THE MORTGAGE POOL

MORTGAGE LOAN PROGRAMS

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
15YR FIXED	$	6,637,054.50		23		0.83	%	$	288,567.59		6.314	%		180		723		57.43	%
15YR FIXED IO		127,000.00		1		0.02			127,000.00		11.550			176		687		100.00
20YR FIXED		74,717.88		1		0.01			74,717.88		12.650			236		729		95.00
25YR FIXED		459,397.60		1		0.06			459,397.60		6.625			299		775		59.06
30/15 FIXED BAL		22,526,032.77		309		2.83			72,899.78		12.392			178		679		95.69
30/15 FIXED BAL IO		548,149.71		7		0.07			78,307.10		12.548			178		707		96.20
30YR FIXED		80,061,872.33		241		10.06			332,206.94		6.398			359		730		65.66
30YR FIXED IO		63,084,868.26		194		7.93			325,179.73		6.625			359		721		67.61
40/30 FIXED BAL		8,242,567.10		24		1.04			343,440.30		6.843			360		683		75.04
2/6 LIBOR		3,133,198.69		12		0.39			261,099.89		8.813			359		646		83.27
2/6 LIBOR 40/30 BAL		2,870,303.97		10		0.36			287,030.40		9.155			359		635		87.34
2/6 LIBOR IO		2,797,050.00		9		0.35			310,783.33		7.199			360		677		75.54
3/6 LIBOR		4,047,593.78		14		0.51			289,113.84		7.203			360		688		75.55
3/6 LIBOR 40/30 BAL		4,775,866.61		16		0.60			298,491.66		7.695			359		674		87.90
3/6 LIBOR IO		27,488,050.00		68		3.46			404,236.03		6.219			359		729		69.54
5/1 LIBOR IO		1,560,780.00		3		0.20			520,260.00		7.032			356		671		75.50
5/6 LIBOR		67,422,088.84		253		8.47			266,490.47		7.626			359		697		78.96
5/6 LIBOR 40/30 BAL		31,125,075.34		119		3.91			261,555.25		7.748			360		681		86.86
5/6 LIBOR IO		441,924,727.94		1,229		55.55			359,580.74		6.950			360		703		75.81
7/6 LIBOR		7,161,865.03		22		0.90			325,539.32		7.155			360		712		70.82
7/6 LIBOR BAL		298,199.45		1		0.04			298,199.45		6.750			358		760		80.00
7/6 LIBOR IO		18,730,503.57		50		2.35			374,610.07		6.505			360		719		69.81
10/1 CMT IO		500,931.27		1		0.06			500,931.27		6.625			358		799		50.10
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Mortgage Loan Principal Balances Outstanding

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
0.01 - 250,000.00	$	177,212,448.94		1,221		22.27	%	$	145,137.14		7.996	%		335		695		78.23	%
250,000.01 - 300,000.00		73,603,149.17		265		9.25			277,747.73		6.994			358		702		73.71
300,000.01 - 350,000.00		67,113,211.13		207		8.44			324,218.41		7.086			358		695		76.51
350,000.01 - 400,000.00		67,405,591.31		179		8.47			376,567.55		7.047			356		704		76.23
400,000.01 - 450,000.00		77,173,161.84		181		9.70			426,371.06		6.875			358		708		75.47
450,000.01 - 500,000.00		94,871,002.99		199		11.92			476,738.71		6.809			358		710		75.73
500,000.01 - 550,000.00		52,055,665.73		99		6.54			525,814.81		6.726			360		714		73.61
550,000.01 - 600,000.00		43,436,692.01		75		5.46			579,155.89		6.748			357		715		71.77
600,000.01 - 650,000.00		29,050,780.03		46		3.65			631,538.70		6.492			355		726		72.08
650,000.01 - 700,000.00		21,040,068.36		31		2.64			678,711.88		6.555			354		713		71.52
700,000.01 - 750,000.00		25,017,130.12		34		3.14			735,797.94		6.698			360		710		72.09
750,000.01 - 800,000.00		8,599,406.24		11		1.08			781,764.20		6.804			360		729		67.41
800,000.01 - 850,000.00		9,180,417.16		11		1.15			834,583.38		6.536			359		720		72.35
850,000.01 - 900,000.00		15,812,582.00		18		1.99			878,476.78		6.485			350		714		71.21
900,000.01 - 950,000.00		7,474,850.68		8		0.94			934,356.34		7.044			360		713		73.37
950,000.01 - 1,000,000.00		13,758,981.62		14		1.73			982,784.40		6.857			359		726		65.74
1,000,000.01 - 1,050,000.00		1,031,800.00		1		0.13			1,031,800.00		6.375			360		663		76.43
1,050,000.01 - 1,150,000.00		3,369,035.70		3		0.42			1,123,011.90		6.875			360		686		76.66
1,200,000.01 - 1,300,000.00		1,225,000.00		1		0.15			1,225,000.00		6.750			360		661		69.01
1,300,000.01 - 1,400,000.00		1,327,819.61		1		0.17			1,327,819.61		7.000			358		665		70.00
1,800,000.01 +		5,839,100.00		3		0.73			1,946,366.67		6.088			359		732		66.81
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Original Loan-to-Value Ratios

