8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) March 29, 2007

Impac Secured Assets Trust 2007-2

(Exact name of issuing entity as specified in its charter)

Impac Secured Assets Corp.

(Exact name of depositor as specified in its charter)

Impac Funding Corporation

(Exact name of sponsor as specified in its charter)

California	333- 139462-01	33-071-5871
(State or Other Jurisdiction of Incorporation)	(Commission File Number)	(I.R.S. Employer Identification No.)
19500 Jamboree Road Irvine, California		92612
(Address of Principal Executive Offices)		(Zip Code)

Registrants telephone number, including area code, is (949) 475-3600

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12(b) under the Exchange Act (17 CFR 240.14a-12(b))

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

2

Item 8.01.Other Events.

On March 29, 2007, a single series of certificates, entitled Impac Secured Assets Corp., Mortgage Pass-Through Certificates, Series 2007-2 (the “Certificates”), were issued pursuant to a Pooling and Servicing Agreement, dated as of March 1, 2007 (the “Agreement”) among Impac Secured Assets Corp., as depositor, Impac Funding Corporation, as master servicer, and Deutsche Bank National Trust Company, as trustee (the “Trustee”).

The tables annexed as Exhibit 99.1 hereto describe characteristics of the Mortgage Pool as of the Cut-off Date.

3

Item 9.01.Financial Statements and Exhibits.

(a) Not applicable

(b) Not applicable

(c) Not applicable

(d) Exhibits:

Exhibit No.	Description
99.1	Characteristics of the Mortgage Pool as of March 1, 2007, relating to Impac Secured Assets Corp., Mortgage Pass-Through Certificates, Series 2007-2.

4

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the Registrant by the undersigned thereunto duly authorized.

IMPAC SECURED ASSETS CORP.
By:	/s/ Gretchen Verdugo
	Name:Gretchen Verdugo
	Title:EVP & CFO

Dated: April 10, 2007

5

EXHIBIT INDEX

Exhibit Number	Description
99.1	Characteristics of the Mortgage Pool as of March 1, 2007, relating to Impac Secured Assets Corp., Mortgage Pass-Through Certificates, Series 2007-2.

6

EX-99.1

THE MORTGAGE POOL

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
FIXED	$171,494,632.69	583	14.35%	$294,158.89	6.506%	346	716	66.42%
FIXED IO	139,398,852.74	413	11.66	337,527.49	6.582	359	714	68.41
30/15 FIXED BALLOON	26,984,485.91	337	2.26	80,072.66	11.539	179	722	96.35
30/15 FIXED BALLOON IO	1,617,827.49	22	0.14	73,537.61	11.704	179	723	96.81
40/30 FIXED BAL	21,685,491.13	66	1.81	328,568.05	6.680	359	700	72.97
6M LIBOR	319,850.70	1	0.03	319,850.70	9.750	359	686	80.00
6M LIBOR IO	135,000.00	1	0.01	135,000.00	6.750	360	627	40.91
2/6 LIBOR	2,732,697.82	16	0.23	170,793.61	8.710	359	676	75.50
2/6 LIBOR 40/30 BALLOON	1,696,157.51	7	0.14	242,308.22	7.485	359	631	66.76
2/6 LIBOR IO	5,555,811.00	16	0.46	347,238.19	7.326	358	686	77.02
3/1 LIBOR	115,606.81	1	0.01	115,606.81	6.875	356	622	58.00
3/6 LIBOR	4,553,226.62	13	0.38	350,248.20	6.139	359	717	64.18
3/6 LIBOR 40/30 BALLOON	2,100,046.32	8	0.18	262,505.79	6.851	358	687	73.17
3/6 LIBOR IO	54,207,819.82	121	4.54	447,998.51	6.265	359	705	70.89
5/1 LIBOR	2,721,516.89	6	0.23	453,586.15	6.364	356	711	61.79
5/1 LIBOR IO	54,903,528.63	141	4.59	389,386.73	6.639	358	715	75.20
5/6 LIBOR	64,181,562.00	233	5.37	275,457.35	7.340	359	690	75.89
5/6 LIBOR 40/30 BALLOON	22,368,618.28	63	1.87	355,057.43	7.132	359	669	75.06
5/6 LIBOR IO	587,275,144.63	1,668	49.14	352,083.42	6.844	359	701	74.89
7/1 LIBOR IO	1,340,000.00	3	0.11	446,666.67	6.011	357	791	51.52
7/6 LIBOR	1,662,508.39	4	0.14	415,627.10	6.255	359	725	45.46
7/6 LIBOR IO	28,043,618.33	73	2.35	384,159.16	6.550	359	716	67.50
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

