Exhibit 99.1

Loan Group 1

Mortgage Rates(1)

Mortgage Rate (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
5.000		1	$	337,500.00		0.05	%		337,500.00		360		658		74.62
5.125		1		355,999.42		0.05			355,999.42		359		732		80.00
5.375		2		1,325,036.39		0.19			662,518.20		357		734		73.28
5.500		8		5,805,398.17		0.82			725,674.77		359		775		79.63
5.625		8		4,931,392.00		0.70			616,424.00		348		759		81.58
5.750		19		10,913,876.00		1.55			574,414.53		359		732		75.21
5.875		25		12,360,041.02		1.76			494,401.64		358		749		75.39
5.990		1		442,780.00		0.06			442,780.00		360		729		90.00
5.999		1		433,908.68		0.06			433,908.68		234		686		80.00
6.000		35		18,221,458.00		2.59			520,613.09		355		747		74.85
6.125		61		34,567,843.13		4.91			566,685.95		348		747		71.77
6.250		120		68,186,622.69		9.69			568,221.86		353		750		73.87
6.375		136		83,128,041.01		11.81			611,235.60		351		750		71.14
6.500		154		104,181,998.22		14.80			676,506.48		353		747		69.51
6.625		84		53,410,135.39		7.59			635,834.95		350		753		67.78
6.750		134		85,023,835.33		12.08			634,506.23		352		749		71.24
6.857		1		899,985.00		0.13			899,985.00		360		725		75.00
6.875		127		78,448,380.80		11.15			617,703.79		352		738		71.34
7.000		58		32,403,770.54		4.60			558,685.70		354		738		76.06
7.125		36		22,513,136.36		3.20			625,364.90		360		740		75.46
7.250		28		14,128,811.59		2.01			504,600.41		355		734		74.49
7.375		24		13,903,683.69		1.98			579,320.15		350		737		71.45
7.500		34		21,693,499.15		3.08			638,044.09		360		730		74.92
7.625		10		4,616,559.73		0.66			461,655.97		360		748		77.24
7.750		13		7,202,083.00		1.02			554,006.38		360		717		76.81
7.875		11		4,127,338.10		0.59			375,212.55		355		703		77.79
8.000		3		1,639,100.00		0.23			546,366.67		360		690		81.60
8.046		1		110,236.21		0.02			110,236.21		356		663		85.00
8.071		1		133,529.97		0.02			133,529.97		355		796		95.00
8.125		3		1,924,513.02		0.27			641,504.34		356		710		73.84
8.250		7		3,300,615.70		0.47			471,516.53		356		730		78.95
8.375		3		1,032,000.00		0.15			344,000.00		360		673		73.76
8.500		4		500,245.60		0.07			125,061.40		359		731		91.71
8.750		5		1,778,692.79		0.25			355,738.56		353		687		86.82
8.875		4		1,301,628.06		0.18			325,407.02		360		716		70.16
9.076		1		163,463.34		0.02			163,463.34		355		725		95.00
9.250		3		1,274,600.00		0.18			424,866.67		360		665		85.27
9.375		1		105,000.00		0.01			105,000.00		360		640		70.00
9.500		5		1,593,808.19		0.23			318,761.64		360		684		80.89
9.675		1		135,658.78		0.02			135,658.78		355		730		95.00
9.750		1		515,000.00		0.07			515,000.00		360		663		54.21
9.875		5		1,552,637.28		0.22			310,527.46		360		716		80.97
10.250		6		2,743,137.00		0.39			457,189.50		359		724		71.82
10.750		1		65,200.00		0.01			65,200.00		360		717		80.00
11.000		1		446,250.00		0.06			446,250.00		360		667		85.00
Total		1,188	$	703,878,429.35		100.00	%

_________

(1)

The lender acquired mortgage insurance mortgage loans are shown in the preceding table at the mortgage rates net of interest premium charge by the related lenders. As of the cut-off date, the weighted average mortgage rate of the mortgage loans in loan group 1 (net of such premiums) was approximately 6.677% per annum. Without the adjustment, the weighted average mortgage rate of the mortgage loans in loan group 1 was approximately 6.688% per annum.