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
10.01 - 15.00	$	141,685.35		2		0.02	%	$	70,842.68		6.677	%		262		707		14.13	%
15.01 - 20.00		198,000.00		2		0.02			99,000.00		7.003			360		696		16.98
20.01 - 25.00		1,935,300.74		10		0.24			193,530.07		6.254			331		701		22.25
25.01 - 30.00		4,727,367.88		15		0.59			315,157.86		6.074			354		748		28.18
30.01 - 35.00		5,752,669.92		22		0.72			261,485.00		6.061			341		759		33.09
35.01 - 40.00		7,921,705.38		27		1.00			293,396.50		6.121			357		750		38.10
40.01 - 45.00		9,330,492.80		28		1.17			333,231.89		6.067			354		725		42.79
45.01 - 50.00		16,152,600.74		53		2.03			304,766.05		6.236			347		728		47.82
50.01 - 55.00		26,960,955.55		71		3.39			379,731.77		6.195			360		737		52.50
55.01 - 60.00		38,032,480.51		102		4.78			372,867.46		6.142			355		728		58.13
60.01 - 65.00		32,476,263.72		90		4.08			360,847.37		6.268			356		721		63.37
65.01 - 70.00		98,892,460.54		260		12.43			380,355.62		6.419			358		713		68.84
70.01 - 75.00		111,776,642.23		313		14.05			357,113.87		6.740			358		705		74.35
75.01 - 80.00		299,455,654.60		848		37.64			353,131.67		6.990			359		699		79.65
80.01 - 85.00		15,470,724.95		58		1.94			266,736.64		7.958			356		675		84.59
85.01 - 90.00		50,362,927.91		238		6.33			211,608.94		8.781			345		690		89.74
90.01 - 95.00		53,124,403.00		309		6.68			171,923.63		9.277			324		694		94.78
95.01 +		22,885,558.82		160		2.88			143,034.74		9.585			289		687		99.84
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Mortgage Rates

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
5.000 - 5.499	$	7,020,241.26		20		0.88	%	$	351,012.06		5.348	%		342		747		63.07	%
5.500 - 5.999		118,274,972.62		278		14.87			425,449.54		5.780			356		741		66.17
6.000 - 6.499		185,613,446.91		494		23.33			375,735.72		6.222			358		722		67.29
6.500 - 6.999		162,040,216.28		475		20.37			341,137.30		6.706			358		700		74.36
7.000 - 7.499		94,439,288.21		282		11.87			334,891.09		7.183			359		693		78.50
7.500 - 7.999		87,221,636.61		295		10.96			295,666.56		7.726			359		683		80.50
8.000 - 8.499		52,291,936.51		188		6.57			278,148.60		8.207			359		688		83.11
8.500 - 8.999		33,675,219.75		125		4.23			269,401.76		8.712			360		682		87.97
9.000 - 9.499		8,487,775.06		34		1.07			249,640.44		9.157			357		677		90.74
9.500 - 9.999		9,707,316.83		37		1.22			262,359.91		9.773			360		680		89.63
10.000 - 10.499		4,380,777.47		19		0.55			230,567.24		10.212			340		687		92.13
10.500 - 10.999		5,722,880.21		32		0.72			178,840.01		10.732			323		684		90.99
11.000 - 11.499		3,407,100.11		24		0.43			141,962.50		11.217			297		677		93.30
11.500 - 11.999		5,877,994.98		60		0.74			97,966.58		11.759			239		672		95.21
12.000 - 12.499		6,484,620.07		79		0.82			82,083.80		12.291			191		683		94.54
12.500 - 12.999		6,439,462.67		89		0.81			72,353.51		12.732			187		666		95.64
13.000 - 13.499		1,811,531.19		30		0.23			60,384.37		13.172			187		677		94.65
13.500 - 13.999		1,521,621.15		29		0.19			52,469.69		13.685			177		676		94.80
14.000 - 14.499		1,042,537.14		14		0.13			74,466.94		14.354			178		653		93.88
14.500 - 14.999		137,319.61		4		0.02			34,329.90		14.603			179		654		93.09
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Types of Mortgaged Properties

