			175,170	7.366		352.94	599	84.3
85.01-90.00		43,126,472	252	12.50			171,137	7.502		350.49	609	89.6
90.01-95.00		6,949,888	39	2.01			178,202	7.985		351.48	627	94.7
95.01-100.00		8,826,476	53	2.56			166,537	7.703		354.46	655	99.9
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

____________

* The Weighted Average Original Loan-to-Value Ratio at origination of the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 79.58%.

State Distribution of the Mortgaged Properties for

the Mortgage Loans in Loan Group 2

State	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Alabama	$	2,041,321	18	0.59	%	$	113,407	7.525	%	346.18	598	80.7	%
Arizona		15,271,415	92	4.43			165,994	7.027		353.20	638	82.5
Arkansas		310,372	5	0.09			62,074	8.532		354.17	606	76.9
California		55,328,130	236	16.04			234,441	6.872		355.14	625	74.9
Colorado		5,477,735	35	1.59			156,507	6.734		340.56	638	79.5
Connecticut		4,393,643	23	1.27			191,028	7.427		354.68	598	78.4
Delaware		998,746	7	0.29			142,678	6.543		354.42	638	82.7
Florida		35,984,825	215	10.43			167,371	7.334		354.25	624	79.8
Georgia		11,186,110	82	3.24			136,416	7.315		352.23	609	81.2
Hawaii		1,217,741	4	0.35			304,435	7.051		355.65	620	74.8
Idaho		1,246,718	11	0.36			113,338	7.276		353.83	606	80.3
Illinois		18,489,633	105	5.36			176,092	7.153		354.81	622	81.8
Indiana		5,526,875	52	1.60			106,286	7.211		348.51	625	82.0
Iowa		1,150,486	13	0.33			88,499	7.535		354.02	638	80.3
Kansas		1,990,058	16	0.58			124,379	7.277		355.43	634	83.9
Kentucky		3,310,156	26	0.96			127,314	7.154		354.30	624	81.1
Louisiana		723,260	7	0.21			103,323	7.463		352.46	612	81.5
Maine		1,643,405	11	0.48			149,400	7.174		355.14	622	81.4
Maryland		15,666,964	74	4.54			211,716	7.108		355.19	614	79.1
Massachusetts		5,456,127	25	1.58			218,245	6.577		351.43	642	81.1
Michigan		15,306,609	109	4.44			140,428	7.576		353.89	607	81.0
Minnesota		7,098,400	42	2.06			169,010	6.985		349.24	620	81.4
Mississippi		372,927	4	0.11			93,232	7.525		308.63	593	86.5
Missouri		6,182,850	50	1.79			123,657	7.372		353.96	617	81.5
Montana		706,532	6	0.20			117,755	6.871		353.97	625	81.7
Nebraska		101,471	1	0.03			101,471	6.800		354.00	635	80.0
Nevada		10,815,686	54	3.13			200,290	7.192		355.16	610	78.4
New Hampshire		1,603,314	9	0.46			178,146	6.813		351.63	594	77.9
New Jersey		10,726,275	54	3.11			198,635	7.344		355.04	608	76.5
New Mexico		851,231	5	0.25			170,246	7.374		345.16	618	74.3
New York		9,526,674	40	2.76			238,167	6.968		354.87	627	76.4
North Carolina		10,734,175	89	3.11			120,609	7.162		349.53	620	82.4
North Dakota		75,705	1	0.02			75,705	7.340		355.00	632	80.0
Ohio		12,416,465	104	3.60			119,389	7.032		353.92	625	83.5
Oklahoma		1,544,275	14	0.45			110,305	7.478		353.76	616	80.4
Oregon		4,939,539	31	1.43			159,340	6.594		353.97	634	80.4
Pennsylvania		10,946,294	83	3.17			131,883	7.307		348.49	613	80.7
Rhode Island		2,428,291	13	0.70			186,792	6.802		346.79	623	74.8
South Carolina		5,266,536	49	1.53			107,480	7.449		344.86	624	82.2
South Dakota		181,438	1	0.05			181,438	5.550		354.00	672	79.7
Tennessee		5,873,302	54	1.70			108,765	7.513		353.31	621	84.3
Texas		7,399,004	63	2.14			117,445	7.210		352.02	622	81.0
Utah		1,412,384	9	0.41			156,932	7.729		354.03	613	81.3
Virginia		16,879,416	93	4.89			181,499	7.206		351.40	612	79.4
Washington		7,342,701	42	2.13			174,826	6.865		354.86	627	80.0
West Virginia		1,140,153	11	0.33			103,650	7.420		354.10	625	82.2
Wisconsin		5,147,407	33	1.49			155,982	7.315		350.25	639	82.2
Wyoming		567,400	5	0.16			113,480	6.548		354.89	630	78.1
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

Credit Bureau Risk Scores⁽¹⁾ for the Mortgage Loans

in Loan Group 2*

Range of Credit Bureau Risk Scores	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
761–780	$	512,051	2	0.15	%	$	256,026	5.999	%	355.67	769	80.0	%
741–760		4,266,117	22	1.24			193,914	6.430		356.44	751	82.9
721–740		6,835,636	36	1.98			189,879	6.740		356.02	728	81.9
701–720		9,752,880	56	2.83			174,159	6.669		350.04	711	80.9
681–700		16,446,859	91	4.77			180,735	6.736		355.53	690	82.1
661–680		29,723,801	170	8.62			174,846	6.813		355.32	669	79.9
641–660		49,378,403	315	14.31			156,757	6.903		352.69	650	79.7
621–640		65,819,371	400	19.08			164,548	6.795		353.22	631	80.7
601–620		48,678,573	326	14.11			149,321	7.114		350.82	610	81.0
581–600		51,188,062	343	14.84			149,236	7.278		352.56	591	80.3
561–580		24,617,097	145	7.14			169,773	7.420		352.74	572	78.0
541–560		10,898,114	68	3.16			160,266	7.989		354.34	552	75.4
521–540		4,365,128	32	1.27			136,410	8.359		345.12	533	74.4
501–520		20,359,546	109	5.90			186,785	8.738		355.12	511	71.9
500 or Less		2,158,538	11	0.63			196,231	8.279		355.98	500	70.3
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

______________________

(1) The Credit Bureau Risk Scores referenced in this table with respect to substantially all of the Mortgage Loans in Loan Group 2 were obtained by the respective originators from one or more credit reporting agencies, and were determined at the time of origination.

* The weighted average Credit Bureau Risk Score of the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 621.

Gross Margins for the Adjustable Rate Mortgage Loans

In Loan Group 2*

Range of Gross Margins (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
2.001-3.000	$	373,209	2	0.14	%	$	186,605	6.895	%	352.69	596	89.4	%
3.001-4.000		1,648,598	8	0.64			206,075	6.385		354.11	629	79.3
4.001-5.000		18,570,117	102	7.21			182,060	6.218		354.77	638	80.3
5.001-6.000		101,327,481	546	39.34			185,581	6.734		355.17	634	80.2
6.001-7.000		105,127,947	621	40.81			169,288	7.415		355.05	609	79.6
7.001-8.000		30,528,066	198	11.85			154,182	7.943		353.79	593	83.0
Total/Avg./Wtd. Avg	$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

_____________

* The weighted average Gross Margin for the Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 6.199%.

Next Adjustment Date for the Adjustable Rate Mortgage Loans

in Loan Group 2*

Next Adjustment Date	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
January 2006	$       321,162	2	0.12%	$160,581	6.314%	348.60	639	78.3%
June 2006	192,647	2	0.07	96,323	5.970	354.00	602	68.6
July 2006	868,806	5	0.34	173,761	6.866	351.72	636	80.9
August 2006	1,484,448	7	0.58	212,064	8.111	353.92	572	78.0
October 2006	234,365	1	0.09	234,365	6.300	346.00	590	80.0
November 2006	663,428	4	0.26	165,857	7.553	347.00	591	86.0
December 2006	1,957,359	17	0.76	115,139	7.951	348.65	550	77.7
January 2007	4,231,656	29	1.64	145,919	7.964	349.15	569	82.6
February 2007	3,072,101	18	1.19	170,672	7.536	350.39	583	83.7
March 2007	1,306,562	9	0.51	145,174	7.115	351.00	592	81.3
April 2007	1,564,340	11	0.61	142,213	7.722	352.00	599	80.6
May 2007	11,275,492	70	4.38	161,078	6.788	353.18	623	79.1
June 2007	56,645,274	323	21.99	175,372	6.920	354.00	618	80.8
July 2007	29,590,207	160	11.49	184,939	7.071	355.00	612	80.4
August 2007	63,600,524	351	24.69	181,198	7.175	356.08	619	79.6
September 2007	37,376,565	205	14.51	182,325	7.183	357.00	637	79.8
October 2007	1,240,398	8	0.48	155,050	7.272	358.00	614	82.8
November 2007	355,463	2	0.14	177,731	7.589	348.00	534	71.9
December 2007	806,094	5	0.31	161,219	7.677	348.73	568	83.1
January 2008	910,247	6	0.35	151,708	7.578	349.11	573	83.8
February 2008	525,569	5	0.20	105,114	7.362	350.38	619	74.0
March 2008	304,320	2	0.12	152,160	7.849	351.00	620	95.0
April 2008	500,950	5	0.19	100,190	8.310	352.00	589	83.6
May 2008	744,220	4	0.29	186,055	6.361	353.00	618	81.6
June 2008	15,257,444	94	5.92	162,313	6.863	354.00	616	81.2
July 2008	7,928,647	53	3.08	149,597	7.388	355.00	622	79.9
August 2008	9,538,462	51	3.70	187,029	7.270	356.03	638	81.4
September 2008	4,167,270	24	1.62	173,636	7.303	357.00	640	80.7
October 2008	176,000	1	0.07	176,000	7.500	358.00	654	80.0
May 2010	153,452	1	0.06	153,452	6.750	353.00	597	80.0
August 2010	294,833	1	0.11	294,833	6.090	356.00	724	80.0
September 2010	287,111	1	0.11	287,111	6.225	357.00	699	80.0
Total/Avg./Wtd. Avg	$257,575,418	1,477	100.00%	$174,391	7.116%	354.92	619	80.3%

______________

* The weighted average number of months to next Adjustment Date for the adjustable rate Mortgage Loans in Loan Group 2 as of the Cut-off Date is 21 months.