1

Mortgage Loan Principal Balances Outstanding for the Mortgage Loans

in Loan Group 1

Range of Mortgage Loan Principal Balances Outstanding ($)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
0.00 - 250,000.00	$241,540,255.52	1,612	20.21%	$149,838.87	7.494%	335	699	73.67%
250,000.01 - 300,000.00	117,483,499.52	425	9.83	276,431.76	6.761	357	698	72.35
300,000.01 - 350,000.00	112,070,693.66	343	9.38	326,736.72	6.749	357	703	73.38
350,000.01 - 400,000.00	124,527,656.32	331	10.42	376,216.48	6.731	357	701	74.22
400,000.01 - 450,000.00	118,526,369.61	278	9.92	426,353.85	6.607	359	707	74.39
450,000.01 - 500,000.00	125,849,874.76	263	10.53	478,516.63	6.641	359	711	74.14
500,000.01 - 550,000.00	96,965,228.01	184	8.11	526,984.93	6.765	359	710	73.93
550,000.01 - 600,000.00	64,623,689.67	112	5.41	576,997.23	6.885	357	703	72.36
600,000.01 - 650,000.00	57,914,658.22	92	4.85	629,507.15	6.707	356	715	70.95
650,000.01 - 700,000.00	23,000,720.05	34	1.92	676,491.77	6.821	354	713	72.16
700,000.01 - 750,000.00	35,389,620.00	48	2.96	737,283.75	6.741	359	706	69.97
750,000.01 - 800,000.00	8,666,070.86	11	0.73	787,824.62	6.640	359	713	64.46
800,000.01 - 850,000.00	9,098,795.07	11	0.76	827,163.19	6.302	359	709	68.40
850,000.01 - 900,000.00	5,344,239.25	6	0.45	890,706.54	6.486	359	713	69.21
900,000.01 - 950,000.00	4,620,138.27	5	0.39	924,027.65	6.470	359	697	69.98
950,000.01 - 1,000,000.00	19,735,595.46	20	1.65	986,779.77	6.539	350	707	71.10
1,000,000.01 - 1,050,000.00	1,050,000.00	1	0.09	1,050,000.00	6.500	360	729	75.00
1,050,000.01 - 1,150,000.00	4,350,785.78	4	0.36	1,087,696.45	6.187	360	758	56.01
1,150,000.01 - 1,200,000.00	2,356,381.87	2	0.20	1,178,190.94	6.442	358	737	56.43
1,200,000.01 - 1,300,000.00	4,981,881.81	4	0.42	1,245,470.45	6.350	359	712	66.29
1,300,000.01 - 1,400,000.00	1,391,250.00	1	0.12	1,391,250.00	6.875	360	696	75.00
1,450,000.01 - 1,750,000.00	7,958,100.00	5	0.67	1,591,620.00	6.922	359	717	68.85
1,800,000.01 +	7,648,500.00	4	0.64	1,912,125.00	6.499	360	738	64.01
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
0.00 - 10.00	$350,000.00	1	0.03%	$350,000.00	5.190%	359	750	8.86%
10.01 - 15.00	167,716.73	3	0.01	55,905.58	7.255	358	729	12.08
15.01 - 20.00	791,912.21	4	0.07	197,978.05	6.964	305	741	19.49
20.01 - 25.00	3,549,806.83	15	0.30	236,653.79	6.133	345	730	22.42
25.01 - 30.00	4,973,097.79	22	0.42	226,049.90	6.109	350	773	27.86
30.01 - 35.00	6,747,610.53	27	0.56	249,911.50	6.033	349	730	33.09
35.01 - 40.00	13,488,918.25	42	1.13	321,164.72	6.133	340	733	37.52
40.01 - 45.00	13,867,128.86	47	1.16	295,045.29	6.298	357	731	42.66
45.01 - 50.00	28,327,341.07	100	2.37	283,273.41	6.175	348	720	47.99
50.01 - 55.00	40,112,728.74	125	3.36	320,901.83	6.219	356	715	52.89
55.01 - 60.00	59,914,062.45	162	5.01	369,839.89	6.212	354	719	58.00
60.01 - 65.00	57,323,174.68	150	4.80	382,154.50	6.314	355	714	63.20
65.01 - 70.00	149,597,511.12	438	12.52	341,546.83	6.499	357	714	69.02
70.01 - 75.00	237,992,490.91	692	19.91	343,919.78	6.865	358	697	74.54
75.01 - 80.00	503,318,695.19	1,422	42.12	353,951.26	6.905	359	699	79.72
80.01 - 85.00	15,681,978.29	59	1.31	265,796.24	7.531	353	686	84.56
85.01 - 90.00	24,527,825.87	161	2.05	152,346.74	8.655	332	695	89.61
90.01 - 95.00	16,505,182.54	140	1.38	117,894.16	9.663	285	716	94.80
95.01 +	17,856,821.65	186	1.49	96,004.42	11.481	186	710	99.96
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

2

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
4.500 - 4.999	$320,605.30	1	0.03%	$320,605.30	4.875%	359	778	56.32%
5.000 - 5.499	15,359,336.25	43	1.29	357,193.87	5.300	353	739	61.11
5.500 - 5.999	177,329,387.78	453	14.84	391,455.60	5.805	354	736	65.38
6.000 - 6.499	257,291,178.02	713	21.53	360,857.19	6.236	356	720	69.08
6.500 - 6.999	358,329,077.67	1,071	29.98	334,574.30	6.715	358	698	73.64
7.000 - 7.499	163,958,473.97	505	13.72	324,670.25	7.198	358	688	75.77
7.500 - 7.999	118,090,336.11	370	9.88	319,163.07	7.683	359	682	77.50
8.000 - 8.499	31,739,422.22	105	2.66	302,280.21	8.188	359	682	79.60
8.500 - 8.999	23,378,973.17	79	1.96	295,936.37	8.700	359	670	81.16
9.000 - 9.499	9,322,422.37	35	0.78	266,354.92	9.162	355	666	80.31
9.500 - 9.999	9,201,883.41	44	0.77	209,133.71	9.706	321	681	85.88
10.000 - 10.499	3,674,656.27	34	0.31	108,078.13	10.268	250	703	95.32
10.500 - 10.999	6,120,778.32	71	0.51	86,208.15	10.738	199	730	97.38
11.000 - 11.499	4,279,898.07	53	0.36	80,752.79	11.210	201	719	95.48
11.500 - 11.999	5,958,106.46	84	0.50	70,929.84	11.766	192	719	95.22
12.000 - 12.499	4,802,447.25	66	0.40	72,764.35	12.244	183	701	94.71
12.500 - 12.999	3,419,227.47	45	0.29	75,982.83	12.695	217	694	95.66
13.000 - 13.499	1,102,173.99	12	0.09	91,847.83	13.133	179	709	97.45
13.500 - 13.999	1,239,505.02	10	0.10	123,950.50	13.686	203	686	99.40
14.000 - 14.499	50,564.59	1	0.00	50,564.59	14.250	176	785	98.73
14.500 - 14.999	125,550.00	1	0.01	125,550.00	14.500	180	720	90.00
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Two Family	$71,349,777.68	221	5.97%	$322,849.67	7.181%	354	704	74.59%
Three Family	38,678,473.38	93	3.24	415,897.56	7.734	355	701	74.05
Four Family	27,317,113.62	63	2.29	433,604.98	7.565	351	713	71.57
Condominium	100,833,330.30	444	8.44	227,102.10	7.104	348	704	76.50
CONDONONWA	294,000.00	1	0.02	294,000.00	6.500	358	685	70.00
CONDOTEL	4,208,139.10	11	0.35	382,558.10	7.494	359	720	75.35
Planned Unit Replacement (detached)	126,302,788.99	358	10.57	352,801.09	6.735	352	706	71.57
Hi Rise Condo	25,195,230.42	84	2.11	299,943.22	7.614	349	695	75.87
Planned Unit Development (attached)	45,660,648.65	155	3.82	294,584.83	6.796	355	706	72.28
Single Family Residence	749,684,698.09	2,341	62.73	320,241.22	6.730	353	705	72.46
Townhouse	5,569,803.48	25	0.47	222,792.14	7.215	357	672	78.27
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

3

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Investor	$217,247,179.61	910	18.18%	$238,733.16	7.219%	353	714	72.31%
Owner Occupied	937,572,607.94	2,741	78.45	342,054.95	6.769	353	703	73.15
Second Home	40,274,216.16	145	3.37	277,753.21	7.228	346	702	72.30
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

________________

(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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Refinance - Cashout	$453,997,210.19	1,419	37.99%	$319,941.66	6.693%	355	701	69.04%
Purchase	473,749,651.79	1,646	39.64	287,818.74	7.266	349	705	78.20
Refinance - No Cashout	267,347,141.73	731	22.37	365,727.96	6.454	355	711	70.37
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Alternative	$1,634,242.31	4	0.14%	$408,560.58	7.028%	357	671	76.93%
Express No Doc	28,885,725.65	117	2.42	246,886.54	6.796	353	708	66.02
Express No Doc Verified Assets	3,227,544.73	9	0.27	358,616.08	6.653	359	732	75.17
Express Non-Verified Assets	32,186,256.61	107	2.69	300,806.14	7.047	357	696	70.31
Express Verified Assets	74,672,797.45	213	6.25	350,576.51	6.924	357	692	71.26
FISA	804,900.00	6	0.07	134,150.00	7.081	360	731	57.95
Full	183,997,428.33	536	15.40	343,278.78	6.222	355	725	68.05
SISA	65,732,087.49	221	5.50	297,430.26	6.901	355	700	71.65
Stated	803,953,021.14	2,583	67.27	311,247.78	7.002	352	702	74.71
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