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
Two Family	$	40,666,787.20		142		5.11	%	$	286,385.83		7.623	%		345		700		75.40	%
Three Family		16,943,763.49		54		2.13			313,773.40		7.956			338		715		74.90
Four Family		9,912,743.74		32		1.25			309,773.24		8.475			344		716		79.31
Condominium		74,022,665.91		341		9.30			217,075.27		7.433			350		705		78.37
Planned Unit Development (detached)		83,351,133.36		232		10.48			359,272.13		6.839			355		720		73.97
Hi Rise Condo		12,276,169.84		41		1.54			299,418.78		7.805			345		713		76.19
Planned Unit Development (attached)		53,772,815.54		189		6.76			284,512.25		7.463			356		695		80.60
Single Family Residence		502,127,577.82		1,563		63.11			321,258.85		6.933			354		705		73.88
Townhouse		2,524,237.74		14		0.32			180,302.70		7.766			330		706		77.19
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Occupancy Types⁽¹⁾

Occupancy 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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
Investor	$	165,451,332.90		783		20.80	%	$	211,304.38		7.756	%		347		708		75.01	%
Owner Occupied		604,659,686.63		1,734		76.00			348,708.01		6.908			354		705		74.92
Second Home		25,486,875.11		91		3.20			280,075.55		7.333			356		715		76.11
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

_______________

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

Loan Purposes

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
Refinance - Cashout	$	307,074,132.73		1,011		38.60	%	$	303,733.07		6.962	%		354		700		70.91	%
Purchase		289,005,282.74		1,073		36.33			269,343.23		7.669			349		705		82.11
Refinance - No Cashout		199,518,479.17		524		25.08			380,760.46		6.479			355		715		70.89
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Loan Documentation Types

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
Alternative	$	2,290,663.01		6		0.29	%	$	381,777.17		7.192	%		359		746		79.26	%
Express No Doc		36,501,159.47		144		4.59			253,480.27		7.570			359		705		76.84
Express No Doc Verified Assets		4,142,075.80		12		0.52			345,172.98		7.559			359		709		72.37
Express Non-Verified Assets		27,210,828.86		83		3.42			327,841.31		7.635			357		690		74.81
Express Verified Assets		107,239,207.30		338		13.48			317,275.76		7.378			357		693		80.36
FISA		1,019,994.86		6		0.13			169,999.14		6.693			360		689		58.19
Full		145,933,037.50		426		18.34			342,565.82		6.308			354		734		70.19
NINA		315,400.00		1		0.04			315,400.00		10.125			359		638		95.00
SISA		55,818,834.48		187		7.02			298,496.44		7.314			359		696		75.34
Stated		415,126,693.36		1,405		52.18			295,463.84		7.191			349		702		75.09
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Remaining Terms to Stated Maturity