Current Mortgage Loan Principal Balances(1)

Range of Current Mortgage Loan Principal Balances ($)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
0.01 – 50,000.00		7	$	140,407.06		0.02	%		20,058.15		8.424		350		724		68.87
50,000.01 – 100,000.00		62		4,432,404.80		0.63			71,490.40		6.992		353		702		76.08
100,000.01 – 150,000.00		44		5,364,626.32		0.76			121,923.33		7.186		352		718		75.51
150,000.01 – 200,000.00		30		5,292,808.29		0.75			176,426.94		7.010		353		701		74.80
200,000.01 – 250,000.00		25		5,543,148.84		0.79			221,725.95		7.013		358		708		72.38
250,000.01 – 300,000.00		20		5,511,864.16		0.78			275,593.21		7.218		354		715		73.27
300,000.01 – 350,000.00		8		2,546,567.00		0.36			318,320.88		6.477		360		683		71.32
350,000.01 – 400,000.00		15		5,641,215.42		0.80			376,081.03		6.896		360		732		82.36
400,000.01 – 450,000.00		59		25,744,623.62		3.66			436,349.55		6.899		353		726		78.08
450,000.01 – 500,000.00		133		63,552,642.06		9.03			477,839.41		6.680		348		742		77.50
500,000.01 – 550,000.00		128		67,487,361.55		9.59			527,245.01		6.609		356		741		73.57
550,000.01 – 600,000.00		139		80,253,906.39		11.40			577,366.23		6.657		349		748		72.66
600,000.01 – 650,000.00		135		84,769,384.69		12.04			627,921.37		6.733		355		741		73.61
650,000.01 – 700,000.00		54		36,616,282.26		5.20			678,079.30		6.598		358		755		69.03
700,000.01 – 750,000.00		66		47,950,787.24		6.81			726,527.08		6.631		343		757		75.04
750,000.01 – 1,000,000.00		194		170,404,317.25		24.21			878,372.77		6.661		352		747		70.87
1,000,000.01 – 1,500,000.00		56		69,133,028.27		9.82			1,234,518.36		6.697		360		748		68.59
1,500,000.01 – 2,000,000.00		11		18,923,054.13		2.69			1,720,277.65		6.576		360		746		58.64
2,000,000.01 and Above		2		4,570,000.00		0.65			2,285,000.00		6.559		360		732		55.77
Total		1,188	$	703,878,429.35		100.00	%

_____________

(1)	As of the cut-off date, the average current mortgage loan principal balance of the mortgage loans in loan group 1 was approximately $592,490.

FICO Credit Scores(1)(2)

Range of FICO Credit Scores	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
620 – 639		2	$	227,603.58		0.03	%		113,801.79		8.750		357		635		95.00
640 – 659		48		14,579,668.09		2.07			303,743.09		7.018		347		648		69.02
660 – 679		80		32,265,863.25		4.58			403,323.29		6.967		341		669		76.00
680 – 699		90		44,581,982.89		6.33			495,355.37		6.990		347		689		74.49
700 – 719		163		98,861,938.53		14.05			606,514.96		6.749		354		709		71.98
720 and Above		805		513,361,373.01		72.93			637,715.99		6.622		354		763		72.00
Total		1,188	$	703,878,429.35		100.00	%

__________

(1)	As of the cut-off date, the weighted average FICO Credit Score of the mortgagors related to the mortgage loans in loan group 1 was approximately 744.

(2)	The FICO Credit Scores referenced in this table with respect to substantially all of the mortgage loans in loan group 1 were obtained from one or more credit reporting agencies in connection with the origination of such mortgage loan.

Documentation Programs

Type of Programs	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Full/Alternative		477	$	279,453,425.23		39.70	%		585,856.24		6.616		353		739		73.73
Reduced		157		80,450,309.03		11.43			512,422.35		7.078		349		719		67.55
Preferred		541		341,199,993.89		48.47			630,683.91		6.655		354		754		72.32
Streamlined		13		2,774,701.20		0.39			213,438.55		6.526		337		696		60.28
Total		1,188	$	703,878,429.35		100.00	%

Original Loan-to-Value Ratios(1)(2)