Maximum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 2*

Range of Maximum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
11.001-11.500	$	3,319,844	16	1.29	%	$	207,490	5.701	%	355.03	643	79.5	%
11.501-12.000		10,727,868	61	4.16			175,867	5.852		354.56	634	79.3
12.001-12.500		27,299,389	158	10.60			172,781	6.312		354.59	628	80.0
12.501-13.000		50,129,861	287	19.46			174,669	6.648		354.53	627	80.0
13.001-13.500		39,824,166	220	15.46			181,019	6.873		355.03	636	80.2
13.501-14.000		56,044,840	322	21.76			174,052	7.126		355.12	628	81.2
14.001-14.500		22,505,110	138	8.74			163,081	7.384		355.44	635	82.2
14.501-15.000		19,258,205	113	7.48			170,427	7.970		355.14	591	81.1
15.001-15.500		11,751,637	69	4.56			170,314	8.337		355.11	576	79.9
15.501-16.000		9,931,762	51	3.86			194,740	8.901		355.18	540	77.9
16.001-16.500		2,885,404	18	1.12			160,300	9.076		354.37	542	79.1
16.501-17.000		2,346,153	15	0.91			156,410	10.009		355.37	509	72.1
17.001-17.500		721,321	4	0.28			180,330	10.455		350.01	525	68.1
17.501-18.000		582,836	4	0.23			145,709	11.148		354.13	552	61.6
18.001-19.000		247,023	1	0.10			247,023	11.590		354.00	515	75.0
Total/Avg./Wtd. Avg	$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

_________________

* The weighted average Maximum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 13.601% per annum.

Initial Periodic Rate Cap for the Adjustable Rate Mortgage Loans

in Loan Group 2*

Initial Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.500	$	9,636,146	60	3.74	%	$	160,602	7.407	%	354.87	633	78.1	%
2.000		13,730,074	61	5.33			225,083	6.596		355.69	670	80.3
3.000		234,209,199	1,356	90.93			172,721	7.135		354.88	616	80.4
Total/Avg./Wtd. Avg	$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

________________

* The weighted average Initial Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 2.891%.

Subsequent Periodic Rate Cap for the Adjustable Rate Mortgage Loans in Loan Group 2*

Subsequent Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.000	$	171,514,419	1,017	66.59	%	$	168,647	6.970	%	354.80	622	81.1	%
1.500		12,279,077	74	4.77			165,933	7.402		354.67	627	78.7
2.000		73,781,923	386	28.64			191,145	7.410		355.24	611	78.6
Total/Avg./Wtd. Avg	$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

________________

* The weighted average Subsequent Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 1.310%.

Minimum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 2*

Range of Minimum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.001 - 5.000	$	103,247	1	0.04	%	$	103,247	4.840	%	356.00	593	80.0	%
5.001 - 6.000		22,904,319	120	8.89			190,869	5.829		354.80	647	79.1
6.001 - 7.000		126,245,449	716	49.01			176,320	6.657		355.06	636	80.0
7.001 - 8.000		75,010,395	442	29.12			169,707	7.515		354.77	610	81.8
8.001 - 9.000		25,100,735	150	9.75			167,338	8.546		354.84	565	80.8
9.001 - 10.000		6,124,164	36	2.38			170,116	9.437		354.98	527	74.5
10.001 or Greater		2,087,109	12	0.81			173,926	10.835		353.43	526	66.7
Total/Avg./Wtd. Avg	$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

________________

* The weighted average Minimum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 2 as of the Cut-off Date was approximately 7.098% per annum.

Types of Mortgaged Properties for the Mortgage Loans

in Loan Group 2

Property Type	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Single-Family Residence	$269,342,506	1,705	78.07%	$ 157,972	7.132%	352.84	620	79.8%
Planned Unit Development	43,319,066	238	12.56	182,013	7.240	353.82	614	79.3
Condominium	18,991,117	116	5.50	163,717	7.004	353.19	640	79.6
Two Family	7,923,966	43	2.30	184,278	7.162	353.92	635	77.9
Three Family	2,220,119	9	0.64	246,680	6.866	355.40	633	72.3
Four Family	1,289,756	4	0.37	322,439	8.317	353.11	602	71.3
Single-Family Residence (attached)	872,262	5	0.25	174,452	7.089	355.43	621	77.3
Single-Family Residence (detached)	481,928	3	0.14	160,643	7.086	356.08	689	77.8
CNDP	458,769	2	0.13	229,385	7.159	354.00	592	86.5
Planned Unit Development (detached)	100,687	1	0.03	100,687	6.540	357.00	583	80.0
Total/Avg./Wtd. Avg	$345,000,176	2,126	100.00%	$ 162,277	7.142%	353.04	621	79.6%

Occupancy Types for the Mortgage Loans

in Loan Group 2⁽¹⁾

Occupancy	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Owner Occupied	$	340,153,054	2,092	98.60	%	$	162,597	7.136	%	353.14	621	79.6	%
Investment		3,678,805	24	1.07			153,284	7.508		350.05	632	74.9
Second Home		1,168,318	10	0.34			116,832	7.690		333.54	611	80.0
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

_____________________

(1) Based on representations by the Mortgagors at the time of origination of the Mortgage Loans in Loan Group 2.

Loan Purposes for the Mortgage Loans

in Loan Group 2

Loan Purpose	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Purchase	$	177,890,629	1,111	51.56	%	$	160,118	6.974	%	354.41	642	81.8	%
Refinance – Cash Out		141,160,077	839	40.92			168,248	7.345		351.87	596	76.5
Refinance – No Cash Out		25,949,470	176	7.52			147,440	7.183		349.95	609	81.0
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

Credit Grade Categories for the Mortgage Loans

in Loan Group 2⁽¹⁾

Credit Grade Category	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
PR	$	30,595,786	170	8.87	%	$	179,975	7.353	%	351.35	595	80.2	%
PP		270,811,966	1,691	78.50			160,149	7.002		353.21	632	80.4
A-		12,466,385	75	3.61			166,218	7.625		353.76	579	76.2
B		17,998,205	109	5.22			165,121	7.785		351.80	569	75.2
C		10,538,721	66	3.05			159,678	8.063		354.45	564	71.5
C-		1,183,212	6	0.34			197,202	9.322		355.29	529	55.0
D		1,405,901	9	0.41			156,211	8.187		353.92	582	70.3
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

_________________

(1) Although the Mortgage Loans in Loan Group 2 were originated by various originators under differing underwriting guidelines the Mortgage Loans in Loan Group 2 loosely correspond to the Countrywide Home Loans credit grades shown in this table. See “—Underwriting Standards” in the prospectus supplement.

Original Term for the Mortgage Loans

in Loan Group 2

Original Term	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
ARM 360	$	257,575,418	1,477	74.66	%	$	174,391	7.116	%	354.92	619	80.3	%
Fixed 180		2,806,622	24	0.81			116,943	7.470		175.57	614	78.9
Fixed 240		1,184,904	10	0.34			118,490	7.098		233.97	648	75.7
Fixed 360		83,433,231	615	24.18			135,664	7.209		354.89	627	77.5
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

Loan Documentation Type for the Mortgage Loans

in Loan Group 2

Loan Documentation Type	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Full Documentation	$218,269,780	1,448	63.27%	$  150,739	7.044%	352.48	613	79.8%
Stated Income	126,730,396	678	36.73	186,918	7.309	354.00	636	79.2
Total/Avg./Wtd. Avg	$345,000,176	2,126	100.00%	$  162,277	7.142%	353.04	621	79.6%

Original Prepayment Penalty Term for the Mortgage Loans

in Loan Group 2

Original Prepayment Penalty Term (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0	$	75,594,785	486	21.91	%	$	155,545	7.376	%	352.42	621	79.5	%
6		988,354	4	0.29			247,088	7.275		356.35	634	85.7
12		12,764,694	63	3.70			202,614	7.091		355.01	629	79.1
24		159,401,080	899	46.20			177,309	7.064		354.76	618	80.0
36		96,251,264	674	27.90			142,806	7.092		350.37	625	78.9
Total/Avg./Wtd. Avg	$	345,000,176	2,126	100.00	%	$	162,277	7.142	%	353.04	621	79.6	%

Months to Next Adjustment Date for the Adjustable Rate Mortgage Loans in Loan Group 2

