Exhibit 99.1

Principal Balances for the Mortgage Loans

Range of Principal Balances ($)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
0.01 – 10,000.00	$	7,344,642		1,140		0.84	%	$	6,443		8.362	%		298.66		716		77.8	%
10,000.01 – 20,000.00		31,149,181		1,992		3.56			15,637		9.215			298.21		703		82.1
20,000.01 – 30,000.00		53,926,480		2,118		6.17			25,461		9.400			298.16		703		84.9
30,000.01 – 40,000.00		61,920,732		1,751		7.08			35,363		9.416			297.96		708		86.8
40,000.01 – 50,000.00		70,993,342		1,547		8.12			45,891		9.405			298.15		709		87.2
50,000.01 – 60,000.00		71,486,999		1,288		8.18			55,502		9.530			298.12		710		89.7
60,000.01 – 70,000.00		63,947,850		979		7.32			65,320		9.457			298.66		709		89.8
70,000.01 – 80,000.00		61,102,963		811		6.99			75,343		9.622			298.40		710		89.0
80,000.01 – 90,000.00		48,941,474		573		5.60			85,413		9.726			298.55		713		91.5
90,000.01 – 100,000.00		61,434,540		637		7.03			96,444		9.384			298.92		712		87.2
100,000.01 – 125,000.00		85,893,361		760		9.83			113,018		9.922			298.78		712		91.5
125,000.01 – 150,000.00		73,646,928		531		8.43			138,695		9.916			297.61		710		88.1
150,000.01 – 175,000.00		30,182,888		186		3.45			162,274		9.532			298.10		718		87.4
175,000.01 – 200,000.00		51,739,392		268		5.92			193,057		9.715			298.19		716		84.4
200,000.01 – 225,000.00		12,438,498		58		1.42			214,457		9.108			298.86		708		84.3
225,000.01 – 250,000.00		18,475,555		76		2.11			243,099		9.460			298.67		727		84.3
250,000.01 – 275,000.00		6,292,176		24		0.72			262,174		8.207			299.12		732		81.6
275,000.01 – 300,000.00		13,047,236		45		1.49			289,939		8.945			299.05		711		77.5
300,000.01 – 325,000.00		4,347,447		14		0.50			310,532		10.733			298.79		726		82.5
325,000.01 – 350,000.00		4,506,416		13		0.52			346,647		9.122			299.38		721		82.1
350,000.01 – 375,000.00		1,843,000		5		0.21			368,600		9.574			298.99		721		86.5
375,000.01 – 400,000.00		4,717,400		12		0.54			393,117		9.539			298.91		699		79.8
400,000.01 – 425,000.00		824,446		2		0.09			412,223		12.309			298.50		745		79.9
425,000.01 – 450,000.00		4,359,223		10		0.50			435,922		9.888			298.81		729		84.3
450,000.01 – 475,000.00		2,754,416		6		0.32			459,069		9.263			298.82		707		80.7
475,000.01 – 500,000.00		8,885,829		18		1.02			493,657		8.770			298.83		731		77.1
500,000.01 – 525,000.00		1,026,250		2		0.12			513,125		8.680			299.00		723		84.5
525,000.01 – 550,000.00		1,626,000		3		0.19			542,000		9.329			299.01		783		71.7
550,000.01 – 575,000.00		565,550		1		0.06			565,550		11.250			299.00		725		90.0
575,000.01 – 600,000.00		1,800,000		3		0.21			600,000		8.708			298.00		734		83.2
625,000.01 – 650,000.00		2,597,800		4		0.30			649,450		9.438			299.00		741		74.8
650,000.01 – 675,000.00		1,320,647		2		0.15			660,324		8.750			299.00		726		69.3
675,000.01 – 700,000.00		700,000		1		0.08			700,000		11.500			300.00		684		100.0
725,000.01 – 750,000.00		1,484,300		2		0.17			742,150		12.609			299.51		735		79.3
800,000.01 – 825,000.00		825,000		1		0.09			825,000		8.875			299.00		686		50.0
825,000.01 – 850,000.00		840,000		1		0.10			840,000		7.250			299.00		746		70.0
950,000.01 – 975,000.00		960,000		1		0.11			960,000		9.250			299.00		658		81.3
Greater than 1,000,000.00		4,135,000		3		0.47			1,378,333		8.185			298.73		737		73.0
Total	$	874,082,962		14,888		100.00	%

As of the Statistical Calculation Date, the average principal balance of the statistical calculation mortgage loans was approximately $58,711.