4

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
121 - 180	$39,888,632.42	410	3.34%	$97,289.35	10.047%	179	723	85.67%
181 - 240	1,710,046.40	5	0.14	342,009.28	6.008	239	739	53.53
241 - 360	1,153,495,324.89	3,381	96.52	341,169.87	6.758	359	704	72.56
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Not Available	$3,846,034.50	12	0.32%	$320,502.88	7.487%	354	Not Available	67.35%
561 - 580	279,941.94	1	0.02	279,941.94	9.100	359	561	41.79
581 - 600	1,560,312.62	4	0.13	390,078.16	7.037	359	599	69.27
601 - 620	23,453,886.13	85	1.96	275,928.07	7.534	358	614	67.80
621 - 640	72,188,240.16	227	6.04	318,009.87	7.166	357	632	73.90
641 - 660	143,595,382.69	473	12.02	303,584.32	7.217	355	651	76.04
661 - 680	164,458,249.99	551	13.76	298,472.32	7.215	353	670	75.90
681 - 700	199,858,492.39	609	16.72	328,174.86	6.766	356	691	73.88
701 - 720	152,006,302.94	480	12.72	316,679.80	6.804	354	711	73.51
721 - 740	133,824,354.30	434	11.20	308,351.05	6.714	350	730	72.56
741 - 760	115,479,926.28	385	9.66	299,947.86	6.655	348	750	72.26
761 - 780	93,047,464.94	289	7.79	321,963.55	6.571	348	771	69.95
781 - 800	67,412,183.79	180	5.64	374,512.13	6.390	355	790	65.27
801 +	24,083,231.04	66	2.02	364,897.44	6.284	349	807	66.14
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

______________________

(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.

5

Gross Margins for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
1.750 - 1.999	$485,000.00	1	0.04%	$485,000.00	6.250%	356	776	76.38%
2.250 - 2.499	19,504,562.84	44	1.63	443,285.52	6.337	357	714	69.71
2.500 - 2.749	12,662,056.77	45	1.06	281,379.04	6.782	359	712	72.50
2.750 - 2.999	62,670,531.43	172	5.24	364,363.55	6.780	358	707	74.14
3.000 - 3.249	567,571,541.91	1,606	47.49	353,406.94	6.793	359	701	73.45
3.250 - 3.499	51,104,701.62	135	4.28	378,553.35	6.755	358	709	75.57
3.500 - 3.749	15,448,638.35	49	1.29	315,278.33	7.388	359	702	82.05
3.750 - 3.999	67,340,664.66	204	5.63	330,101.30	6.921	360	696	77.61
4.000 - 4.249	22,598,017.98	66	1.89	342,394.21	7.172	359	680	77.35
4.250 - 4.499	2,927,259.55	11	0.24	266,114.50	9.602	360	640	87.95
4.500 - 4.749	2,688,549.08	12	0.22	224,045.76	8.289	359	669	83.41
4.750 - 4.999	1,104,711.55	3	0.09	368,237.18	7.993	359	660	89.33
5.000 - 5.249	1,067,984.68	3	0.09	355,994.89	7.116	357	664	80.00
5.250 - 5.499	1,061,600.00	2	0.09	530,800.00	8.117	359	631	82.53
5.500 - 5.749	996,407.53	5	0.08	199,281.51	6.822	360	678	74.73
5.750 - 5.999	1,330,111.65	4	0.11	332,527.91	6.335	359	701	75.24
6.000 - 6.249	344,000.00	1	0.03	344,000.00	7.150	360	692	80.00
6.250 - 6.499	660,152.91	4	0.06	165,038.23	7.327	358	668	76.24
6.500 - 6.749	864,945.08	3	0.07	288,315.03	7.699	359	701	83.53
6.750 - 6.999	181,742.25	1	0.02	181,742.25	7.750	358	661	70.00
7.000 - 7.249	797,511.97	2	0.07	398,755.99	9.032	359	628	80.00
7.500 - 7.749	222,080.00	1	0.02	222,080.00	7.500	360	765	75.00
7.750 - 7.999	279,941.94	1	0.02	279,941.94	9.100	359	561	41.79
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

6

Geographic Distribution for the Mortgage Loans

in Loan Group 1

Geographic Distribution	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Alabama	$3,566,599.32	8	0.30%	$445,824.92	6.715%	344	750	73.20%
Arizona	31,962,570.07	123	2.67	259,858.29	6.936	356	697	73.55
California	696,243,380.05	1,952	58.26	356,682.06	6.647	353	711	71.92
Colorado	12,119,080.86	44	1.01	275,433.66	6.708	357	707	69.62
Connecticut	7,165,025.00	25	0.60	286,601.00	7.107	359	688	73.04
Delaware	772,900.00	3	0.06	257,633.33	6.804	359	664	77.25
District of Columbia	550,706.81	3	0.05	183,568.94	7.843	337	727	77.25
Florida	120,615,117.07	552	10.09	218,505.65	7.453	351	690	75.75
Georgia	4,560,729.77	18	0.38	253,373.88	6.585	358	727	75.21
Hawaii	37,303,570.58	104	3.12	358,688.18	6.862	352	690	75.21
Idaho	366,400.00	1	0.03	366,400.00	7.850	359	711	80.00
Illinois	33,244,807.56	133	2.78	249,960.96	7.418	352	698	72.35
Indiana	1,759,755.40	6	0.15	293,292.57	7.249	360	666	66.51
Kentucky	101,500.00	1	0.01	101,500.00	7.500	360	690	70.00
Louisiana	381,848.59	3	0.03	127,282.86	7.507	342	698	78.43
Maine	762,054.59	4	0.06	190,513.65	6.586	359	721	71.30
Maryland	22,584,506.20	72	1.89	313,673.70	6.997	354	693	76.87
Massachusetts	5,389,226.23	17	0.45	317,013.31	6.637	358	699	74.62
Michigan	1,290,568.48	10	0.11	129,056.85	8.338	344	669	83.19
Minnesota	5,388,180.20	33	0.45	163,278.19	7.512	346	697	77.69
Mississippi	1,667,741.47	8	0.14	208,467.68	8.049	343	753	78.77
Missouri	1,021,994.77	10	0.09	102,199.48	7.795	346	720	75.30
Nebraska	191,200.00	2	0.02	95,600.00	7.308	360	743	74.87
Nevada	24,704,257.89	90	2.07	274,491.75	6.822	356	701	72.90
New Hampshire	797,844.15	3	0.07	265,948.05	7.603	359	662	78.68
New Jersey	31,406,763.10	99	2.63	317,240.03	7.360	357	681	74.79
New Mexico	380,182.14	2	0.03	190,091.07	6.918	359	670	78.08
New York	73,625,226.17	183	6.16	402,323.64	7.249	352	697	73.50
North Carolina	2,345,750.00	11	0.20	213,250.00	6.633	358	705	74.76
North Dakota	144,000.00	1	0.01	144,000.00	9.375	360	665	80.00
Ohio	788,812.40	3	0.07	262,937.47	6.223	356	720	79.61
Oklahoma	111,296.39	1	0.01	111,296.39	7.750	359	707	75.00
Oregon	7,335,003.42	22	0.61	333,409.25	6.767	359	729	73.70
Pennsylvania	1,861,056.35	13	0.16	143,158.18	7.304	348	708	80.16
Rhode Island	3,618,558.31	16	0.30	226,159.89	8.021	355	685	79.44
South Carolina	2,261,044.06	10	0.19	226,104.41	6.845	359	708	56.30
South Dakota	73,550.00	1	0.01	73,550.00	6.700	360	721	74.67
Tennessee	1,353,965.10	9	0.11	150,440.57	7.110	353	694	74.99
Texas	5,455,618.48	17	0.46	320,918.73	6.745	351	715	68.90
Utah	6,247,930.85	31	0.52	201,546.16	7.204	343	704	75.80
Vermont	499,477.97	1	0.04	499,477.97	5.750	360	711	37.04
Virginia	21,013,511.12	81	1.76	259,426.06	7.077	351	688	75.90
Washington	21,712,689.88	68	1.82	319,304.26	6.846	355	708	74.46
Wisconsin	348,002.91	2	0.03	174,001.46	8.226	358	675	86.28
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