Range of Months to Next Adjustment Date	Weighted Average Months to Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0-6	3	$	513,809	4	0.20	%	$	128,452	6.185	%	350.62	625	74.7	%
7-12	9		3,943,374	24	1.53			164,307	7.682		350.76	582	79.1
13-18	17		79,360,458	470	30.81			168,852	7.012		353.32	613	80.7
19-24	20		132,380,422	727	51.39			182,091	7.159		356.08	622	79.9
25-31	30		26,760,228	173	10.39			154,683	7.086		353.85	614	80.8
32-37	32		13,881,732	76	5.39			182,654	7.283		356.35	639	81.2
38 or Greater	56		735,396	3	0.29			245,132	6.280		355.76	688	80.0
Total/Avg./Wtd. Avg		$	257,575,418	1,477	100.00	%	$	174,391	7.116	%	354.92	619	80.3	%

Mortgage Loan Programs for the Mortgage Loans

in Loan Group 3

Loan Programs	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
30Y LIB6M	$	310,433	2	0.12	%	$	155,217	6.905	%	355.00	580	87.9	%
1/29 LIB6M		794,726	2	0.31			397,363	7.365		356.00	573	77.6
2/28 LIB6M		62,099,936	206	24.55			301,456	7.508		354.84	598	80.0
2/28 LIB6M - IO - 120		252,000	1	0.10			252,000	6.500		357.00	620	80.0
2/28 LIB6M - IO - 24		10,334,397	29	4.08			356,359	6.610		354.24	619	80.6
2/28 LIB6M - IO - 60		86,266,329	328	34.10			263,007	6.738		354.67	617	79.9
2/28 LIB6M 40/30 Balloon		295,993	1	0.12			295,993	7.990		357.00	565	75.0
3/27 LIB6M		9,854,171	36	3.89			273,727	7.350		354.38	607	80.9
3/27 LIB6M - IO - 36		963,800	4	0.38			240,950	6.983		354.00	611	81.7
3/27 LIB6M - IO - 60		13,288,726	50	5.25			265,775	7.287		355.27	625	82.3
5/25 LIB6M - IO - 60		1,351,750	4	0.53			337,938	6.868		353.00	620	78.6
10Yr Fixed		241,895	2	0.10			120,948	6.318		114.00	657	54.8
15Yr Fixed		2,060,765	16	0.81			128,798	6.651		173.68	638	58.6
20Yr Fixed		1,547,665	10	0.61			154,766	6.527		234.08	658	73.1
30Yr Fixed		54,465,402	255	21.53			213,590	6.696		354.19	650	73.5
15Yr Fixed - IO - 60		155,200	1	0.06			155,200	6.820		176.00	635	80.0
30Yr Fixed - IO - 120		1,373,315	4	0.54			343,329	6.883		355.48	647	74.6
30Yr Fixed - IO - 60		6,119,475	22	2.42			278,158	7.025		355.50	647	74.2
40/30 Fixed Balloon		1,223,571	3	0.48			407,857	5.861		354.00	689	79.6
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Mortgage Loan Principal Balances for the Mortgage Loans

in Loan Group 3*

Range of Mortgage Loan Principal Balances	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
$25,000.01 - $50,000.00	$	190,779	4	0.08	%	$	47,695	8.096	%	349.87	589	77.9	%
$50,000.01 - $75,000.00		1,996,247	31	0.79			64,395	8.005		327.56	611	72.1
$75,000.01 - $100,000.00		5,235,551	59	2.07			88,738	7.530		343.78	625	79.3
$100,000.01 - $150,000.00		24,182,520	193	9.56			125,298	7.087		346.25	616	78.8
$150,000.01 - $200,000.00		26,541,058	152	10.49			174,612	6.846		348.37	612	77.2
$200,000.01 - $250,000.00		22,727,865	100	8.98			227,279	6.757		352.08	624	77.6
$250,000.01 - $300,000.00		22,789,005	83	9.01			274,566	6.693		350.62	623	76.0
$300,000.01 - $350,000.00		9,405,329	29	3.72			324,322	6.837		353.60	613	79.4
$350,000.01 - $400,000.00		55,598,092	147	21.98			378,218	7.009		353.79	619	79.6
$400,000.01 - $450,000.00		34,389,765	81	13.59			424,565	7.146		355.30	632	80.6
$450,000.01 - $500,000.00		27,552,511	58	10.89			475,043	7.076		354.99	611	77.6
$500,000.01 - $550,000.00		10,384,792	20	4.10			519,240	7.048		355.00	635	77.7
$550,000.01 - $600,000.00		5,230,196	9	2.07			581,133	6.474		354.48	639	77.8
$600,000.01 - $650,000.00		4,443,718	7	1.76			634,817	6.628		355.16	625	71.7
$700,000.01 - $750,000.00		1,484,600	2	0.59			742,300	6.737		355.51	638	77.5
$800,000.01 - $850,000.00		847,523	1	0.33			847,523	7.640		356.00	664	76.2
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

____________

* The Average Principal Balance of the Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately $259,221.

Mortgage Rates for the Mortgage Loans

in Loan Group 3*

Range of Mortgage Rates(%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.501 - 5.000	$	1,332,071	3	0.53	%	$	444,024	4.936	%	348.43	602	85.2	%
5.001 - 5.500		6,740,377	18	2.66			374,465	5.308		353.43	694	71.4
5.501 - 6.000		29,031,542	100	11.47			290,315	5.891		347.93	652	74.4
6.001 - 6.500		45,014,585	191	17.79			235,678	6.324		351.90	633	77.1
6.501 - 7.000		78,808,018	306	31.15			257,543	6.813		352.19	618	78.3
7.001 - 7.500		34,267,645	132	13.54			259,603	7.289		351.76	619	78.6
7.501 - 8.000		31,030,195	101	12.26			307,230	7.817		353.78	600	81.0
8.001 - 8.500		8,388,395	32	3.32			262,137	8.290		355.10	596	81.7
8.501 - 9.000		11,911,193	59	4.71			201,885	8.791		355.05	584	83.9
9.001 - 9.500		3,633,550	20	1.44			181,678	9.242		353.24	576	82.6
9.501 - 10.000		1,717,342	11	0.68			156,122	9.825		354.20	586	87.8
10.001 - 10.500		463,210	1	0.18			463,210	10.250		356.00	513	80.0
10.501 - 11.000		661,426	2	0.26			330,713	10.634		357.00	506	70.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

_____________

* The Weighted Average Mortgage Rate for the Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 6.972% per annum.

Remaining Terms to Stated Maturity for the Mortgage Loans

in Loan Group 3*

Range of Remaining Terms (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1 - 120	$	241,895	2	0.10	%	$	120,948	6.318	%	114.00	657	54.8	%
121 - 180		2,215,965	17	0.88			130,351	6.663		173.84	638	60.1
181 - 300		1,547,665	10	0.61			154,766	6.527		234.08	658	73.1
301 - 360		248,994,023	947	98.42			262,929	6.978		354.63	621	78.6
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

____________

* The weighted average remaining term to maturity of the Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 352 months.

Original Loan-to-Value Ratios for the Mortgage Loans

in Loan Group 3*

Range of Original Loan- to-Value Ratios(%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
50.00 or less	$	5,680,730	25	2.25	%	$	227,229	6.916	%	331.41	595	43.0	%
50.01 - 55.00		2,096,752	11	0.83			190,614	6.798		340.34	635	52.4
55.01 - 60.00		6,930,106	32	2.74			216,566	6.666		336.50	627	58.0
60.01 - 65.00		8,942,472	35	3.53			255,499	6.842		342.98	602	62.7
65.01 - 70.00		21,896,266	70	8.65			312,804	6.812		354.99	616	68.7
70.01 - 75.00		27,286,242	89	10.79			306,587	6.852		353.60	624	74.1
75.01 - 80.00		111,925,096	471	44.24			237,633	6.803		353.09	627	79.7
80.01 - 85.00		24,060,863	84	9.51			286,439	7.100		352.88	601	84.2
85.01 - 90.00		33,381,126	116	13.19			287,768	7.388		353.69	614	89.6
90.01 - 95.00		7,076,485	23	2.80			307,673	7.910		355.82	652	94.6
95.01 - 100.00		3,723,409	20	1.47			186,170	8.565		355.74	642	100.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

__________

* The Weighted Average Original Loan-to-Value Ratio at origination of the Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 78.35%.