Loan Programs for the Mortgage Loans

Description of Loan Programs	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
5 Year Draw/10 Year Repay	$	365,032		6		0.04	%	$	60,839		9.066	%		174.88		705		88.3	%
10 Year Draw/0 Year Repay		302,229		3		0.03			100,743		10.353			115.29		676		94.6
10 Year Draw/10 Year Repay		5,452,928		118		0.62			46,211		9.582			237.85		705		90.3
10 Year Draw/15 Year Repay		865,644,182		14,704		99.03			58,871		9.533			298.80		712		87.1
10 Year Draw/20 Year Repay		1,126,647		40		0.13			28,166		8.991			354.41		729		86.4
15 Year Draw/10 Year Repay		1,191,944		17		0.14			70,114		10.670			295.42		713		84.4
Total	$	874,082,962		14,888		100.00	%

Loan Rates for the Mortgage Loans

Range of Loan Rates (%)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
3.501 - 4.000	$	63,107,798		1,510		7.22	%	$	41,793		3.990	%		299.57		715		81.0	%
6.001 - 6.500		7,192		1		(1	)		7,192		6.250			299.00		651		90.0
6.501 - 7.000		370,064		8		0.04			46,258		6.830			299.73		760		78.1
7.001 - 7.500		18,194,600		251		2.08			72,488		7.277			298.35		731		82.8
7.501 - 8.000		25,246,970		312		2.89			80,920		7.874			298.63		732		76.9
8.001 - 8.500		177,982,571		3,110		20.36			57,229		8.273			298.33		729		84.9
8.501 - 9.000		77,441,240		1,282		8.86			60,407		8.808			298.04		724		80.3
9.001 - 9.500		84,653,966		1,333		9.68			63,506		9.302			298.04		716		85.6
9.501 - 10.000		79,992,622		1,245		9.15			64,251		9.841			298.67		705		87.9
10.001 - 10.500		84,032,978		1,444		9.61			58,195		10.373			298.58		712		91.6
10.501 - 11.000		66,934,505		1,136		7.66			58,921		10.821			297.95		706		90.3
11.001 - 11.500		53,459,003		815		6.12			65,594		11.338			298.24		706		93.2
11.501 - 12.000		56,108,756		941		6.42			59,627		11.796			298.08		693		93.3
12.001 - 12.500		26,532,459		385		3.04			68,915		12.328			298.27		695		95.3
12.501 - 13.000		21,663,246		368		2.48			58,868		12.799			298.01		685		94.0
Greater than 13.000		38,354,993		747		4.39			51,345		14.364			298.45		653		89.4
Total	$	874,082,962		14,888		100.00	%

_________________

(1) Less than 0.01%

As of the Statistical Calculation Date, the weighted average loan rate of the statistical calculation mortgage loans was approximately 9.535%.

Months Remaining to Scheduled Maturity for the Mortgage Loans

Months Remaining to Scheduled Maturity	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
109 – 120	$	302,229		3		0.03	%	$	100,743		10.353	%		115.29		676		94.6	%
169 – 180		365,032		6		0.04			60,839		9.066			174.88		705		88.3
229 – 240		5,452,928		118		0.62			46,211		9.582			237.85		705		90.3
289 – 300		866,836,125		14,721		99.17			58,884		9.535			298.80		712		87.1
349 – 360		1,126,647		40		0.13			28,166		8.991			354.41		729		86.4
Total	$	874,082,962		14,888		100.00	%

As of the Statistical Calculation Date, the weighted average remaining months to scheduled maturity of the statistical calculation mortgage loans was approximately 298.

The above table assumes that the draw period for the statistical calculation mortgage loans with five year draw periods and fifteen year repayment periods will be extended for an additional five years.