7

Next Adjustment Date for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
August 2007	$319,850.70	1	0.03%	$319,850.70	9.750%	359	686	80.00%
September 2007	135,000.00	1	0.01	135,000.00	6.750	360	627	40.91
December 2008	2,744,659.46	6	0.23	457,443.24	6.842	357	677	73.99
January 2009	1,725,081.21	9	0.14	191,675.69	8.308	358	664	80.05
February 2009	2,709,275.66	12	0.23	225,772.97	8.505	359	668	72.43
March 2009	2,618,150.00	11	0.22	238,013.64	7.536	360	677	77.08
April 2009	187,500.00	1	0.02	187,500.00	7.025	360	778	44.12
November 2009	115,606.81	1	0.01	115,606.81	6.875	356	622	58.00
December 2009	4,742,312.13	16	0.40	296,394.51	7.058	357	665	74.18
January 2010	2,263,971.65	8	0.19	282,996.46	6.542	358	709	78.50
February 2010	17,406,806.31	42	1.46	414,447.77	6.201	359	705	71.10
March 2010	33,366,252.67	69	2.79	483,568.88	6.156	360	715	68.34
April 2010	3,081,750.00	7	0.26	440,250.00	6.592	360	669	78.31
March 2011	149,806.68	1	0.01	149,806.68	6.500	348	653	49.67
June 2011	172,500.00	1	0.01	172,500.00	8.250	351	654	75.00
October 2011	501,279.95	1	0.04	501,279.95	5.625	355	735	80.00
November 2011	3,704,927.54	10	0.31	370,492.75	7.021	356	706	65.58
December 2011	29,540,415.23	82	2.47	360,248.97	7.001	357	691	76.71
January 2012	124,185,618.34	358	10.39	346,887.20	6.763	358	704	74.26
February 2012	254,135,664.58	736	21.26	345,293.02	6.927	359	699	74.58
March 2012	265,152,964.11	756	22.19	350,731.43	6.813	360	701	75.16
April 2012	53,907,194.00	166	4.51	324,742.13	7.176	360	692	76.99
November 2013	485,000.00	1	0.04	485,000.00	6.250	356	776	76.38
December 2013	578,000.00	2	0.05	289,000.00	5.933	357	737	47.20
January 2014	6,509,152.52	17	0.54	382,891.32	6.538	358	712	62.85
February 2014	8,875,132.56	23	0.74	385,875.33	6.560	359	725	67.63
March 2014	13,146,641.64	33	1.10	398,383.08	6.506	360	716	66.06
April 2014	1,452,200.00	4	0.12	363,050.00	6.439	360	727	65.57
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

8

Maximum Mortgage Rates for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
9.500 - 9.999	$500,000.00	1	0.04%	$500,000.00	7.375%	359	658	76.92%
10.000 - 10.499	212,000.00	1	0.02	212,000.00	5.250	359	735	80.00
10.500 - 10.999	5,939,621.51	15	0.50	395,974.77	5.772	357	733	63.83
11.000 - 11.499	25,148,266.98	68	2.10	369,827.46	5.869	358	726	67.36
11.500 - 11.999	143,556,191.24	360	12.01	398,767.20	6.005	359	728	69.47
12.000 - 12.499	150,882,950.41	406	12.63	371,632.88	6.313	359	711	71.79
12.500 - 12.999	234,631,434.42	679	19.63	345,554.40	6.752	359	695	75.50
13.000 - 13.499	117,599,762.59	354	9.84	332,202.72	7.223	359	689	76.39
13.500 - 13.999	91,342,831.94	275	7.64	332,155.75	7.688	359	682	77.93
14.000 - 14.499	27,367,682.28	85	2.29	321,972.73	8.221	359	679	79.17
14.500 - 14.999	19,523,108.57	64	1.63	305,048.57	8.709	359	668	81.47
15.000 - 15.499	8,272,863.08	28	0.69	295,459.40	9.161	359	665	80.37
15.500 - 15.999	6,296,117.22	23	0.53	273,744.23	9.681	359	661	84.30
16.000 - 16.499	1,234,391.86	6	0.10	205,731.98	10.182	359	641	89.53
16.500 - 16.999	492,412.82	4	0.04	123,103.21	10.679	360	650	87.40
17.000 - 17.499	271,737.33	2	0.02	135,868.67	11.388	359	667	90.00
17.500 - 17.999	271,405.00	2	0.02	135,702.50	11.500	359	650	89.99
18.000 - 18.499	100,000.00	1	0.01	100,000.00	12.250	360	658	81.30
18.500 - 18.999	269,936.50	1	0.02	269,936.50	12.875	359	632	87.10
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

Initial Periodic Rate Cap for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
1.000	$454,850.70	2	0.04%	$227,425.35	8.860%	359	668	68.40%
2.000	1,069,341.49	4	0.09	267,335.37	6.812	357	672	75.78
3.000	741,297,785.23	2,122	62.03	349,339.20	6.831	359	700	74.20
5.000	72,355,953.90	189	6.05	382,835.73	6.748	358	710	74.62
6.000	18,734,782.43	58	1.57	323,013.49	7.171	357	671	75.88
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