State Distribution of the Mortgaged Properties for

the Mortgage Loans in Loan Group 3

State	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Alabama	$	1,028,990	9	0.41	%	$	114,332	7.893	%	354.38	629	81.9	%
Arizona		10,767,407	54	4.26			199,396	6.929		355.16	628	79.7
Arkansas		307,149	2	0.12			153,575	7.409		354.48	655	69.1
California		107,279,077	288	42.40			372,497	6.853		353.75	617	77.9
Colorado		3,018,782	17	1.19			177,575	6.818		353.95	627	80.6
Connecticut		4,015,950	21	1.59			191,236	6.651		354.37	630	67.7
Delaware		647,628	4	0.26			161,907	7.994		328.37	611	85.3
District of Columbia		418,354	1	0.17			418,354	8.990		353.00	693	80.0
Florida		16,913,086	71	6.69			238,212	7.090		351.99	639	80.1
Georgia		3,603,124	28	1.42			128,683	7.230		340.28	620	82.8
Idaho		97,391	1	0.04			97,391	9.140		356.00	618	80.0
Illinois		6,803,829	23	2.69			295,819	6.986		354.94	630	79.2
Indiana		1,765,371	10	0.70			176,537	7.644		354.26	602	84.8
Iowa		89,693	1	0.04			89,693	7.990		355.00	619	90.0
Kansas		603,580	4	0.24			150,895	8.763		354.67	568	90.0
Kentucky		930,347	7	0.37			132,907	7.059		329.87	633	68.4
Louisiana		239,200	1	0.09			239,200	6.830		355.00	618	80.0
Maryland		13,328,606	55	5.27			242,338	7.056		352.24	614	76.4
Massachusetts		2,542,150	10	1.00			254,215	7.085		353.55	606	74.4
Michigan		3,598,096	27	1.42			133,263	7.723		354.80	615	82.5
Minnesota		2,387,573	10	0.94			238,757	7.134		352.40	622	80.9
Mississippi		54,194	1	0.02			54,194	7.990		175.00	670	61.1
Missouri		1,602,340	14	0.63			114,453	7.989		344.00	612	82.8
Nebraska		100,445	1	0.04			100,445	6.240		354.00	628	80.0
Nevada		7,782,145	28	3.08			277,934	7.211		355.43	624	80.8
New Hampshire		797,198	4	0.32			199,300	7.056		320.64	623	80.4
New Jersey		6,862,993	24	2.71			285,958	7.187		346.00	605	78.0
New Mexico		75,204	1	0.03			75,204	8.140		353.00	691	90.0
New York		13,963,325	45	5.52			310,296	6.680		351.47	638	73.8
North Carolina		2,061,261	16	0.81			128,829	7.453		353.23	612	83.4
Ohio		4,700,419	28	1.86			167,872	7.124		352.07	617	82.2
Oklahoma		72,273	1	0.03			72,273	7.790		353.00	582	85.0
Oregon		1,161,004	7	0.46			165,858	6.714		330.27	631	80.0
Pennsylvania		3,849,601	22	1.52			174,982	7.042		343.47	616	78.7
Rhode Island		1,952,429	8	0.77			244,054	7.331		340.65	638	78.0
South Carolina		1,691,096	9	0.67			187,900	7.248		346.42	613	76.1
South Dakota		53,982	1	0.02			53,982	7.500		174.00	592	53.7
Tennessee		3,675,493	22	1.45			167,068	7.061		346.07	629	80.6
Texas		1,217,820	8	0.48			152,227	7.227		354.39	662	77.5
Utah		771,682	6	0.31			128,614	6.968		352.46	617	81.4
Virginia		14,190,617	52	5.61			272,896	6.920		351.16	621	79.2
Washington		5,236,961	27	2.07			193,962	6.599		353.21	614	79.4
West Virginia		157,451	2	0.06			78,726	7.761		352.30	626	70.9
Wisconsin		468,230	4	0.19			117,058	7.291		354.77	609	85.7
Wyoming		116,000	1	0.05			116,000	6.800		354.00	615	80.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Credit Bureau Risk Scores⁽¹⁾ for the Mortgage Loans

in Loan Group 3*

Range of Credit Bureau Risk Scores	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
761 - 780	$	3,366,897	11	1.33	%	$	306,082	5.733	%	354.24	772	69.9	%
741 - 760		3,125,133	10	1.24			312,513	6.488		349.37	753	80.9
721 - 740		6,749,364	22	2.67			306,789	6.605		349.46	729	79.4
701 - 720		10,604,518	35	4.19			302,986	6.641		352.91	710	79.8
681 - 700		14,320,142	58	5.66			246,899	6.586		348.13	691	77.5
661 - 680		17,191,431	55	6.80			312,571	6.880		352.92	670	78.1
641 - 660		17,098,547	48	6.76			356,220	6.789		350.04	651	78.0
621 - 640		38,585,952	173	15.25			223,040	6.687		349.01	629	78.8
601 - 620		53,048,498	235	20.97			225,738	6.855		354.00	611	79.7
581 - 600		36,218,468	141	14.32			256,869	7.081		353.68	591	80.7
561 - 580		22,451,212	77	8.87			291,574	7.569		352.60	573	77.8
541 - 560		15,229,097	61	6.02			249,657	7.322		352.13	552	75.4
521 - 540		10,482,794	39	4.14			268,790	7.838		353.49	531	72.9
501 - 520		4,306,543	10	1.70			430,654	8.462		356.05	509	70.3
500 or less		220,951	1	0.09			220,951	10.800		357.00	500	70.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

______________________

(1) The Credit Bureau Risk Scores referenced in this table with respect to substantially all of the Mortgage Loans in Loan Group 3 were obtained by the respective originators from one or more credit reporting agencies, and were determined at the time of origination.

* The weighted average Credit Bureau Risk Score of the Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 621.

Gross Margins for the Adjustable Rate Mortgage Loans

In Loan Group 3*

Range of Gross Margins (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
3.001 - 4.000	$	604,600	2	0.33	%	$	302,300	6.943	%	353.59	589	85.9	%
4.001 - 5.000		11,878,588	46	6.39			258,230	6.175		354.42	635	79.3
5.001 - 6.000		88,040,154	291	47.38			302,543	6.635		354.69	627	80.3
6.001 - 7.000		61,790,977	204	33.25			302,897	7.388		354.97	594	78.6
7.001 - 8.000		13,089,986	49	7.04			267,143	7.740		354.45	583	83.2
8.001 - 9.000		9,016,659	60	4.85			150,278	8.893		354.77	580	85.8
9.001 - 10.000		1,391,296	11	0.75			126,481	9.674		351.53	574	83.8
Total/Avg./Wtd. Avg	$	185,812,261	663	100.00	%	$	280,260	7.067	%	354.73	611	80.2	%

____________

* The weighted average Gross Margin for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 6.280%.

Next Adjustment Date for the Adjustable Rate Mortgage Loans

in Loan Group 3*

Next Adjustment Date	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
January 2006	$       310,433	2	0.17%	$   155,217	6.905%	355.00	580	87.9%
May 2006	170,425	1	0.09	170,425	7.800	342.00	582	90.0
July 2006	364,700	1	0.20	364,700	6.375	343.00	614	80.0
August 2006	794,726	2	0.43	397,363	7.365	356.00	573	77.6
October 2006	943,585	2	0.51	471,793	8.438	346.00	580	67.8
November 2006	1,616,997	7	0.87	231,000	7.566	347.15	560	80.5
December 2006	2,043,100	8	1.10	255,388	6.348	347.61	585	79.2
January 2007	2,954,230	16	1.59	184,639	7.049	349.12	589	85.8
February 2007	1,915,780	9	1.03	212,864	7.643	350.13	571	80.2
April 2007	968,005	4	0.52	242,001	7.073	352.00	609	79.6
May 2007	17,502,447	76	9.42	230,295	6.583	353.01	610	80.4
June 2007	33,457,542	139	18.01	240,702	6.717	354.00	602	80.0
July 2007	30,306,737	96	16.31	315,695	6.979	355.00	611	80.1
August 2007	41,528,198	123	22.35	337,628	7.137	356.02	620	79.8
September 2007	24,837,637	82	13.37	302,898	7.563	357.00	614	79.7
October 2007	718,699	2	0.39	359,350	7.746	358.00	605	82.4
November 2007	68,790	1	0.04	68,790	8.990	348.00	536	85.0
December 2007	400,720	3	0.22	133,573	7.334	348.62	576	72.7
February 2008	427,907	2	0.23	213,954	7.419	350.00	631	82.3
March 2008	172,733	2	0.09	86,366	7.570	351.00	599	87.7
April 2008	739,194	2	0.40	369,597	9.039	352.00	569	88.4
May 2008	1,691,650	6	0.91	281,942	6.755	353.00	606	83.2
June 2008	5,821,628	23	3.13	253,114	6.845	354.00	608	83.0
July 2008	2,602,558	12	1.40	216,880	7.761	355.00	602	79.4
August 2008	9,030,780	26	4.86	347,338	7.364	356.00	631	79.8
September 2008	3,071,310	12	1.65	255,943	7.395	357.00	630	85.0
May 2010	1,351,750	4	0.73	337,938	6.868	353.00	620	78.6
Total/Avg./Wtd. Avg	$185,812,261	663	100.00%	$   280,260	7.067%	354.73	611	80.2%

______________

* The weighted average number of months to next Adjustment Date for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date is 20 months.

Maximum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 3*

Range of Maximum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
10.501 - 11.000	$	1,332,071	3	0.72	%	$	444,024	4.936	%	348.43	602	85.2	%
11.001 - 11.500		1,873,214	6	1.01			312,202	5.373		353.48	638	76.4
11.501 - 12.000		11,063,999	44	5.95			251,455	5.913		354.03	614	78.0
12.001 - 12.500		20,752,482	93	11.17			223,145	6.259		353.77	621	80.1
12.501 - 13.000		39,841,321	141	21.44			282,563	6.609		354.52	617	79.0
13.001 - 13.500		25,934,946	87	13.96			298,103	6.885		354.88	613	78.8
13.501 - 14.000		38,206,182	119	20.56			321,060	7.164		355.29	614	80.8
14.001 - 14.500		14,313,158	43	7.70			332,864	7.706		355.56	613	81.2
14.501 - 15.000		16,951,437	55	9.12			308,208	8.011		355.10	590	82.8
15.001 - 15.500		3,777,058	17	2.03			222,180	8.494		354.54	585	80.5
15.501 - 16.000		7,770,780	42	4.18			185,019	8.890		355.05	590	83.4
16.001 - 16.500		2,471,564	9	1.33			274,618	9.212		354.16	586	82.9
16.501 - 17.000		1,060,839	3	0.57			353,613	10.175		356.42	553	81.8
17.001 - 17.500		463,210	1	0.25			463,210	10.250		356.00	513	80.0
Total/Avg./Wtd. Avg	$	185,812,261	663	100.00	%	$	280,260	7.067	%	354.73	611	80.2	%

_________________

* The weighted average Maximum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 13.505% per annum.