Combined Loan-to-Value Ratios for the Mortgage Loans

Range of Combined Loan-to-Value Ratios (%)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
0.01 - 10.00	$	407,252		13		0.05	%	$	31,327		8.774	%		299.58		700		8.6	%
10.01 - 20.00		1,432,125		29		0.16			49,384		8.393			300.86		714		15.6
20.01 - 30.00		2,210,130		67		0.25			32,987		7.765			298.65		733		25.7
30.01 - 40.00		6,076,636		142		0.70			42,793		8.272			298.76		727		36.1
40.01 - 50.00		11,888,771		238		1.36			49,953		8.383			298.60		729		45.4
50.01 - 60.00		22,635,440		418		2.59			54,152		8.264			298.58		715		55.6
60.01 - 70.00		58,517,210		1,005		6.69			58,226		8.355			298.39		716		66.7
70.01 - 80.00		115,799,489		1,924		13.25			60,187		8.690			298.51		710		77.4
80.01 - 90.00		314,549,767		5,914		35.99			53,187		9.609			298.33		709		88.5
90.01 - 100.00		340,566,141		5,138		38.96			66,284		10.121			298.32		713		97.9
Total	$	874,082,962		14,888		100.00	%

As of the Statistical Calculation Date, the weighted average combined loan-to-value ratio of the statistical calculation mortgage loans was approximately 87.12%.

The geographic location used for the following table is determined by the address of the mortgaged property securing the related mortgage loan.

Geographic Distribution for the Mortgage Loans

State	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
Alabama	$	4,586,145		119		0.52	%	$	38,539		9.568	%		298.98		708		85.1	%
Alaska		428,854		12		0.05			35,738		9.876			298.99		705		87.3
Arkansas		67,400		1		0.01			67,400		10.375			298.00		761		90.0
Arizona		34,242,689		658		3.92			52,041		9.812			298.34		709		87.7
California		361,940,011		4,493		41.41			80,556		9.718			298.63		713		87.6
Colorado		19,714,293		348		2.26			56,650		9.150			298.67		722		86.3
Connecticut		8,258,147		135		0.94			61,171		9.256			298.74		710		82.5
Delaware		954,871		22		0.11			43,403		9.228			299.21		722		86.3
District of Columbia		1,110,738		20		0.13			55,537		9.616			298.91		702		86.7
Florida		90,076,072		1,675		10.31			53,777		10.044			298.55		703		87.2
Georgia		9,726,287		259		1.11			37,553		9.398			299.02		708		90.8
Hawaii		12,421,450		145		1.42			85,665		9.352			298.89		715		82.1
Idaho		7,396,907		151		0.85			48,986		9.040			298.72		716		84.0
Illinois		30,571,888		643		3.50			47,546		9.338			298.95		711		88.1
Indiana		3,462,281		113		0.40			30,640		8.929			298.83		705		89.9
Iowa		648,398		25		0.07			25,936		9.703			298.65		697		88.9
Kansas		2,822,416		80		0.32			35,280		8.580			299.30		712		86.8
Kentucky		2,685,700		78		0.31			34,432		9.772			299.13		720		89.4
Louisiana		2,433,636		71		0.28			34,277		9.791			298.44		686		85.1
Maine		1,540,508		46		0.18			33,489		9.695			300.51		688		86.3
Maryland		12,330,359		265		1.41			46,530		9.856			298.90		704		88.1
Massachusetts		16,191,777		288		1.85			56,221		8.454			299.15		713		85.8
Michigan		7,200,733		243		0.82			29,633		9.254			299.53		720		88.9
Minnesota		6,647,113		148		0.76			44,913		8.754			298.79		727		89.0
Mississippi		1,082,004		29		0.12			37,310		9.360			299.02		698		78.6
Missouri		5,023,728		145		0.57			34,646		8.612			298.82		719		87.8
Montana		3,262,010		72		0.37			45,306		8.981			299.12		715		75.0
Nebraska		251,900		14		0.03			17,993		8.406			299.20		718		92.8
Nevada		19,135,921		338		2.19			56,615		9.660			297.15		711		89.6
New Hampshire		1,874,746		50		0.21			37,495		8.996			299.12		698		80.8
New Jersey		24,197,308		432		2.77			56,012		9.486			298.92		707		84.9
New Mexico		2,387,712		71		0.27			33,630		8.667			298.86		723		78.5
New York		20,430,034		344		2.34			59,390		9.539			298.88		704		83.5
North Carolina		9,506,917		252		1.09			37,726		8.989			299.12		714		88.3
North Dakota		88,835		6		0.01			14,806		6.861			299.56		746		91.6
Ohio		6,069,270		192		0.69			31,611		8.848			299.27		723		90.2
Oklahoma		1,287,366		44		0.15			29,258		8.992			298.87		720		89.3
Oregon		10,298,480		212		1.18			48,578		9.326			298.68		719		83.3
Pennsylvania		12,891,188		361		1.47			35,710		9.228			298.66		705		86.0
Rhode Island		1,483,937		26		0.17			57,074		9.890			298.88		708		81.7
South Carolina		6,357,618		141		0.73			45,089		9.895			300.11		709		85.6
South Dakota		158,855		6		0.02			26,476		10.126			298.02		701		89.0
Tennessee		10,789,481		255		1.23			42,312		8.300			275.19		716		90.8
Texas		4,882,130		129		0.56			37,846		8.475			299.02		723		88.9
Utah		23,733,725		408		2.72			58,171		9.187			298.51		715		87.7
Virginia		13,639,893		299		1.56			45,618		9.390			298.75		705		87.7
Vermont		1,025,558		17		0.12			60,327		9.034			299.23		712		78.4
Washington		49,805,096		819		5.70			60,812		9.123			298.35		714		86.7
West Virginia		638,826		12		0.07			53,235		8.973			298.69		730		76.1
Wisconsin		4,697,755		148		0.54			31,742		8.940			299.24		729		88.7
Wyoming		1,623,996		28		0.19			58,000		9.642			298.96		731		87.8
Total	$	874,082,962		14,888		100.00	%