Range of Original Loan-to-Value Ratios (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
50.00 and Below		73	$	43,562,658.00		6.19	%		596,748.74		6.605		345		745		40.26
50.01 – 55.00		46		31,051,755.71		4.41			675,038.17		6.569		353		757		52.70
55.01 – 60.00		55		40,773,800.38		5.79			741,341.83		6.559		350		737		58.01
60.01 – 65.00		74		54,377,182.02		7.73			734,826.78		6.762		352		754		62.93
65.01 – 70.00		111		70,292,689.07		9.99			633,267.47		6.751		353		736		68.38
70.01 – 75.00		158		98,992,036.98		14.06			626,531.88		6.753		350		735		73.90
75.01 – 80.00		548		321,482,525.73		45.67			586,646.94		6.618		355		751		79.66
80.01 – 85.00		11		3,560,856.14		0.51			323,714.19		7.250		359		698		83.91
85.01 – 90.00		55		16,826,950.79		2.39			305,944.56		7.178		356		705		89.34
90.01 – 95.00		56		22,788,307.23		3.24			406,934.06		7.112		360		718		94.45
95.01 – 100.00		1		169,667.30		0.02			169,667.30		6.375		358		742		96.45
Total		1,188	$	703,878,429.35		100.00	%

________

(1)	As of the cut-off date, the weighted average original Loan-to-Value Ratio of the mortgage loans in loan group 1 was approximately 72.29%.

(2)	Does not take into account any secondary financing on the mortgage loans that may exist at the time of origination. See the definition of Loan-to-Value Ratio under the heading “The Mortgage Pool” in this prospectus supplement.

Original Combined Loan-to-Value Ratios(1)(2)

Range of Original Combined Loan-to-Value Ratios (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
50.00 and Below		69	$	39,945,408.40		5.68	%		578,918.96		6.603		346		743		39.59
50.01 – 55.00		41		28,208,816.49		4.01			688,019.91		6.585		352		757		52.44
55.01 – 60.00		51		36,960,239.60		5.25			724,710.58		6.570		349		738		57.87
60.01 – 65.00		63		45,576,091.80		6.47			723,430.03		6.763		351		748		62.75
65.01 – 70.00		104		64,517,690.07		9.17			620,362.40		6.722		352		741		67.62
70.01 – 75.00		139		85,487,228.93		12.15			615,016.04		6.756		351		736		73.13
75.01 – 80.00		366		223,844,832.92		31.80			611,597.90		6.669		353		750		78.82
80.01 – 85.00		38		22,744,547.44		3.23			598,540.72		6.660		360		738		76.84
85.01 – 90.00		170		90,408,153.19		12.84			531,812.67		6.732		357		741		80.14
90.01 – 95.00		114		56,035,407.72		7.96			491,538.66		6.684		357		737		85.68
95.01 – 100.00		33		10,150,012.79		1.44			307,576.15		6.679		349		745		75.78
Total		1,188	$	703,878,429.35		100.00	%

________

(1)	As of the cut-off date, the weighted average original Combined Loan-to-Value Ratio of the mortgage loans in loan group 1 was approximately 75.17%.

(2)	The original Combined Loan-to-Value Ratios presented in the foregoing table reflect only certain junior lien mortgage loans secured by the related Mortgaged Properties. See the definition of Combined Loan-to-Value Ratio under the heading “The Mortgage Pool” in this prospectus supplement.

Geographic Distribution of Mortgaged Properties(1)

State	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
California		460	$	304,098,324.32		43.20	%		661,083.31		6.514		356		749		71.95
Florida		61		37,071,302.22		5.27			607,726.27		6.822		342		735		67.46
New York		55		34,651,073.99		4.92			630,019.53		6.776		348		748		70.18
Texas		62		32,523,291.45		4.62			524,569.22		6.996		357		738		76.33
Washington		46		28,691,364.10		4.08			623,725.31		6.837		349		744		71.17
New Jersey		40		23,409,690.70		3.33			585,242.27		6.930		343		736		73.48
Arizona		31		20,123,235.08		2.86			649,136.62		6.866		355		755		73.58
Maryland		32		18,976,029.95		2.70			593,000.94		6.689		354		734		71.87
Colorado		25		15,715,879.25		2.23			628,635.17		6.628		360		757		74.29
Virginia		27		14,919,342.24		2.12			552,568.23		6.628		351		752		75.87
Other (less than 2%)		349		173,698,896.05		24.68			497,704.57		6.820		351		736		72.99
Total		1,188	$	703,878,429.35		100.00	%

_________

(1)

The Other row in the preceding table includes 39 other states and the District of Columbia with under 2% concentrations individually. As of the cut-off date, no more than approximately 1.079% of the mortgage loans in loan group 1 were secured by mortgaged properties located in any one postal zip code area.