Initial Periodic Rate Cap for the Adjustable Rate Mortgage Loans

in Loan Group 3*

Initial Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.500	$    6,272,336	21	3.38%	$   298,683	7.425%	355.43	616	77.1%
2.000	27,503,502	75	14.80	366,713	6.743	355.28	633	80.1
3.000	152,036,423	567	81.82	268,142	7.111	354.60	606	80.4
Total/Avg./Wtd. Avg	$185,812,261	663	100.00%	$   280,260	7.067%	354.73	611	80.2%

________________

* The weighted average initial Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 2.801%.

Subsequent Periodic Rate Cap for the Adjustable Rate Mortgage Loans in Loan Group 3*

Subsequent Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.000	$	112,746,716	475	60.68	%	$	237,362	7.045	%	354.37	604	80.9	%
1.500		7,067,061	23	3.80			307,264	7.419		355.49	611	77.1
2.000		65,998,483	165	35.52			399,991	7.066		355.27	622	79.4
Total/Avg./Wtd. Avg	$	185,812,261	663	100.00	%	$	280,260	7.067	%	354.73	611	80.2	%

________________

* The weighted average subsequent Periodic Rate Cap for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 1.374%.

Minimum Mortgage Rates for the Adjustable Rate Mortgage Loans

in Loan Group 3*

Range of Minimum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.001 - 5.000	$	1,506,471	4	0.81	%	$	376,618	5.030	%	349.08	604	84.6	%
5.001 - 6.000		24,298,069	78	13.08			311,514	5.828		354.55	638	77.1
6.001 - 7.000		85,486,908	313	46.01			273,121	6.656		354.63	617	79.6
7.001 - 8.000		50,321,681	158	27.08			318,492	7.580		355.06	600	81.1
8.001 - 9.000		18,239,245	80	9.82			227,991	8.574		355.17	587	83.5
9.001 - 10.000		5,056,202	28	2.72			180,579	9.430		353.71	579	84.4
10.001 or Greater		903,685	2	0.49			451,842	10.396		356.49	511	75.1
Total/Avg./Wtd. Avg	$	185,812,261	663	100.00	%	$	280,260	7.067	%	354.73	611	80.2	%

________________

* The weighted average Minimum Mortgage Rate for the adjustable rate Mortgage Loans in Loan Group 3 as of the Cut-off Date was approximately 7.056% per annum.

Types of Mortgaged Properties for the Mortgage Loans

in Loan Group 3

Property Type	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Single-Family Residence	$	195,636,852	768	77.33	%	$	254,735	6.996	%	352.55	619	78.3	%
Planned Unit Development		41,241,842	146	16.30			282,478	6.905		351.99	624	79.1
Condominium		9,885,166	41	3.91			241,102	6.862		352.97	634	80.4
Two Family		3,853,399	13	1.52			296,415	6.765		325.34	620	67.8
Townhouse		711,394	2	0.28			355,697	6.563		354.57	665	73.9
Three Family		511,687	2	0.20			255,844	6.057		354.00	650	71.3
CNDP		394,651	1	0.16			394,651	7.990		355.00	694	90.0
Single-Family Residence (attached)		378,000	1	0.15			378,000	7.440		356.00	736	90.0
Four Family		273,508	1	0.11			273,508	7.375		353.00	694	59.5
Single-Family Residence (detached)		113,050	1	0.04			113,050	6.700		354.00	622	85.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Occupancy Types for the Mortgage Loans

in Loan Group 3⁽¹⁾

Occupancy	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Owner Occupied	$	249,662,922	961	98.68	%	$	259,795	6.964	%	352.04	621	78.5	%
Investment		2,278,892	12	0.90			189,908	7.572		354.22	657	64.9
Second Home		1,057,734	3	0.42			352,578	7.361		355.59	664	79.2
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

___________________

(1) Based on representations by the Mortgagors at the time of origination of the Mortgage Loans in Loan Group 3.

Loan Purposes for the Mortgage Loans

in Loan Group 3

Loan Purpose	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Refinance – Cash Out	$136,436,787	463	53.93%	$294,680	6.956%	350.93	616	75.7%
Purchase	99,373,064	440	39.28	225,848	6.999	354.12	626	82.1
Refinance – No Cash Out	17,189,697	73	6.79	235,475	6.936	349.40	631	77.5
Total/Avg./Wtd. Avg	$252,999,548	976	100.00%	$259,221	6.972%	352.08	621	78.3%

Credit Grade Categories for the Mortgage Loans

in Loan Group 3⁽¹⁾

Credit Grade Category	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
PR	$	30,678,836	109	12.13	%	$	281,457	7.009	%	351.33	598	78.1	%
PP		185,430,612	741	73.29			250,244	6.859		351.86	633	79.2
A-		11,385,307	36	4.50			316,259	7.391		353.98	584	75.9
B		14,908,213	50	5.89			298,164	7.423		353.33	591	75.5
C		9,009,018	33	3.56			273,001	7.708		354.27	561	70.5
C-		996,576	4	0.39			249,144	8.902		355.31	574	64.7
D		590,986	3	0.23			196,995	6.508		352.06	599	78.4
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

________________

(1) Although the Mortgage Loans in Loan Group 3 were originated by various originators under differing underwriting guidelines, the Mortgage Loans in Loan Group 3 loosely correspond to the Countrywide Home Loans credit grades shown in this table. See “—Underwriting Standards” in the prospectus supplement.

Original Term for the Mortgage Loans

in Loan Group 3

Original Term	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
ARM 360	$	185,812,261	663	73.44	%	$	280,260	7.067	%	354.73	611	80.2	%
FIXED 120		241,895	2	0.10			120,948	6.318		114.00	657	54.8
FIXED 180		2,215,965	17	0.88			130,351	6.663		173.84	638	60.1
FIXED 240		1,547,665	10	0.61			154,766	6.527		234.08	658	73.1
FIXED 360		63,181,762	284	24.97			222,471	6.716		354.34	650	73.7
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Loan Documentation Type for the Mortgage Loans

in Loan Group 3

Loan Documentation Type	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Full Documentation	$	151,603,337	654	59.92	%	$	231,809	6.806	%	351.70	615	79.1	%
Stated Income		101,168,401	321	39.99			315,166	7.215		352.63	631	77.2
No Income/No Assets		227,809	1	0.09			227,809	9.000		357.00	575	75.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Original Prepayment Penalty Term for the Mortgage Loans

in Loan Group 3

Original Prepayment Penalty Term (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0	$	35,611,632	125	14.08	%	$	284,893	7.501	%	354.89	625	81.0	%
6		168,000	1	0.07			168,000	5.990		357.00	618	80.0
12		12,832,550	35	5.07			366,644	7.223		355.46	627	79.4
24		115,285,088	412	45.57			279,818	6.972		354.69	611	79.9
36		39,371,820	150	15.56			262,479	6.880		352.25	633	79.2
48		611,996	4	0.24			152,999	6.840		298.77	609	70.3
60		49,118,462	249	19.41			197,263	6.599		343.54	631	72.0
Total/Avg./Wtd. Avg	$	252,999,548	976	100.00	%	$	259,221	6.972	%	352.08	621	78.3	%

Months to Next Adjustment Date for the Adjustable Rate Mortgage Loans in Loan Group 3

Range of Months to Next Adjustment Date	Weighted Average Months to Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0 - 6	3	$	480,858	3	0.26	%	$	160,286	7.223	%	350.39	581	88.6	%
7 -12	11		5,603,246	18	3.02			311,291	7.156		348.23	576	77.2
13 - 18	17		56,957,866	246	30.65			231,536	6.733		353.25	603	80.4
19 - 24	20		97,613,667	305	52.53			320,045	7.201		355.95	615	79.9
25 - 31	30		11,702,783	49	6.30			238,832	7.225		353.66	604	82.5
32 - 37	32		12,102,090	38	6.51			318,476	7.372		356.25	631	81.1
38 or greater	53		1,351,750	4	0.73			337,938	6.868		353.00	620	78.6
Total/Avg./Wtd. Avg		$	185,812,261	663	100.00	%	$	280,260	7.067	%	354.73	611	80.2	%