Credit Scores for the Mortgage Loans

Range of Credit Scores	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
821 – 840	$	21,274		3		(1	)	$	7,091		9.001	%		296.60		823		63.8	%
801 – 820		17,398,687		350		1.99	%		49,711		8.418			298.73		807		82.0
781 – 800		53,387,037		900		6.11			59,319		8.586			298.52		789		83.3
761 – 780		82,244,553		1,353		9.41			60,787		8.864			298.72		770		85.2
741 – 760		100,227,101		1,605		11.47			62,447		9.029			298.55		750		87.0
721 – 740		112,665,993		1,842		12.89			61,165		9.299			298.63		730		89.3
701 – 720		150,131,551		2,312		17.18			64,936		9.371			298.60		710		89.2
681 – 700		126,311,013		2,079		14.45			60,756		9.984			298.01		690		88.3
661 – 680		105,966,469		1,888		12.12			56,126		9.937			297.87		670		87.5
641 – 660		64,980,950		1,196		7.43			54,332		10.256			298.19		651		85.6
621 – 640		48,588,187		972		5.56			49,988		10.298			298.18		631		85.6
601 – 620		7,992,486		238		0.91			33,582		12.698			298.16		612		79.8
581 – 600		3,834,524		141		0.44			27,195		14.128			298.40		590		76.7
561 – 580		263,446		6		0.03			43,908		11.342			299.08		580		71.4
Less than or equal to 560		69,690		3		0.01			23,230		14.060			298.03		539		86.8
Total	$	874,082,962		14,888		100.00	%

_________________

(1) Less than 0.01%.

As of the Statistical Calculation Date, the weighted average credit score of the statistical calculation mortgage loans was approximately 712.

Property Type for the Mortgage Loans

Property Type	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
Single Family Residence	$	567,459,173		9,855		64.92	%	$	57,581		9.466	%		298.47		710		86.1	%
Planned Unit Development (PUD)		173,257,641		2,669		19.82			64,915		9.522			298.03		713		88.1
Low-Rise Condominium		77,467,365		1,549		8.86			50,011		9.527			298.16		717		91.3
2-4 Units		40,337,184		586		4.61			68,835		10.599			298.79		711		88.3
High-Rise Condominium		15,520,794		228		1.78			68,074		9.451			298.79		721		88.8
Condominium Hotel		40,805		1		(1	)		40,805		9.250			234.00		771		100.0
Total	$	874,082,962		14,888		100.00	%

___________________

(1) Less than 0.01%.