 

9

Subsequent Periodic Rate Cap for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
1.000	$755,666,944.31	2,163	63.23%	$349,360.58	6.843%	359	700	74.25%
2.000	78,245,769.44	212	6.55	369,083.82	6.734	358	705	74.49
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
NO	$396,853,958.14	1,267	33.21%	$313,223.33	7.037%	352	709	72.67%
5	496,000.00	1	0.04	496,000.00	7.500	360	659	80.00
6	5,612,848.59	18	0.47	311,824.92	7.090	350	714	70.13
12	195,360,533.40	561	16.35	348,236.24	6.892	355	704	73.18
24	112,333,054.22	406	9.40	276,682.40	7.125	350	694	75.87
36	479,737,253.10	1,526	40.14	314,375.66	6.650	354	704	72.50
60	4,700,356.26	17	0.39	276,491.54	7.005	359	702	69.61
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

Months to Roll for the Mortgage Loans in Loan Group 1

Range of Months to Roll	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to- Value Ratio
0.01 - 12.99	$454,850.70	2	0.04%	$227,425.35	8.860%	359	668	68.40%
13.00 - 24.99	9,797,166.33	38	0.82	257,820.17	7.746	359	672	75.45
25.00 - 31.99	187,500.00	1	0.02	187,500.00	7.025	360	778	44.12
32.00 - 49.99	61,126,506.25	144	5.11	424,489.63	6.277	359	705	70.39
50.00 - 55.99	673,779.95	2	0.06	336,889.98	6.297	354	714	78.72
56.00 - 79.99	730,626,783.80	2,108	61.14	346,597.15	6.880	359	700	74.96
80.00 +	31,046,126.72	80	2.60	388,076.58	6.511	359	720	65.63
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

10

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
A+	$713,457,285.24	2,222	59.70%	$321,087.89	6.679%	352	732	72.30%
A	342,227,561.03	1,119	28.64	305,833.39	7.205	355	656	75.60
A-	19,082,600.92	64	1.60	298,165.64	7.516	354	612	65.91
Progressive Express I	85,119,303.23	272	7.12	312,938.61	6.779	356	717	69.37
Progressive Express II	32,604,138.81	105	2.73	310,515.61	7.225	358	648	73.65
Progressive Express III	2,603,114.48	14	0.22	185,936.75	7.529	359	619	69.99
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

________________

(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.

Initial Fixed-Rate Period for Mortgage Loans in Loan Group 1

Initial Fixed Period (Months)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
6	$454,850.70	2	0.04%	$227,425.35	8.860%	359	668	68.40%
24	9,984,666.33	39	0.84	256,017.09	7.732	359	674	74.86
36	60,976,699.57	143	5.10	426,410.49	6.277	359	705	70.44
60	731,450,370.43	2,111	61.20	346,494.73	6.879	359	700	74.95
84	31,046,126.72	80	2.60	388,076.58	6.511	359	720	65.63
FIXED	361,181,289.96	1,421	30.22	254,174.03	6.945	339	715	69.95
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

11

Debt-to-Income Ratio for Mortgage Loans in Loan Group 1

Debt-to-Income (%)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Not Available	$143,639,109.39	451	12.02%	$318,490.26	6.894%	356	696	69.56%
0.01 - 5.00	929,750.00	3	0.08	309,916.67	6.768	360	706	77.88
5.01 - 10.00	553,224.00	2	0.05	276,612.00	6.203	360	788	80.00
10.01 - 15.00	8,342,821.44	31	0.70	269,123.27	6.622	353	708	66.08
15.01 - 20.00	19,479,752.71	62	1.63	314,189.56	6.648	358	719	69.98
20.01 - 25.00	36,759,240.23	124	3.08	296,445.49	6.569	354	720	67.67
25.01 - 30.00	67,240,091.01	222	5.63	302,883.29	6.733	351	713	69.91
30.01 - 35.00	112,528,301.30	382	9.42	294,576.70	6.661	355	711	69.84
35.01 - 40.00	236,549,476.74	755	19.79	313,310.57	6.831	352	708	73.54
40.01 - 45.00	352,685,631.47	1,084	29.51	325,355.75	6.863	352	705	74.56
45.01 - 50.00	202,393,001.13	641	16.94	315,745.71	7.161	353	698	76.78
50.01 - 55.00	13,993,604.29	39	1.17	358,810.37	6.572	358	691	64.27
Total/Avg./Wtd.Avg…	$1,195,094,003.71	3,796	100.00%	$314,829.82	6.867%	353	705	72.97%

12

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
10/6 LIBOR	$35,644,972.53	34	15.17%	$1,048,381.55	6.389%	358	746	66.85%
10/6 LIBOR BALLOON	27,648,284.80	16	11.77	1,728,017.80	6.460	192	742	61.67
10/6 LIBOR IO	1,587,000.00	1	0.68	1,587,000.00	6.475	357	719	56.68
10/6 MTA	16,621,548.60	21	7.07	791,502.31	6.423	358	754	54.02
10/6 MTA BALLOON	4,694,943.78	2	2.00	2,347,471.89	6.624	357	741	63.40
25/10 BALLOON	924,396.12	1	0.39	924,396.12	6.625	118	766	63.93
3/6 LIBOR	6,059,689.42	11	2.58	550,880.86	7.393	358	719	70.01
3/6 LIBOR BALLOON	2,098,343.36	2	0.89	1,049,171.68	6.467	358	778	71.60
3/6 LIBOR IO	500,000.00	1	0.21	500,000.00	6.450	357	765	55.56
30/10 BALLOON	1,804,609.87	2	0.77	902,304.94	6.826	117	741	66.55
5/6 LIBOR	29,406,763.24	27	12.52	1,089,139.38	6.708	358	729	71.34
5/6 LIBOR BALLOON	23,097,453.11	12	9.83	1,924,787.76	6.291	342	732	65.23
5/6 LIBOR IO	30,353,988.03	18	12.92	1,686,332.67	6.382	358	746	62.66
5/6 MTA	26,593,449.96	21	11.32	1,266,354.76	6.124	358	717	66.17
5/6 MTA BALLOON	7,421,327.48	5	3.16	1,484,265.50	6.347	359	719	73.44
5/6 MTA IO	1,840,000.00	2	0.78	920,000.00	6.175	359	725	56.02
7/6 LIBOR	6,348,587.04	8	2.70	793,573.38	6.711	358	750	71.40
7/6 LIBOR BALLOON	1,410,757.34	2	0.60	705,378.67	6.638	359	742	61.70
7/6 MTA	3,061,829.61	3	1.30	1,020,609.87	6.218	359	722	68.67
7/6 MTA BALLOON	499,454.74	1	0.21	499,454.74	6.350	358	808	67.57
7/6 MTA IO	7,330,000.00	5	3.12	1,466,000.00	6.205	357	682	61.74
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