Mortgage Loan Programs for the Mortgage Loans

Loan Programs	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
30Y LIB6M	$	960,264	7	0.10	%	$	137,181	6.701	%	354.97	612	81.9	%
1/29 LIB6M		8,667,752	39	0.91			222,250	7.269		355.38	603	80.6
2/28 LIB6M		363,053,363	1,925	38.22			188,599	7.388		355.15	600	78.8
2/28 LIB6M - IO - 120		6,509,998	30	0.69			217,000	6.826		356.81	657	83.0
2/28 LIB6M - IO - 24		27,382,576	100	2.88			273,826	6.810		354.40	626	81.9
2/28 LIB6M - IO - 60		193,458,242	835	20.36			231,687	6.698		355.16	631	79.7
2/28 LIB6M 40/30 Balloon		1,109,367	6	0.12			184,895	7.393		357.68	590	79.4
3/27 LIB6M		58,897,825	339	6.20			173,740	7.370		354.53	610	80.4
3/27 LIB6M - IO - 120		183,000	1	0.02			183,000	8.000		354.00	656	100.0
3/27 LIB6M - IO - 36		3,496,953	18	0.37			194,275	7.169		354.43	618	82.2
3/27 LIB6M - IO - 60		38,973,418	185	4.10			210,667	7.129		355.52	627	81.2
5/25 LIB6M		1,253,028	7	0.13			179,004	6.772		355.55	663	79.0
5/25 LIB6M - IO - 120		199,199	1	0.02			199,199	6.500		353.00	729	75.2
5/25 LIB6M - IO - 60		2,016,750	7	0.21			288,107	6.692		353.58	619	77.6
10Yr Fixed		512,743	5	0.05			102,549	6.656		115.10	648	60.8
15Yr Fixed		7,012,076	56	0.74			125,216	6.908		175.17	633	68.2
20Yr Fixed		5,136,029	37	0.54			138,812	6.792		235.22	663	79.0
25Yr Fixed		448,521	3	0.05			149,507	6.951		296.33	652	75.2
30Yr Fixed		208,431,799	1,308	21.94			159,352	6.971		355.12	639	75.7
15Yr Fixed - IO - 60		155,200	1	0.02			155,200	6.820		176.00	635	80.0
20Yr Fixed - IO - 60		202,000	1	0.02			202,000	7.500		235.00	576	78.0
30Yr Fixed - IO - 120		1,576,564	5	0.17			315,313	6.788		355.68	650	72.7
30Yr Fixed - IO - 60		14,354,253	61	1.51			235,316	6.954		355.54	642	76.1
30/15 Fixed Balloon		4,785,337	32	0.50			149,542	6.936		176.52	641	79.2
40/30 Fixed Balloon		1,223,571	3	0.13			407,857	5.861		354.00	689	79.6
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Mortgage Loan Principal Balances for the Mortgage Loans*

Range of Mortgage Loan Principal Balances	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
$25,000.01 - $50,000.00	$	1,075,731	22	0.11	%	$	48,897	8.364	%	328.28	592	65.8	%
$50,000.01 - $75,000.00		16,871,768	260	1.78			64,891	7.802		345.74	612	75.1
$75,000.01 - $100,000.00		46,971,930	528	4.94			88,962	7.465		345.80	619	78.3
$100,000.01 - $150,000.00		169,197,728	1,352	17.81			125,146	7.221		350.10	620	78.6
$150,000.01 - $200,000.00		173,868,183	999	18.30			174,042	7.066		350.85	617	78.3
$200,000.01 - $250,000.00		153,787,914	685	16.19			224,508	7.019		352.78	619	78.4
$250,000.01 - $300,000.00		145,436,564	532	15.31			273,377	7.007		353.64	617	78.5
$300,000.01 - $350,000.00		85,093,877	262	8.96			324,786	6.977		354.21	622	79.2
$350,000.01 - $400,000.00		68,946,374	184	7.26			374,709	7.067		354.11	622	79.8
$400,000.01 - $450,000.00		37,824,445	89	3.98			424,994	7.072		355.32	635	79.9
$450,000.01 - $500,000.00		28,006,485	59	2.95			474,686	7.123		354.99	610	77.4
$500,000.01 - $550,000.00		10,912,792	21	1.15			519,657	7.046		354.91	637	77.8
$550,000.01 - $600,000.00		5,230,196	9	0.55			581,133	6.474		354.48	639	77.8
$600,000.01 - $650,000.00		4,443,718	7	0.47			634,817	6.628		355.16	625	71.7
$700,000.01 - $750,000.00		1,484,600	2	0.16			742,300	6.737		355.51	638	77.5
$800,000.01 - $850,000.00		847,523	1	0.09			847,523	7.640		356.00	664	76.2
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

____________

* The Average Principal Balance of the Mortgage Loans as of the Cut-off Date was approximately $189,545.

Mortgage Rates for the Mortgage Loans*

Range of Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.501 - 5.000	$	1,922,231	6	0.20	%	$	320,372	4.944	%	350.67	617	76.7	%
5.001 - 5.500		12,668,458	46	1.33			275,401	5.335		354.12	676	72.7
5.501 - 6.000		87,850,348	388	9.25			226,418	5.875		350.62	646	74.0
6.001 - 6.500		158,333,224	804	16.67			196,932	6.330		351.60	638	76.4
6.501 - 7.000		286,310,700	1,494	30.14			191,640	6.805		351.46	628	78.6
7.001 - 7.500		151,916,851	822	15.99			184,814	7.287		351.98	622	80.3
7.501 - 8.000		119,960,101	646	12.63			185,697	7.807		353.22	599	81.1
8.001 - 8.500		50,409,432	300	5.31			168,031	8.280		353.26	586	80.1
8.501 - 9.000		45,489,652	279	4.79			163,045	8.788		354.46	572	81.6
9.001 - 9.500		17,395,341	106	1.83			164,107	9.252		353.49	561	80.3
9.501 - 10.000		11,817,166	81	1.24			145,891	9.800		353.66	544	78.1
10.001–10.500		1,968,775	14	0.21			140,627	10.275		350.83	532	75.1
10.501-11.000		2,791,196	18	0.29			155,066	10.700		354.83	535	71.2
11.001-11.500		516,058	4	0.05			129,015	11.399		292.40	545	65.0
11.501-12.000		521,878	3	0.05			173,959	11.622		355.05	549	59.5
12.001-12.500		128,418	1	0.01			128,418	12.500		349.00	516	80.0
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

_____________

* The Weighted Average Mortgage Rate for the Mortgage Loans as of the Cut-off Date was approximately 7.100% per annum.

Remaining Terms to Stated Maturity for the Mortgage Loans*

Range of Remaining Terms (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1 - 120	$	512,743	5	0.05	%	$	102,549	6.656	%	115.10	648	60.8	%
121 - 180		11,952,613	89	1.26			134,299	6.918		175.72	636	72.7
181 - 300		5,886,683	42	0.62			140,159	6.835		240.66	661	78.6
301 - 360		931,491,138	4,875	98.05			191,075	7.104		355.10	619	78.6
361 or greater		156,652	1	0.02			156,652	6.500		475.00	672	62.8
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

____________

* The weighted average remaining term to maturity of the Mortgage Loans as of the Cut-off Date was approximately 352 months.

Original Loan-to-Value Ratios for the Mortgage Loans*

Range of Original Loan- to-Value Ratios (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
50.00 or Less	$	27,890,563	173	2.94	%	$	161,217	7.149	%	346.40	605	43.1	%
50.01 - 55.00		13,633,656	77	1.44			177,060	7.143		351.76	609	52.9
55.01 - 60.00		23,106,690	124	2.43			186,344	7.029		345.42	606	57.8
60.01 - 65.00		43,509,123	213	4.58			204,268	6.974		350.34	595	63.0
65.01 - 70.00		61,682,807	301	6.49			204,926	7.030		350.67	602	68.6
70.01 - 75.00		79,599,908	384	8.38			207,291	7.135		353.26	605	74.0
75.01 - 80.00		408,287,089	2,278	42.98			179,231	6.861		353.07	631	79.7
80.01 - 85.00		108,925,568	538	11.47			202,464	7.289		351.19	606	84.3
85.01 - 90.00		136,989,213	683	14.42			200,570	7.446		352.08	616	89.6
90.01 - 95.00		29,417,501	141	3.10			208,635	7.861		352.37	640	94.5
95.01 - 100.00		16,957,710	100	1.79			169,577	7.907		353.32	657	99.8
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

__________

* The Weighted Average Original Loan-to-Value Ratio at origination of the Mortgage Loans as of the Cut-off Date was approximately 78.51%.