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
121 - 180	$	29,838,236.98		340		3.75	%	$	87,759.52		11.039	%		178		689		87.21	%
181 - 240		74,717.88		1		0.01			74,717.88		12.650			236		729		95.00
241 - 360		765,684,939.78		2,267		96.24			337,752.51		6.944			359		706		74.49
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Credit Bureau Risk Scores⁽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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
N/A	$	1,272,160.96		7		0.16	%	$	181,737.28		7.569	%		359		N/A		71.07	%
581 - 600		666,663.69		3		0.08			222,221.23		8.181			355		593		80.35
601 - 620		11,666,453.37		45		1.47			259,254.52		8.173			358		614		75.76
621 - 640		57,289,186.38		218		7.20			262,794.43		7.649			354		631		77.43
641 - 660		84,049,440.25		342		10.56			245,758.60		7.761			349		650		77.74
661 - 680		103,310,898.28		364		12.99			283,821.15		7.626			348		669		79.33
681 - 700		135,256,531.93		435		17.00			310,934.56		7.179			350		690		77.92
701 - 720		114,321,041.16		352		14.37			324,775.69		6.923			354		709		75.45
721 - 740		83,276,412.28		262		10.47			317,848.90		6.929			353		730		75.18
741 - 760		66,361,829.20		215		8.34			308,659.67		6.683			356		751		71.18
761 - 780		73,937,023.16		190		9.29			389,142.23		6.403			357		772		68.05
781 - 800		46,222,471.60		128		5.81			361,113.06		6.258			358		790		66.41
801 +		17,967,782.38		47		2.26			382,293.24		6.267			354		805		67.08
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

______________________

(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.

Gross Margins

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
2.250 - 2.499	$	7,358,668.29		22		0.92	%	$	334,484.92		7.280	%		359		702		74.81	%
2.500 - 2.749		24,208,549.24		68		3.04			356,008.08		6.798			359		694		75.67
2.750 - 2.999		66,577,065.80		209		8.37			318,550.55		7.093			359		692		79.04
3.000 - 3.249		315,249,469.48		852		39.62			370,011.11		6.599			360		711		71.79
3.250 - 3.499		4,977,051.14		13		0.63			382,850.09		7.301			359		703		80.97
3.500 - 3.749		35,528,915.44		113		4.47			314,415.18		7.483			360		719		82.32
3.750 - 3.999		53,278,062.38		164		6.70			324,866.23		7.234			360		701		82.47
4.000 - 4.249		28,181,632.05		99		3.54			284,662.95		8.691			360		675		91.42
4.250 - 4.499		3,507,340.00		14		0.44			250,524.29		9.223			360		644		91.07
4.500 - 4.749		3,341,535.27		11		0.42			303,775.93		8.145			360		681		83.60
4.750 - 4.999		538,750.00		2		0.07			269,375.00		9.227			360		636		92.13
5.000 - 5.249		58,572,972.54		199		7.36			294,336.55		7.742			359		689		78.73
5.250 - 5.499		704,000.00		2		0.09			352,000.00		6.566			360		708		80.00
5.500 - 5.749		4,186,070.65		15		0.53			279,071.38		8.956			358		626		86.02
5.750 - 5.999		687,393.00		2		0.09			343,696.50		5.811			359		783		66.43
6.000 - 6.249		501,500.00		2		0.06			250,750.00		7.996			360		647		65.90
6.250 - 6.499		224,696.23		1		0.03			224,696.23		9.800			359		673		84.99
6.500 - 6.749		4,687,793.62		14		0.59			334,842.40		8.335			359		650		83.29
6.750 - 6.999		454,500.00		1		0.06			454,500.00		7.950			360		691		90.00
7.000 - 7.249		383,836.36		2		0.05			191,918.18		9.438			358		640		80.00
7.500 - 7.749		235,892.21		1		0.03			235,892.21		9.850			359		613		80.00
9.000 - 9.249		450,540.79		1		0.06			450,540.79		11.200			359		620		94.99
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Geographic Distribution