13

Mortgage Loan Principal Balances Outstanding for the Mortgage Loans

in Loan Group 2

Range of Mortgage Loan Principal Balances Outstanding ($)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
250,000.01 - 300,000.00	$540,295.05	2	0.23%	$270,147.53	7.125%	357	688	80.00%
300,000.01 - 350,000.00	1,027,182.81	3	0.44	342,394.27	7.426	358	725	56.43
350,000.01 - 400,000.00	768,727.07	2	0.33	384,363.54	7.700	358	741	63.70
400,000.01 - 450,000.00	2,638,783.90	6	1.12	439,797.32	7.445	358	720	64.61
450,000.01 - 500,000.00	5,359,848.92	11	2.28	487,258.99	6.634	358	749	63.31
500,000.01 - 550,000.00	5,253,707.94	10	2.24	525,370.79	6.752	358	728	58.83
550,000.01 - 600,000.00	7,639,473.97	13	3.25	587,651.84	6.412	358	732	59.58
600,000.01 - 650,000.00	4,976,598.55	8	2.12	622,074.82	6.659	335	725	67.28
650,000.01 - 700,000.00	8,180,730.15	12	3.48	681,727.51	6.476	344	741	63.42
700,000.01 - 750,000.00	10,072,531.70	14	4.29	719,466.55	6.517	341	754	64.98
750,000.01 - 800,000.00	7,810,162.61	10	3.32	781,016.26	6.543	340	749	64.46
800,000.01 - 850,000.00	4,142,786.27	5	1.76	828,557.25	6.318	358	742	59.10
850,000.01 - 900,000.00	8,755,599.67	10	3.73	875,559.97	6.382	340	726	65.65
900,000.01 - 950,000.00	8,376,944.50	9	3.57	930,771.61	6.644	332	748	67.18
950,000.01 - 1,000,000.00	8,813,155.16	9	3.75	979,239.46	6.287	358	736	63.72
1,000,000.01 - 1,050,000.00	4,080,902.73	4	1.74	1,020,225.68	6.356	358	705	65.23
1,050,000.01 - 1,150,000.00	5,507,808.05	5	2.34	1,101,561.61	6.419	273	744	63.00
1,150,000.01 - 1,200,000.00	3,488,345.03	3	1.48	1,162,781.68	6.342	358	762	71.44
1,200,000.01 - 1,300,000.00	6,287,269.61	5	2.68	1,257,453.92	6.469	358	738	67.54
1,300,000.01 - 1,400,000.00	1,396,314.85	1	0.59	1,396,314.85	6.675	357	797	48.28
1,400,000.01 - 1,450,000.00	1,430,557.63	1	0.61	1,430,557.63	6.475	358	778	72.00
1,450,000.01 - 1,750,000.00	17,795,802.94	11	7.57	1,617,800.27	6.473	326	725	62.22
1,750,000.01 - 1,800,000.00	3,552,868.08	2	1.51	1,776,434.04	6.400	358	776	58.83
1,800,000.01 +	107,051,001.84	39	45.56	2,744,897.48	6.334	324	732	66.82
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
5.500 - 5.999	$11,546,757.47	7	4.91%	$1,649,536.78	5.925%	358	693	69.53%
6.000 - 6.499	132,120,964.98	104	56.23	1,270,393.89	6.255	347	742	64.55
6.500 - 6.999	81,284,463.26	64	34.60	1,270,069.74	6.670	307	732	64.92
7.000 - 7.499	6,561,641.61	13	2.79	504,741.66	7.194	358	731	70.79
7.500 - 7.999	2,151,810.54	4	0.92	537,952.64	7.826	358	729	66.84
8.000 - 8.499	842,734.96	2	0.36	421,367.48	8.286	358	715	67.01
8.500 - 8.999	439,026.21	1	0.19	439,026.21	8.500	359	632	75.00
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

14

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
20.01 - 25.00	$513,969.81	1	0.22%	$513,969.81	6.475%	358	800	24.01%
25.01 - 30.00	1,377,295.00	2	0.59	688,647.50	6.604	256	736	28.74
30.01 - 35.00	668,665.19	1	0.28	668,665.19	6.500	178	785	34.81
35.01 - 40.00	1,762,851.17	3	0.75	587,617.06	6.625	358	768	37.39
40.01 - 45.00	7,964,484.63	6	3.39	1,327,414.11	6.577	255	759	43.74
45.01 - 50.00	7,670,216.54	7	3.26	1,095,745.22	6.405	358	769	48.10
50.01 - 55.00	19,812,309.94	20	8.43	990,615.50	6.516	325	727	53.25
55.01 - 60.00	25,076,334.18	23	10.67	1,090,275.40	6.268	358	747	57.37
60.01 - 65.00	38,235,872.65	30	16.27	1,274,529.09	6.417	326	732	63.12
65.01 - 70.00	50,898,118.94	39	21.66	1,305,079.97	6.399	332	741	68.01
70.01 - 75.00	60,775,272.66	45	25.87	1,350,561.61	6.423	336	721	73.50
75.01 - 80.00	20,192,008.32	18	8.59	1,121,778.24	6.641	358	738	79.84
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
0 - 120	$2,729,005.99	3	1.16%	$909,668.66	6.758%	118	750	65.67%
121 - 180	27,511,115.76	14	11.71	1,965,079.70	6.461	178	739	60.94
241 - 360	204,707,277.28	178	87.13	1,150,040.88	6.426	358	735	65.71
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Commercial-Industrial	$2,384,509.36	2	1.01%	$1,192,254.68	6.682%	179	732	44.11%
Commercial-Mobile Home	2,872,142.31	2	1.22	1,436,071.16	6.673	178	726	58.42
Commercial-Office	6,873,862.73	5	2.93	1,374,772.55	6.540	172	774	56.15
Commercial-Retail	11,923,008.93	7	5.07	1,703,286.99	6.627	168	710	65.01
Commercial-Self-Storage	6,186,598.42	1	2.63	6,186,598.42	6.000	178	771	68.13
Multifamily	204,707,277.28	178	87.13	1,150,040.88	6.426	358	735	65.71
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

15

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Investor	$234,603,162.80	194	99.85%	$1,209,294.65	6.433%	334	736	65.19%
Owner Occupied	344,236.23	1	0.15	344,236.23	7.550	357	766	36.32
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

____________ 

(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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Refinance - Cash Out	$139,938,102.74	106	59.56%	$1,320,170.78	6.347%	337	734	61.83%
Purchase	83,443,765.40	81	35.52	1,030,169.94	6.603	340	737	70.60
Refinance - No Cash Out	11,565,530.89	8	4.92	1,445,691.36	6.274	251	746	65.94
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Full	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