State Distribution for the Mortgage Loans

State	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Alabama	$	3,823,848	33	0.40	%	$	115,874	7.704	%	350.23	611	83.1	%
Arizona		44,290,730	249	4.66			177,874	6.991		353.29	628	80.2
Arkansas		1,139,258	10	0.12			113,926	7.665		355.27	620	79.6
California		267,138,510	953	28.12			280,313	6.902		354.29	617	75.1
Colorado		11,813,834	71	1.24			166,392	6.693		348.10	634	80.2
Connecticut		10,608,400	59	1.12			179,803	7.200		354.66	611	73.3
Delaware		2,819,679	18	0.30			156,649	7.065		348.87	625	81.5
District of Columbia		988,631	4	0.10			247,158	7.957		354.90	633	71.8
Florida		90,110,963	508	9.49			177,384	7.280		351.52	620	79.1
Georgia		23,023,870	173	2.42			133,086	7.307		347.26	613	81.8
Hawaii		1,800,561	7	0.19			257,223	7.005		355.78	636	75.2
Idaho		2,143,202	18	0.23			119,067	7.346		354.98	613	78.0
Illinois		43,819,646	227	4.61			193,038	7.070		355.19	626	80.5
Indiana		10,815,480	97	1.14			111,500	7.403		349.65	621	82.7
Iowa		2,409,637	25	0.25			96,385	7.603		354.28	632	82.5
Kansas		3,957,856	30	0.42			131,929	7.630		350.30	629	86.6
Kentucky		5,577,243	45	0.59			123,939	7.112		344.57	630	79.7
Louisiana		962,460	8	0.10			120,308	7.306		353.09	613	81.2
Maine		2,110,892	14	0.22			150,778	7.295		355.55	613	80.6
Maryland		49,650,913	229	5.23			216,816	7.136		353.14	610	78.5
Massachusetts		12,807,961	54	1.35			237,184	6.928		353.31	621	78.5
Michigan		29,202,526	215	3.07			135,826	7.639		354.45	607	81.5
Minnesota		17,352,564	94	1.83			184,602	7.008		344.91	623	81.4
Mississippi		427,121	5	0.04			85,424	7.584		291.68	603	83.3
Missouri		13,803,212	113	1.45			122,152	7.495		345.22	626	83.1
Montana		706,532	6	0.07			117,755	6.871		353.97	625	81.7
Nebraska		568,708	4	0.06			142,177	6.873		355.09	635	85.8
Nevada		29,849,220	140	3.14			213,209	7.146		354.39	616	79.0
New Hampshire		3,419,213	18	0.36			189,956	7.018		345.54	601	79.5
New Jersey		27,762,501	126	2.92			220,337	7.327		352.55	610	77.9
New Mexico		2,275,400	14	0.24			162,529	7.375		351.54	617	76.5
New York		34,436,009	127	3.62			271,150	6.838		352.75	631	74.8
North Carolina		20,872,818	172	2.20			121,354	7.351		349.31	621	82.9
North Dakota		75,705	1	0.01			75,705	7.340		355.00	632	80.0
Ohio		24,935,015	192	2.62			129,870	7.026		346.58	628	82.8
Oklahoma		2,277,384	19	0.24			119,862	7.331		354.33	621	81.3
Oregon		9,717,833	56	1.02			173,533	6.764		348.52	628	81.8
Pennsylvania		20,927,825	151	2.20			138,595	7.258		342.22	616	80.5
Rhode Island		5,969,372	29	0.63			205,840	7.161		347.13	625	74.7
South Carolina		9,350,574	76	0.98			123,034	7.389		347.89	621	81.6
South Dakota		235,420	2	0.02			117,710	5.997		312.73	654	73.7
Tennessee		13,441,171	100	1.41			134,412	7.281		349.88	627	81.8
Texas		8,914,957	75	0.94			118,866	7.245		351.22	626	80.2
Utah		3,016,424	20	0.32			150,821	7.247		354.25	631	82.3
Vermont		281,064	2	0.03			140,532	7.836		355.64	610	86.0
Virginia		45,405,865	225	4.78			201,804	7.156		352.19	613	79.1
Washington		19,270,567	101	2.03			190,798	6.848		352.80	626	80.9
West Virginia		2,734,205	21	0.29			130,200	8.073		353.79	608	77.7
Wisconsin		10,025,653	69	1.06			145,299	7.233		346.51	639	81.5
Wyoming		931,400	7	0.10			133,057	6.457		354.28	623	78.8
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Credit Bureau Risk Scores⁽¹⁾ for the Mortgage Loans*

Range of Credit Bureau Risk Scores	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
801 - 820	$	100,132	1	0.01	%	$	100,132	7.190	%	282.00	814	75.0	%
781 - 800		1,067,761	5	0.11			213,552	6.343		342.93	788	66.9
761 - 780		5,346,462	23	0.56			232,455	5.931		349.05	771	73.5
741 - 760		11,820,402	64	1.24			184,694	6.480		350.35	751	80.3
721 - 740		19,953,847	93	2.10			214,557	6.726		351.48	729	80.7
701 - 720		31,195,494	148	3.28			210,780	6.630		350.73	710	78.4
681 - 700		44,601,027	225	4.69			198,227	6.685		351.52	690	80.0
661 - 680		75,536,153	375	7.95			201,430	6.794		350.12	670	79.4
641 - 660		102,506,168	553	10.79			185,364	6.839		351.33	650	79.1
621 - 640		158,588,926	860	16.69			184,406	6.810		350.85	630	80.1
601 - 620		165,671,665	899	17.44			184,284	6.976		352.53	611	79.6
581 - 600		135,758,578	754	14.29			180,051	7.220		353.22	591	79.1
561 - 580		78,231,682	386	8.23			202,673	7.478		352.63	572	76.1
541 - 560		49,549,626	264	5.22			187,688	7.748		353.43	551	75.8
521 - 540		40,307,246	214	4.24			188,352	8.252		353.80	531	73.4
501 - 520		27,385,170	136	2.88			201,362	8.687		355.16	511	72.0
500 or Less		2,379,489	12	0.25			198,291	8.513		356.07	500	70.3
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

______________________

(1) The Credit Bureau Risk Scores referenced in this table with respect to substantially all of the Mortgage Loans were obtained by the respective originators from one or more credit reporting agencies, and were determined at the time of origination.

* The weighted average Credit Bureau Risk Score of the Mortgage Loans as of the Cut-off Date was approximately 620.

Gross Margins for the Adjustable Rate Mortgage Loans*

Range of Gross Margins (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
2.001 – 3.000	$	842,409	4	0.12	%	$	210,602	6.643	%	353.50	619	82.7	%
3.001 – 4.000		2,420,245	11	0.34			220,022	6.577		354.18	620	81.4
4.001 – 5.000		47,993,863	238	6.80			201,655	6.253		355.12	634	78.5
5.001 – 6.000		306,483,264	1,399	43.40			219,073	6.735		355.20	628	79.5
6.001 – 7.000		263,416,638	1,333	37.30			197,612	7.458		355.28	600	78.6
7.001 – 8.000		61,304,540	350	8.68			175,156	7.905		354.47	588	82.5
8.001 – 9.000		19,846,803	132	2.81			150,355	8.869		354.18	578	84.5
9.001 – 10.000		3,531,788	30	0.50			117,726	9.709		351.48	565	81.4
10.001 - 11.000		203,353	2	0.03			101,677	10.582		341.29	559	75.8
12.001 - 13.000		118,832	1	0.02			118,832	9.750		357.00	504	70.0
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

____________

* The weighted average Gross Margin for the adjustable rate Mortgage Loans as of the Cut-off Date was approximately 6.265%.

Next Adjustment Date for the Adjustable Rate Mortgage Loans*

Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
January 2006	$	715,742	5	0.10	%	$	143,148	6.532	%	352.13	626	82.6	%
February 2006		166,085	1	0.02			166,085	8.415		356.00	573	90.0
May 2006		420,609	2	0.06			210,304	6.670		348.54	584	90.0
June 2006		1,542,676	8	0.22			192,835	6.727		354.00	595	84.7
July 2006		2,554,492	14	0.36			182,464	7.028		352.17	601	77.9
August 2006		5,372,936	22	0.76			244,224	7.657		355.42	603	79.9
September 2006		150,674	1	0.02			150,674	8.590		346.00	549	80.0
October 2006		1,287,717	4	0.18			321,929	7.924		346.09	576	70.9
November 2006		3,048,238	17	0.43			179,308	7.811		347.13	565	82.3
December 2006		5,471,401	35	0.77			156,326	7.589		347.90	560	78.2
January 2007		9,775,301	65	1.38			150,389	7.909		349.29	572	83.7
February 2007		6,776,725	40	0.96			169,418	7.626		350.29	584	81.4
March 2007		2,112,195	14	0.30			150,871	7.724		351.00	588	79.9
April 2007		2,532,345	15	0.36			168,823	7.474		352.00	603	80.2
May 2007		34,009,841	173	4.82			196,589	6.682		353.07	615	80.1
June 2007		111,496,608	568	15.79			196,297	6.873		354.00	613	80.7
July 2007		100,422,512	442	14.22			227,200	7.042		355.00	613	79.5
August 2007		191,220,801	915	27.08			208,984	7.219		356.06	612	78.7
September 2007		119,939,725	591	16.98			202,944	7.254		357.01	618	78.0
October 2007		2,448,543	13	0.35			188,349	7.757		357.47	593	82.0
November 2007		660,928	6	0.09			110,155	7.780		348.00	546	75.2
December 2007		2,538,702	17	0.36			149,335	7.659		348.78	569	79.6
January 2008		1,246,333	8	0.18			155,792	8.095		349.29	567	81.9
February 2008		953,477	7	0.14			136,211	7.387		350.21	625	77.7
March 2008		477,053	4	0.07			119,263	7.748		351.00	612	92.4
April 2008		1,240,143	7	0.18			177,163	8.744		352.00	577	86.5
May 2008		2,749,335	12	0.39			229,111	6.641		353.00	612	82.2
June 2008		27,184,810	154	3.85			176,525	6.924		354.00	612	81.6
July 2008		17,128,711	104	2.43			164,699	7.494		355.01	612	81.0
August 2008		30,401,564	141	4.31			215,614	7.299		356.03	630	79.6
September 2008		15,670,835	76	2.22			206,195	7.342		357.00	625	80.9
October 2008		975,702	4	0.14			243,925	7.621		358.00	604	83.6
January 2010		75,591	1	0.01			75,591	9.720		349.00	525	80.0
May 2010		2,024,402	7	0.29			289,200	6.804		353.00	631	78.6
August 2010		807,229	4	0.11			201,807	6.411		356.00	672	78.8
September 2010		561,756	3	0.08			187,252	6.393		357.00	650	74.0
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

______________

* The weighted average number of months to next Adjustment Date for the adjustable rate Mortgage Loans as of the Cut-off Date is 21 months.