Gross Margins for the Mortgage Loans

Range of Gross Margins (%)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
Less than or equal to 0.000	$	149,870,825		2,344		17.15	%	$	63,938		7.594	%		298.01		738		79.4	%
0.001 – 0.250		25,430,991		444		2.91			57,277		7.924			298.77		722		78.5
0.251 – 0.500		61,630,888		1,139		7.05			54,110		7.939			298.01		728		80.3
0.501 – 0.750		38,753,188		630		4.43			61,513		8.507			298.93		719		82.8
0.751 – 1.000		66,060,312		968		7.56			68,244		8.866			298.11		720		86.4
1.001 – 1.250		43,379,163		844		4.96			51,397		8.619			298.74		708		84.8
1.251 – 1.500		43,596,409		715		4.99			60,974		9.253			298.78		715		90.7
1.501 – 1.750		48,837,677		780		5.59			62,612		9.677			298.74		699		86.3
1.751 – 2.000		40,072,568		802		4.58			49,966		9.421			298.46		715		89.5
2.001 – 2.250		62,567,840		1,099		7.16			56,932		9.950			298.91		712		92.6
2.251 – 2.500		46,570,846		900		5.33			51,745		9.709			298.35		713		91.4
2.501 – 2.750		35,255,816		546		4.03			64,571		10.492			298.07		703		90.7
2.751 – 3.000		24,501,610		507		2.80			48,327		10.429			297.64		693		90.2
3.001 – 3.250		34,244,559		454		3.92			75,429		11.170			298.84		711		95.3
3.251 – 3.500		42,669,007		804		4.88			53,071		11.217			298.57		691		94.3
3.501 – 3.750		19,514,115		280		2.23			69,693		11.419			297.46		694		91.9
3.751 – 4.000		13,218,174		194		1.51			68,135		11.676			297.94		689		95.2
4.001 – 4.250		15,087,142		224		1.73			67,353		12.136			298.73		697		95.4
4.251 – 4.500		13,651,963		230		1.56			59,356		12.534			298.75		690		93.5
4.501 – 4.750		9,901,047		195		1.13			50,775		11.675			297.26		671		94.8
4.751 – 5.000		6,706,353		72		0.77			93,144		13.040			298.43		677		94.7
5.001 – 5.250		5,519,560		90		0.63			61,328		13.400			298.56		667		91.1
5.251 – 5.500		2,338,154		48		0.27			48,712		12.990			298.16		658		94.0
5.501 – 5.750		2,370,126		35		0.27			67,718		13.922			298.26		662		95.5
5.751 – 6.000		1,108,887		22		0.13			50,404		13.277			298.35		669		93.1
6.001 – 6.250		9,978,067		329		1.14			30,328		14.032			298.41		622		80.9
6.251 – 6.500		4,633,651		122		0.53			37,981		14.323			298.45		622		82.2
6.501 – 6.750		958,889		16		0.11			59,931		14.085			298.54		669		96.7
6.751 – 7.000		449,851		7		0.05			64,264		15.196			298.90		691		97.2
7.001 – 7.250		852,405		7		0.10			121,772		15.447			298.12		686		99.5
7.251 – 7.500		370,000		2		0.04			185,000		15.625			300.00		653		80.0
7.501 – 7.750		98,048		2		0.01			49,024		15.944			297.19		662		95.5
7.751 – 8.000		182,340		3		0.02			60,780		16.236			298.05		669		98.8
8.001 – 8.250		156,000		2		0.02			78,000		16.433			297.00		638		99.8
8.251 – 8.500		641,157		8		0.07			80,145		16.705			297.47		645		98.8
8.501 – 8.750		1,008,237		5		0.12			201,647		16.991			299.60		674		90.5
8.751 – 9.000		110,000		1		0.01			110,000		17.200			297.00		632		95.6
9.001 – 9.250		75,000		1		0.01			75,000		17.500			300.00		646		95.0
9.251 – 9.500		64,650		2		0.01			32,325		17.000			298.26		639		94.5
9.501 – 9.750		1,272,747		11		0.15			115,704		18.000			299.25		687		95.2
Greater than 10.000		374,701		4		0.04			93,675		17.851			299.19		698		98.5
Total	$	874,082,962		14,888		100.00	%

As of the Statistical Calculation Date, the weighted average gross margin of the statistical calculation mortgage loans was approximately 1.820%.

The credit limit utilization rates in the following table are determined by dividing the principal balance as of the Statistical Calculation Date for the particular grouping by the aggregate of the credit limits of the related credit line agreements.