16

Months to Roll for the Mortgage Loans in Loan Group 2

Range of Months to Roll	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
32.00 - 49.99	$8,658,032.78	14	3.69%	$618,430.91	7.114%	358	736	69.56%
50.00 - 79.99	118,712,981.82	85	50.53	1,396,623.32	6.382	355	731	66.67
80.00 +	104,847,378.44	93	44.63	1,127,391.17	6.430	314	741	63.05
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Original Prepayment Penalty Term for the Mortgage Loans

in Loan Group 2

Original Prepayment Penalty Term (Years)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
3	$10,616,421.98	15	4.52%	$707,761.47	6.941%	358	739	67.27%
5	118,259,961.85	86	50.33	1,375,115.84	6.391	354	731	66.97
7	18,650,628.73	19	7.94	981,612.04	6.416	358	720	66.32
10	87,420,386.47	75	37.21	1,165,605.15	6.436	300	745	62.18
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
621 - 640	$1,105,233.65	2	0.47%	$552,616.83	7.400%	358	634	75.00%
641 - 660	7,123,126.77	2	3.03	3,561,563.39	6.397	271	656	68.92
661 - 680	15,833,825.12	13	6.74	1,217,986.55	6.472	358	671	62.10
681 - 700	24,059,412.53	22	10.24	1,093,609.66	6.175	358	689	66.88
701 - 720	41,565,876.31	32	17.69	1,298,933.63	6.516	328	711	69.16
721 - 740	34,683,836.26	30	14.76	1,156,127.88	6.537	339	732	66.27
741 - 760	35,757,186.91	29	15.22	1,233,006.45	6.501	339	754	67.98
761 - 780	49,752,483.36	42	21.18	1,184,582.94	6.363	318	772	59.55
781 - 800	15,940,694.07	17	6.78	937,687.89	6.462	351	791	64.36
801 +	9,125,724.05	6	3.88	1,520,954.01	6.285	319	805	59.95
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

______________________

(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.

17

Gross Margins for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
2.250 - 2.499	$66,881,022.72	54	28.47%	$1,238,537.46	6.207%	358	727	63.41%
2.500 - 2.749	91,721,135.15	74	39.04	1,239,474.80	6.499	352	740	66.39
2.750 - 2.999	40,172,648.73	35	17.10	1,147,789.96	6.409	346	740	66.47
3.000 - 3.249	31,883,618.85	25	13.57	1,275,344.75	6.650	234	735	63.52
3.250 - 3.499	344,236.23	1	0.15	344,236.23	7.550	357	766	36.32
3.500 - 3.749	772,400.51	2	0.33	386,200.26	8.230	359	651	75.00
3.750 - 3.999	443,330.85	1	0.19	443,330.85	8.250	358	689	68.31
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Next Adjustment Date for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
December 2009	$3,001,428.16	5	1.28%	$600,285.63	7.358%	357	753	67.19%
January 2010	3,256,142.74	4	1.39	814,035.69	6.587	358	747	69.81
February 2010	2,400,461.88	5	1.02	480,092.38	7.524	359	700	72.18
November 2011	772,578.45	1	0.33	772,578.45	6.325	356	733	71.28
December 2011	32,171,377.12	19	13.69	1,693,230.37	6.519	346	749	67.64
January 2012	57,002,385.04	37	24.26	1,540,605.00	6.331	358	720	66.40
February 2012	24,181,141.21	23	10.29	1,051,353.97	6.303	359	733	66.72
March 2012	4,585,500.00	5	1.95	917,100.00	6.465	360	719	62.27
December 2013	8,985,392.47	8	3.82	1,123,174.06	6.297	357	691	63.67
January 2014	7,153,455.92	9	3.04	794,828.44	6.600	358	755	68.88
February 2014	914,280.34	1	0.39	914,280.34	6.700	359	763	57.19
March 2014	1,597,500.00	1	0.68	1,597,500.00	6.100	360	700	75.00
November 2016	586,603.06	1	0.25	586,603.06	6.375	356	711	80.00
December 2016	28,817,135.15	23	12.27	1,252,918.92	6.499	332	742	65.74
January 2017	37,230,994.53	30	15.85	1,241,033.15	6.370	289	747	60.45
February 2017	16,882,016.97	18	7.19	937,889.83	6.459	304	743	60.09
March 2017	1,980,000.00	1	0.84	1,980,000.00	6.425	180	779	63.09
April 2017	700,000.00	1	0.30	700,000.00	6.475	360	795	60.00
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

18

Initial Fixed Period for the Mortgage Loans in Loan Group 2

Initial Fixed Period (months)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
36	$8,658,032.78	14	3.69%	$618,430.91	7.114%	358	736	69.56%
60	118,712,981.82	85	50.53	1,396,623.32	6.382	355	731	66.67
84	18,650,628.73	19	7.94	981,612.04	6.416	358	720	66.32
120	86,196,749.71	74	36.69	1,164,820.94	6.432	305	745	62.34
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Maximum Mortgage Rates for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
11.500 - 11.999	$11,546,757.47	7	4.91%	$1,649,536.78	5.925%	358	693	69.53%
12.000 - 12.499	132,120,964.98	104	56.23	1,270,393.89	6.255	347	742	64.55
12.500 - 12.999	78,555,457.27	61	33.44	1,287,794.38	6.667	313	731	64.90
13.000 - 13.499	6,561,641.61	13	2.79	504,741.66	7.194	358	731	70.79
13.500 - 13.999	2,151,810.54	4	0.92	537,952.64	7.826	358	729	66.84
14.000 - 14.499	842,734.96	2	0.36	421,367.48	8.286	358	715	67.01
14.500 - 14.999	439,026.21	1	0.19	439,026.21	8.500	359	632	75.00
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Initial Periodic Rate Cap for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
3.000	$232,218,393.04	192	98.84%	$1,209,470.80	6.431%	337	735	65.14%
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

19

Subsequent Periodic Rate Cap for the 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 Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
1.000	$226,947,631.54	187	96.60%	$1,213,623.70	6.429%	337	735	65.02%
3.000	5,270,761.50	5	2.24	1,054,152.30	6.495	320	736	70.51
FIXED	2,729,005.99	3	1.16	909,668.66	6.758	118	750	65.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Geographic Distribution of the Mortgaged Properties for