Maximum Mortgage Rates for the Adjustable Rate Mortgage Loans*

Range of Maximum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
10.501 - 11.000	$	1,492,394	4	0.21	%	$	373,098	5.023	%	349.25	603	83.6	%
11.001 - 11.500		8,487,962	38	1.20			223,367	5.864		355.31	640	78.2
11.501 - 12.000		35,288,519	172	5.00			205,166	5.921		354.99	625	77.0
12.001 - 12.500		69,482,179	360	9.84			193,006	6.290		354.59	625	79.3
12.501 - 13.000		136,923,302	654	19.39			209,363	6.577		354.85	623	77.6
13.001 - 13.500		93,609,431	451	13.26			207,560	6.842		355.20	625	78.6
13.501 - 14.000		141,937,695	684	20.10			207,511	7.127		355.40	621	80.8
14.001 - 14.500		74,499,646	360	10.55			206,943	7.508		355.59	614	80.9
14.501 - 15.000		60,795,285	311	8.61			195,483	8.011		355.17	590	81.9
15.001 - 15.500		31,546,455	176	4.47			179,241	8.394		355.18	577	80.2
15.501 - 16.000		29,926,530	170	4.24			176,038	8.921		355.14	566	81.1
16.001 - 16.500		11,241,765	57	1.59			197,224	9.240		354.40	562	80.4
16.501 - 17.000		8,005,665	46	1.13			174,036	9.931		355.14	532	74.1
17.001 - 17.500		1,670,242	10	0.24			167,024	10.339		352.58	525	74.4
17.501 - 18.000		1,007,642	6	0.14			167,940	10.946		354.59	548	67.5
18.501 - 19.000		247,023	1	0.03			247,023	11.590		354.00	515	75.0
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

_________________

* The weighted average Maximum Mortgage Rate for the adjustable rate Mortgage Loans as of the Cut-off Date was approximately 13.647% per annum.

Initial Periodic Rate Cap for the Adjustable Rate Mortgage Loans*

Initial Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.500	$	26,124,272	135	3.70	%	$	193,513	7.472	%	355.01	617	78.2	%
2.000		71,628,004	267	10.14			268,270	6.738		355.50	640	79.0
3.000		608,210,261	3,097	86.13			196,387	7.184		355.06	609	79.6
6.000		199,199	1	0.03			199,199	6.500		353.00	729	75.2
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

________________

* The weighted average initial Periodic Rate Cap for the adjustable rate Mortgage Loans as of the Cut-off Date was approximately 2.844%.

Subsequent Periodic Rate Cap for the Adjustable Rate Mortgage Loans*

Subsequent Periodic Rate Cap (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
1.000	$	412,967,447	2,200	58.48	%	$	187,712	7.054	%	354.96	613	80.3	%
1.500		35,643,358	179	5.05			199,125	7.431		354.99	614	79.1
2.000		257,550,931	1,121	36.47			229,751	7.263		355.36	613	78.2
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

________________

* The weighted average subsequent Periodic Rate Cap for the adjustable rate Mortgage Loans as of the Cut-off Date was approximately 1.390%.

Minimum Mortgage Rates for the Adjustable Rate Mortgage Loans*

Range of Minimum Mortgage Rates (%)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
4.001 – 5.000	$	2,096,631	7	0.30	%	$	299,519	5.011	%	350.94	618	77.0	%
5.001 – 6.000		79,736,582	344	11.29			231,792	5.834		355.04	640	75.4
6.001 – 7.000		312,612,254	1,544	44.27			202,469	6.653		355.12	627	79.1
7.001 – 8.000		201,333,822	987	28.51			203,986	7.539		355.24	605	81.4
8.001 – 9.000		79,684,448	439	11.28			181,514	8.525		355.12	575	81.3
9.001 - 10.000		26,142,564	152	3.70			171,991	9.459		354.58	551	78.8
10.001 or Greater		4,555,434	27	0.65			168,720	10.627		353.64	532	70.4
Total/Avg./Wtd. Avg	$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%

________________

* The weighted average Minimum Mortgage Rate for the adjustable rate Mortgage Loans as of the Cut-off Date was approximately 7.136% per annum.

Types of Mortgaged Properties for the Mortgage Loans

Property Type	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Single-Family Residence	$	740,086,402	4,018	77.90	%	$	184,193	7.099	%	351.64	619	78.6	%
Planned Unit Development		123,065,309	572	12.95			215,149	7.110		353.50	617	79.0
Condominium		45,934,849	248	4.84			185,221	7.090		354.11	631	79.8
Two Family		23,534,167	105	2.48			224,135	7.048		350.03	632	73.4
Three Family		6,274,074	24	0.66			261,420	6.928		355.27	623	73.8
Four Family		5,048,646	15	0.53			336,576	7.423		355.25	638	71.3
Single-Family Residence (attached)		2,662,033	14	0.28			190,145	7.099		355.85	635	75.8
CNDP		1,732,942	7	0.18			247,563	7.476		355.05	627	82.6
Townhouse		826,594	3	0.09			275,531	6.729		354.91	655	74.8
Single-Family Residence (detached)		734,125	5	0.08			146,825	6.969		355.17	675	79.3
Planned Unit Development (detached)		100,687	1	0.01			100,687	6.540		357.00	583	80.0
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Occupancy Types for the Mortgage Loans⁽¹⁾

Occupancy	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Owner Occupied	$	927,839,144	4,876	97.67	%	$	190,287	7.091	%	352.08	619	78.5	%
Investment		17,884,783	111	1.88			161,124	7.409		349.75	657	76.3
Second Home		4,275,902	25	0.45			171,036	7.623		349.87	638	82.4
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

__________________

(1) Based on representations by the Mortgagors at the time of origination of the Mortgage Loans.

Loan Purposes for the Mortgage Loans

Loan Purpose	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Refinance – Cash Out	$	566,489,941	2,823	59.63	%	$	200,669	7.153	%	351.22	610	76.5	%
Purchase		289,995,423	1,633	30.53			177,584	7.001		354.37	638	82.0
Refinance – No Cash Out		93,514,464	556	9.84			168,191	7.081		349.63	621	80.0
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Credit Grade Categories for the Mortgage Loans⁽¹⁾

Credit Grade Category	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
PR	$	103,719,752	503	10.92	%	$	206,202	7.271	%	351.20	596	78.2	%
PP		711,981,167	3,821	74.95			186,334	6.951		351.94	631	79.4
A-		36,790,470	178	3.87			206,688	7.546		352.35	580	76.5
B		57,828,413	299	6.09			193,406	7.658		352.62	581	74.7
C		33,676,577	177	3.54			190,263	8.010		354.61	567	71.2
C-		3,226,651	17	0.34			189,803	9.213		354.38	555	62.2
D		2,776,798	17	0.29			163,341	7.745		354.18	588	72.9
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

_____________________

(1) Although the Mortgage Loans were originated by various originators under differing underwriting guidelines, the Mortgage Loans loosely correspond to the Countrywide Home Loans credit grades shown in this table. See “—Underwriting Standards” in the prospectus supplement.

Original Term for the Mortgage Loans

Original Term	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
ARM 360	$	706,161,736	3,500	74.33	%	$	201,760	7.149	%	355.11	613	79.5	%
Fixed 120		512,743	5	0.05			102,549	6.656		115.10	648	60.8
Fixed 180		11,952,613	89	1.26			134,299	6.918		175.72	636	72.7
Fixed 240		5,338,029	38	0.56			140,474	6.819		235.21	659	78.9
Fixed 300		448,521	3	0.05			149,507	6.951		296.33	652	75.2
Fixed 360		225,586,186	1,377	23.75			163,824	6.962		355.15	639	75.7
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Loan Documentation Type for the Mortgage Loans

Loan Documentation Type	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
Full Documentation	$	593,946,841	3,389	62.52	%	$	175,257	6.965	%	351.38	614	79.1	%
Stated Income		355,825,178	1,622	37.46			219,374	7.323		353.11	628	77.5
No Income/No Assets		227,809	1	0.02			227,809	9.000		357.00	575	75.0
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Original Prepayment Penalty Term for the Mortgage Loans

Original Prepayment Penalty Term (months)	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0	$	194,683,885	1,079	20.49	%	$	180,430	7.412	%	352.86	620	79.7	%
3		177,766	1	0.02			177,766	7.040		175.00	597	85.0
6		2,535,569	12	0.27			211,297	7.004		356.59	642	82.3
12		43,586,100	181	4.59			240,807	7.190		353.97	625	77.9
24		428,807,156	2,105	45.14			203,709	7.081		354.93	612	79.0
36		230,478,894	1,381	24.26			166,893	6.962		347.60	630	78.1
48		611,996	4	0.06			152,999	6.840		298.77	609	70.3
60		49,118,462	249	5.17			197,263	6.599		343.54	631	72.0
Total/Avg./Wtd. Avg	$	949,999,828	5,012	100.00	%	$	189,545	7.100	%	352.03	620	78.5	%

Months to Next Adjustment Date for the Adjustable Rate Mortgage Loans

Range of Months to Next Adjustment Date	Weighted Average Months to Next Adjustment Date	Aggregate Principal Balance Outstanding		Number of Loans	Percent of Aggregate Principal Balance Outstanding		Average Principal Balance		Weighted Average Mortgage Rate		Weighted Average Remaining Term to Maturity (months)	Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0-6	4	$	2,845,112	16	0.40	%	$	177,819	6.768	%	352.84	600	85.3	%
7-12	9		15,832,162	77	2.24			205,612	7.540		350.85	583	78.8
13-18	17		168,628,595	890	23.88			189,470	6.959		353.25	609	80.7
19-24	20		415,386,550	1,972	58.82			210,642	7.191		356.06	614	78.7
25-31	30		52,708,252	308	7.46			171,131	7.212		353.83	608	81.5
32-37	32		47,292,087	222	6.70			213,027	7.312		356.39	628	80.1
38 or Greater	54		3,468,977	15	0.49			231,265	6.710		354.26	641	78.0
Total/Avg./Wtd. Avg		$	706,161,736	3,500	100.00	%	$	201,760	7.149	%	355.11	613	79.5	%