Credit Limit Utilization Rates for the Mortgage Loans

Range of Credit Limit Utilization Rates (%)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
0.01 – 10.00	$	2,419,867		390		0.28	%	$	6,205		8.509	%		297.58		734		74.8	%
10.01 – 20.00		5,522,098		378		0.63			14,609		8.392			299.33		729		74.8
20.01 – 30.00		8,285,211		399		0.95			20,765		8.284			297.97		729		73.5
30.01 – 40.00		11,122,682		439		1.27			25,336		8.467			298.11		722		74.2
40.01 – 50.00		16,817,867		485		1.92			34,676		8.200			298.33		723		72.7
50.01 – 60.00		19,257,961		476		2.20			40,458		8.449			298.28		718		77.5
60.01 – 70.00		20,444,380		478		2.34			42,771		8.383			298.76		714		78.7
70.01 – 80.00		25,446,465		487		2.91			52,251		8.662			297.56		720		75.9
80.01 – 90.00		22,369,255		391		2.56			57,210		8.461			297.30		711		81.2
90.01 – 100.00		742,397,175		10,965		84.93			67,706		9.729			298.43		710		89.0
Total	$	874,082,962		14,888		100.00	%

As of the Statistical Calculation Date, the average credit limit utilization rate of the statistical calculation mortgage loans was approximately 85.80%.

Maximum Loan Rates for the Mortgage Loans

Maximum Loan Rates (%)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
11.950	$	12,609,866		115		1.44	%	$	109,651		9.017	%		299.07		722		64.9	%
15.000		60,384		3		0.01			20,128		12.470			315.47		701		82.5
16.000		29,133,971		583		3.33			49,973		9.361			299.09		707		85.8
17.000		92,030,120		1,767		10.53			52,083		9.964			298.56		704		87.6
17.750		23,970		1		(1	)		23,970		17.000			297.00		602		85.1
18.000		738,557,262		12,401		84.50			59,556		9.479			298.31		713		87.5
18.020		37,500		1		(1	)		37,500		10.750			299.00		710		90.0
18.750		40,680		1		(1	)		40,680		17.000			299.00		661		100.0
19.000		408,400		4		0.05			102,100		18.000			299.00		672		92.5
24.075		139,500		1		0.02			139,500		12.125			300.00		668		90.0
24.325		45,500		1		0.01			45,500		11.950			299.00		633		70.0
24.575		44,000		1		0.01			44,000		11.950			299.00		633		69.0
29.510		75,000		1		0.01			75,000		17.500			300.00		646		95.0
30.010		779,310		6		0.09			129,885		18.000			299.51		719		99.3
32.635		72,750		1		0.01			72,750		20.625			300.00		648		95.0
33.135		24,750		1		(1	)		24,750		18.000			299.00		697		92.2
Total	$	874,082,962		14,888		100.00	%

_____________________

(1) Less than 0.01%.

As of the Statistical Calculation Date, the weighted average maximum loan rate of the statistical calculation mortgage loans was approximately 17.756%.

Credit Limits for the Mortgage Loans

Range of Credit Limits ($)	Aggregate Principal Balance Outstanding		Number of Mortgage Loans		Percent of Aggregate Principal Balance Outstanding			Average Current Principal Balance		Weighted Average Gross Mortgage Rate			Weighted Average Remaining Term (months)		Weighted Average Credit Bureau Risk Score		Weighted Average Combined Loan-to-Value Ratio
0.01 – 10,000.00	$	1,454,290		185		0.17	%	$	7,861		9.476	%		299.06		704		85.2	%
10,000.01 – 20,000.00		21,100,940		1,511		2.41			13,965		9.623			298.06		695		84.3
20,000.01 – 30,000.00		45,651,151		2,034		5.22			22,444		9.582			297.97		700		86.5
30,000.01 – 40,000.00		55,742,598		1,774		6.38			31,422		9.453			298.17		707		88.2
40,000.01 – 50,000.00		67,383,988		1,709		7.71			39,429		9.392			298.24		708		87.4
50,000.01 – 60,000.00		67,763,729		1,357		7.75			49,936		9.566			298.20		710		90.1
60,000.01 – 70,000.00		64,284,441		1,106		7.35			58,123		9.513			298.61		709		90.3
70,000.01 – 80,000.00		61,631,384		936		7.05			65,845		9.610			298.53		710		89.8
80,000.01 – 90,000.00		49,765,591		664		5.69			74,948		9.774			298.28		713

CWHEQ Revolving Home Equity Loan Trust, Series 2007-D 8-K