the Mortgage Loans in Loan Group 2

Geographic Distribution	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
Alabama	$628,770.12	1	0.27%	$628,770.12	6.625%	178	758	64.95%
Alaska	1,348,483.50	3	0.57	449,494.50	7.260	358	703	72.03
Arizona	9,595,785.73	4	4.08	2,398,946.43	6.441	357	752	60.64
Arkansas	562,805.55	1	0.24	562,805.55	6.125	358	714	75.00
California	139,720,132.69	119	59.47	1,174,118.76	6.347	346	734	62.18
Colorado	2,595,026.21	1	1.10	2,595,026.21	6.750	178	726	44.64
Connecticut	2,581,835.49	2	1.10	1,290,917.75	6.789	357	738	76.42
Florida	4,311,998.88	1	1.84	4,311,998.88	6.950	358	710	80.00
Idaho	3,676,075.09	2	1.56	1,838,037.55	6.490	358	740	68.44
Indiana	1,628,065.51	1	0.69	1,628,065.51	6.625	358	750	75.00
Kansas	444,480.13	1	0.19	444,480.13	7.400	359	753	71.20
Kentucky	4,977,906.17	3	2.12	1,659,302.06	6.784	282	738	74.59
Louisiana	713,076.88	1	0.30	713,076.88	6.275	359	704	70.00
Massachusetts	2,709,467.88	2	1.15	1,354,733.94	6.586	357	768	72.80
Michigan	540,295.05	2	0.23	270,147.53	7.125	357	688	80.00
Minnesota	5,133,031.57	4	2.18	1,283,257.89	6.500	357	738	77.71
Montana	531,139.76	1	0.23	531,139.76	7.800	358	725	69.09
New Mexico	4,583,182.63	2	1.95	2,291,591.32	6.500	178	671	73.14
New York	1,295,458.38	2	0.55	647,729.19	6.920	227	739	75.00
Ohio	8,286,671.31	8	3.53	1,035,833.91	6.443	358	745	75.55
Oklahoma	666,207.44	1	0.28	666,207.44	6.675	358	636	75.00
Oregon	10,959,676.19	10	4.66	1,095,967.62	6.462	347	754	68.61
South Carolina	1,296,988.48	2	0.55	648,494.24	7.114	357	765	72.10
Tennessee	1,639,132.75	3	0.70	546,377.58	7.206	357	679	76.79
Texas	9,312,142.05	8	3.96	1,164,017.76	6.622	329	744	70.72
Utah	1,497,199.41	3	0.64	499,066.47	6.605	358	753	57.46
Washington	13,712,364.18	7	5.84	1,958,909.17	6.223	239	751	63.54
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

20

First Payment Date for Mortgage Loans in Group 2

First Payment Date	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
December 2006	$1,359,181.51	2	0.58%	$679,590.76	6.347%	356	724	75.04%
January 2007	74,072,548.61	56	31.53	1,322,724.08	6.524	339	739	66.30
February 2007	106,274,768.51	82	45.23	1,296,033.76	6.376	330	733	64.62
March 2007	44,377,900.40	47	18.89	944,210.65	6.437	338	735	64.30
April 2007	8,163,000.00	7	3.47	1,166,142.86	6.384	316	730	64.96
May 2007	700,000.00	1	0.30	700,000.00	6.475	360	795	60.00
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Current Occupancy Rates for Mortgage Loans in Group 2

Current Occupancy Rates (%)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
80.00 - 89.99	$6,549,306.34	7	2.79%	$935,615.19	6.504%	253	728	66.49%
90.00 - 99.99	111,374,575.63	68	47.40	1,637,861.41	6.414	337	736	67.88
100.00 +	117,023,517.06	120	49.81	975,195.98	6.450	336	735	62.47
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

21

Number of Units for Mortgage Loans in Group 2

Number of Units	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
0 - 4	$6,452,031.16	5	2.75%	$1,290,406.23	6.584%	169	743	60.93%
5 - 9	38,562,196.53	58	16.41	664,865.46	6.529	341	735	60.67
10 - 14	28,232,784.49	33	12.02	855,538.92	6.470	314	733	62.01
15 - 24	51,315,446.33	46	21.84	1,115,553.18	6.447	341	732	65.11
25 - 49	74,247,991.56	41	31.60	1,810,926.62	6.356	351	735	66.62
50 +	36,136,948.96	12	15.38	3,011,412.41	6.422	327	743	70.18
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Year Built For Mortgage Loans in Group 2

Year Built	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
1954 and earlier	$33,573,742.76	38	14.29%	$883,519.55	6.479%	343	737	62.14%
1955-1959	18,415,470.91	18	7.84	1,023,081.72	6.456	358	731	69.35
1960-1964	48,457,600.60	38	20.62	1,275,200.02	6.338	358	730	65.75
1965-1969	12,611,788.89	13	5.37	970,137.61	6.541	357	723	69.43
1970-1974	29,673,508.53	19	12.63	1,561,763.61	6.521	337	732	71.53
1975-1979	20,618,422.51	15	8.78	1,374,561.50	6.472	318	738	61.07
1980-1984	13,248,766.46	14	5.64	946,340.46	6.634	273	725	64.88
1985-1989	34,573,217.31	21	14.72	1,646,343.68	6.295	315	742	62.25
1990-1994	13,816,320.20	9	5.88	1,535,146.69	6.346	333	755	61.57
1995-1999	4,696,523.17	4	2.00	1,174,130.79	6.376	332	749	62.21
2000-2004	1,097,215.71	1	0.47	1,097,215.71	6.875	117	743	61.11
2005-2009	4,164,821.98	5	1.77	832,964.40	6.744	282	752	66.67
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Renovated for Mortgage Loans in Group 2

Renovated	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
No	$49,627,178.85	58	21.12%	$855,641.01	6.624%	326	735	64.27%
Yes	185,320,220.18	137	78.88	1,352,702.34	6.384	336	736	65.38
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

22

Debt Service Coverage Ratio for Mortgage Loans in Group 2

Debt Service Coverage Ratios (%)	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
0.00 - 1.13	$37,310,059.19	26	15.88%	$1,435,002.28	6.629%	357	728	67.96%
1.14 - 1.19	64,691,887.14	57	27.53	1,134,945.39	6.347	358	726	67.07
1.20 - 1.21	38,287,327.70	32	16.30	1,196,478.99	6.467	354	748	64.47
1.22 - 1.24	27,873,324.48	24	11.86	1,161,388.52	6.411	345	746	68.51
1.25 - 1.29	30,083,713.35	25	12.80	1,203,348.53	6.408	289	718	66.23
1.30 - 1.49	31,328,003.81	23	13.33	1,362,087.12	6.403	270	753	59.43
1.50 - 2.08	4,859,113.55	7	2.07	694,159.08	6.347	305	753	38.43
2.09 +	513,969.81	1	0.22	513,969.81	6.475	358	800	24.01
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

Credit Quality for Mortgage Loans in Group 2

Credit Quality	Aggregate Principal Balance Outstanding	Number of Loans	Percent of Aggregate Principal Balance Outstanding	Average Principal Balance Outstanding	Weighted Average Mortgage Rate	Weighted Average Remaining Term to Maturity (months)	Non-Zero Weighted Average Credit Score	Weighted Average Original Loan-to-Value Ratio
ICCC1	$233,731,667.67	192	99.48%	$1,217,352.44	6.425%	334	736	65.11%
ICCC3	1,215,731.36	3	0.52	405,243.79	8.237	359	665	72.56
Total/Avg./Wtd.Avg…	$234,947,399.03	195	100.00%	$1,204,858.46	6.434%	334	736	65.15%

23