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
Alabama	$	1,057,211.47		7		0.13	%	$	151,030.21		8.025	%		325		769		87.64	%
Arizona		23,271,537.37		94		2.93			247,569.55		7.600			353		700		76.55
Arkansas		2,667,273.17		8		0.34			333,409.15		9.764			360		720		88.24
California		439,819,432.78		1,181		55.28			372,412.73		6.679			354		712		71.83
Colorado		16,344,184.20		62		2.05			263,615.87		6.945			353		729		73.23
Connecticut		9,796,876.65		24		1.23			408,203.19		7.159			360		715		77.18
Delaware		299,974.75		2		0.04			149,987.38		7.544			331		741		82.40
District of Columbia		585,480.00		2		0.07			292,740.00		8.245			360		676		81.74
Florida		117,558,732.53		494		14.78			237,973.14		7.807			352		689		80.09
Georgia		4,956,087.08		26		0.62			190,618.73		8.096			358		678		89.08
Hawaii		19,326,848.68		47		2.43			411,209.55		6.789			355		693		73.43
Idaho		1,326,007.13		6		0.17			221,001.19		7.041			350		739		80.90
Illinois		19,113,073.69		86		2.40			222,245.04		8.300			348		695		82.81
Indiana		1,940,657.28		10		0.24			194,065.73		9.140			359		677		88.67
Kentucky		149,000.00		1		0.02			149,000.00		7.500			360		694		100.00
Louisiana		160,000.00		1		0.02			160,000.00		7.370			360		790		80.00
Maine		257,325.00		3		0.03			85,775.00		7.535			360		714		77.54
Maryland		16,323,307.71		58		2.05			281,436.34		7.520			350		695		81.44
Massachusetts		4,768,848.94		16		0.60			298,053.06		7.803			359		691		75.90
Michigan		2,954,131.26		18		0.37			164,118.40		7.628			356		682		77.17
Minnesota		3,876,221.98		24		0.49			161,509.25		8.101			339		717		84.01
Mississippi		278,150.00		2		0.03			139,075.00		6.625			360		726		74.99
Missouri		1,046,776.48		6		0.13			174,462.75		7.489			345		746		79.04
Montana		480,612.51		2		0.06			240,306.26		7.131			359		704		80.00
Nevada		13,738,877.87		61		1.73			225,227.51		7.430			351		688		78.21
New Hampshire		656,098.02		3		0.08			218,699.34		7.488			357		694		78.37
New Jersey		12,483,973.91		43		1.57			290,324.97		7.564			351		696		76.91
New Mexico		277,450.00		2		0.03			138,725.00		8.246			360		728		77.91
New York		20,589,648.72		58		2.59			354,993.94		8.015			335		700		78.55
North Carolina		2,227,081.94		15		0.28			148,472.13		7.436			359		700		83.04
Ohio		89,980.71		2		0.01			44,990.36		9.713			307		697		99.56
Oklahoma		29,683.70		1		0.00			29,683.70		12.425			178		707		95.00
Oregon		3,177,555.63		16		0.40			198,597.23		7.192			357		707		76.11
Pennsylvania		3,226,712.57		18		0.41			179,261.81		7.418			357		694		78.51
Rhode Island		722,725.31		7		0.09			103,246.47		9.730			275		694		92.41
South Carolina		2,090,880.47		15		0.26			139,392.03		7.645			348		673		72.56
South Dakota		19,994.88		1		0.00			19,994.88		12.500			179		721		94.97
Tennessee		752,624.80		4		0.09			188,156.20		7.030			360		735		78.93
Texas		6,448,974.13		29		0.81			222,378.42		6.952			350		745		72.88
Utah		6,616,521.60		30		0.83			220,550.72		7.411			357		702		79.91
Vermont		280,787.58		1		0.04			280,787.58		7.000			359		641		75.00
Virginia		12,918,711.31		54		1.62			239,235.39		7.846			342		698		79.70
Washington		20,147,986.32		65		2.53			309,969.02		6.772			351		712		76.37
Wisconsin		643,400.00		2		0.08			321,700.00		7.375			359		737		86.42
Wyoming		100,474.51		1		0.01			100,474.51		8.375			359		752		72.90
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Next Rate Adjustment Dates

Next Rate 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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
January 2009	$	419,140.29		1		0.05	%	$	419,140.29		7.950	%		357		658		76.36	%
February 2009		247,893.33		1		0.03			247,893.33		8.990			358		652		80.00
March 2009		5,273,369.04		21		0.66			251,112.81		8.733			359		637		83.13
April 2009		2,860,150.00		8		0.36			357,518.75		7.835			360		680		81.34
July 2009		322,301.29		1		0.04			322,301.29		8.700			351		598		95.00
January 2010		204,750.00		1		0.03			204,750.00		6.625			357		753		61.49
February 2010		1,784,269.95		5		0.22			356,853.99		7.033			358		715		66.34
March 2010		17,787,429.12		42		2.24			423,510.22		6.550			359		713		74.45
April 2010		13,907,957.78		44		1.75			316,089.95		6.343			360		719		69.95
May 2010		2,599,697.25		6		0.33			433,282.88		6.649			360		749		80.04
September 2011		663,200.00		1		0.08			663,200.00		7.250			353		695		80.00
December 2011		3,868,374.82		13		0.49			297,567.29		7.476			356		678		79.35
January 2012		8,910,940.61		27		1.12			330,034.84		7.336			357		681		78.90
February 2012		18,523,280.14		51		2.33			363,201.57		7.095			358		687		75.84
March 2012		159,596,035.28		489		20.06			326,372.26		7.012			359		702		76.78
April 2012		255,672,137.47		742		32.14			344,571.61		6.944			360		702		76.03
May 2012		87,765,391.80		258		11.03			340,175.94		7.422			360		703		78.17
June 2012		6,738,417.00		22		0.85			306,291.68		8.818			360		689		88.64
January 2014		400,283.26		1		0.05			400,283.26		7.000			357		702		80.00
February 2014		787,329.76		3		0.10			262,443.25		6.484			358		741		78.42
March 2014		6,819,406.19		18		0.86			378,855.90		6.500			359		706		71.74
April 2014		15,489,229.84		42		1.95			368,791.19		6.475			360		724		67.05
May 2014		2,526,019.00		8		0.32			315,752.38		8.363			360		708		79.95
June 2014		168,300.00		1		0.02			168,300.00		8.570			360		653		90.00
February 2017		500,931.27		1		0.06			500,931.27		6.625			358		799		50.10
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Maximum Mortgage Rates

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
10.500 - 10.999	$	604,218.95		2		0.08	%	$	302,109.48		5.933	%		360		733		62.85	%
11.000 - 11.499		4,095,722.70		12		0.51			341,310.23		5.640			359		723		66.86
11.500 - 11.999		99,233,275.84		243		12.47			408,367.39		5.862			360		734		68.28
12.000 - 12.499		149,488,117.81		382		18.79			391,330.15		6.373			359		711		71.57
12.500 - 12.999		137,956,396.53		405		17.34			340,633.08		6.912			360		693		76.32
13.000 - 13.499		81,037,402.98		263		10.19			308,127.01		7.443			359		692		79.27
13.500 - 13.999		51,738,829.69		176		6.50			293,970.62		7.741			360		684		81.80
14.000 - 14.499		27,527,376.62		94		3.46			292,844.43		8.220			360		695		85.85
14.500 - 14.999		32,211,344.49		114		4.05			282,555.65		8.725			360		682		88.12
15.000 - 15.499		8,304,161.52		32		1.04			259,505.05		9.191			360		674		90.46
15.500 - 15.999		9,211,150.77		35		1.16			263,175.74		9.767			360		680		89.49
16.000 - 16.499		3,385,344.93		13		0.43			260,411.15		10.213			360		689		90.89
16.500 - 16.999		4,501,200.30		17		0.57			264,776.49		10.731			360		680		89.11
17.000 - 17.499		1,771,869.62		8		0.22			221,483.70		11.189			360		682		90.71
17.500 - 17.999		1,873,960.95		8		0.24			234,245.12		11.736			360		644		90.89
18.000 - 18.499		895,860.79		3		0.11			298,620.26		11.835			359		626		92.51
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Initial Periodic Rate Caps

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
1.000	$	440,000.00		1		0.06	%	$	440,000.00		7.000	%		358		658		80.00	%
1.500		450,540.79		1		0.06			450,540.79		11.200			359		620		94.99
2.000		500,000.00		1		0.06			500,000.00		5.875			357		660		71.43
3.000		500,211,474.27		1,431		62.87			349,553.79		6.917			360		706		74.97
5.000		51,298,923.82		144		6.45			356,242.53		7.503			359		686		77.71
6.000		60,935,295.61		229		7.66			266,092.99		7.734			359		689		86.51
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Subsequent Periodic Rate Caps

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
1.000	$	549,905,658.42		1,571		69.12	%	$	350,035.43		6.970	%		360		704		75.25	%
1.500		450,540.79		1		0.06			450,540.79		11.200			359		620		94.99
2.000		63,180,306.48		234		7.94			270,001.31		7.710			359		689		85.95
3.000		299,728.80		1		0.04			299,728.80		6.500			360		672		60.61
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg…	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Original Prepayment Penalty Terms

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
NO	$	238,533,833.23		837		29.98	%	$	284,986.66		7.413	%		349		712		75.00	%
6		3,842,978.45		14		0.48			274,498.46		7.662			337		702		71.81
12		109,656,595.49		326		13.78			336,369.92		7.027			354		704		75.12
24		71,582,144.36		261		9.00			274,261.09		7.404			348		696		75.61
36		368,880,643.11		1,161		46.37			317,726.65		6.848			356		705		74.80
60		3,101,700.00		9		0.39			344,633.33		7.227			360		678		77.23
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Months to Roll

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)		Weighted Average Credit Score		Weighted Average Original Loan-to- Value Ratio
19.00 - 24.99	$	8,800,552.66		31		1.11	%	$	283,888.80		8.411	%		359		652		82.14	%
25.00 - 31.99		322,301.29		1		0.04			322,301.29		8.700			351		598		95.00
32.00 - 49.99		36,284,104.10		98		4.56			370,245.96		6.502			359		718		72.65
50.00 - 55.99		663,200.00		1		0.08			663,200.00		7.250			353		695		80.00
56.00 - 79.99		541,074,577.12		1,602		68.01			337,749.42		7.081			360		701		76.82
80.00 +		26,691,499.32		74		3.35			360,695.94		6.684			360		719		69.82
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Credit Grade Categories⁽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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
A+	$	435,340,432.53		1,298		54.72	%	$	335,393.25		6.689	%		353		733		72.30	%
A		211,040,151.09		829		26.53			254,571.96		7.732			348		658		78.55
A-		7,929,639.16		30		1.00			264,321.31		8.198			357		612		76.81
Progressive Express I		98,682,872.61		315		12.40			313,278.96		7.262			358		717		77.51
Progressive Express II		41,171,092.85		129		5.17			319,155.76		7.551			359		651		78.81
Progressive Express III		1,433,706.40		7		0.18			204,815.20		7.552			360		612		65.69
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

________________

(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.

Initial Fixed-Rate Periods

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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
24	$	8,800,552.66		31		1.11	%	$	283,888.80		8.411	%		359		652		82.14	%
36		36,311,510.39		98		4.56			370,525.62		6.523			359		717		72.63
60		542,032,672.12		1,604		68.13			337,925.61		7.080			360		701		76.84
84		26,190,568.05		73		3.29			358,774.90		6.685			360		717		70.20
120		500,931.27		1		0.06			500,931.27		6.625			358		799		50.10
FIXED		181,761,660.15		801		22.85			226,918.43		7.262			329		718		70.29
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%

Debt-to-Income Ratios

Range of 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)		Weighted Average Credit Score		Weighted Average Original Loan-to-Value Ratio
N/A	$	152,147,454.96		516		19.12	%	$	294,859.41		7.571	%		357		695		79.43	%
0.01 - 5.00		24,400,871.02		66		3.07			369,710.17		6.764			359		700		71.95
5.01 - 10.00		1,675,800.00		7		0.21			239,400.00		6.790			360		683		48.55
10.01 - 15.00		4,160,255.00		15		0.52			277,350.33		6.529			360		732		68.06
15.01 - 20.00		13,364,007.22		50		1.68			267,280.14		6.661			357		715		64.90
20.01 - 25.00		21,177,090.25		66		2.66			320,865.00		6.594			357		730		65.46
25.01 - 30.00		48,190,702.65		155		6.06			310,907.76		6.662			356		724		69.88
30.01 - 35.00		80,583,960.06		266		10.13			302,947.22		6.996			352		714		71.79
35.01 - 40.00		120,532,227.05		389		15.15			309,851.48		6.880			351		713		73.64
40.01 - 45.00		209,013,234.31		656		26.27			318,617.74		7.008			351		705		76.10
45.01 - 50.00		107,360,530.32		377		13.49			284,775.94		7.446			346		693		78.42
50.01 - 55.00		12,800,211.80		44		1.61			290,913.90		6.478			355		721		64.25
55.00+		191,550.00		1		0.02			191,550.00		8.250			359		695		75.00
Total/Avg./Wtd.Avg	$	795,597,894.64		2,608		100.00	%	$	305,060.54		7.098	%		353		706		74.97	%