Loan Purpose

Loan Purpose	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Purchase		623	$	379,944,891.57		53.98	%		609,863.39		6.630		356		750		75.89
Refinance (Rate/Term)		316		202,739,054.51		28.80			641,579.29		6.756		352		740		70.44
Refinance (Cash-Out)		249		121,194,483.27		17.22			486,724.83		6.754		345		732		64.07
Total		1,188	$	703,878,429.35		100.00	%

Types of Mortgaged Properties

Property Type	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Low-rise Condominium		87	$	45,198,371.34		6.42	%		519,521.51		6.596		349		752		75.42
High-rise Condominium		27		18,084,866.63		2.57			669,809.88		6.805		347		736		70.75
Single Family Residence		619		368,048,642.25		52.29			594,585.85		6.719		352		743		70.70
2-4 Family Residence		39		14,225,726.23		2.02			364,762.21		7.379		360		725		76.58
Planned Unit Development		400		252,076,142.37		35.81			630,190.36		6.603		355		745		74.13
Condominium Hotel		13		4,212,680.53		0.60			324,052.35		7.226		359		762		69.64
Co-op		3		2,032,000.00		0.29			677,333.33		6.558		360		754		50.20
Total		1,188	$	703,878,429.35		100.00	%

Occupancy Types(1)

Occupancy Type	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Primary Residence		1,043	$	640,432,353.40		90.99	%		614,029.10		6.661		353		744		72.41
Investment Property		75		19,200,141.36		2.73			256,001.88		7.403		359		733		73.98
Secondary Residence		70		44,245,934.59		6.29			632,084.78		6.755		347		748		69.77
Total		1,188	$	703,878,429.35		100.00	%

_________

(1)	Based upon representations of the related borrowers at the time of origination.

Remaining Terms to Maturity(1)

Remaining Term to Maturity (Months)		Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)		Weighted Average Original Term to Maturity (Months)
	360		941	$	594,756,373.90		84.50	%		632,047.16		6.676		746		72.53		360
	359		103		41,222,323.19		5.86			400,216.73		6.762		738		71.56		360
	358		17		7,965,410.68		1.13			468,553.57		6.757		731		69.30		360
	357		11		3,624,751.60		0.51			329,522.87		6.786		732		82.50		360
	356		13		3,870,065.76		0.55			297,697.37		6.410		707		77.95		360
	355		15		5,209,136.49		0.74			347,275.77		7.407		715		75.94		360
	354		3		1,158,539.81		0.16			386,179.94		7.434		746		73.75		360
	352		2		955,301.44		0.14			477,650.72		6.855		768		79.18		360
	351		1		55,509.68		0.01			55,509.68		6.250		747		80.00		360
	350		3		1,763,652.79		0.25			587,884.26		6.892		757		78.66		354
	349		1		485,496.88		0.07			485,496.88		7.125		769		75.38		360
	348		2		1,523,636.62		0.22			761,818.31		8.111		713		79.41		349
	347		1		138,527.54		0.02			138,527.54		7.250		763		79.10		360
	346		2		1,149,169.05		0.16			574,584.53		8.113		741		63.43		347
	345		1		224,514.02		0.03			224,514.02		8.125		651		86.54		348
	344		1		85,998.70		0.01			85,998.70		7.125		678		80.00		360
	305		1		179,073.25		0.03			179,073.25		7.875		660		80.00		360
	300		1		89,100.00		0.01			89,100.00		6.125		755		90.00		300
	297		1		107,538.89		0.02			107,538.89		6.125		737		80.00		300
	240		23		12,496,041.00		1.78			543,306.13		6.355		752		66.70		240
	239		18		10,007,990.74		1.42			555,999.49		6.632		744		66.78		240
	238		6		3,683,217.90		0.52			613,869.65		6.750		759		65.98		240
	237		8		4,953,361.81		0.70			619,170.23		6.953		742		72.49		240
	236		5		3,928,789.28		0.56			785,757.86		6.495		704		57.46		240
	235		4		2,358,142.12		0.34			589,535.53		6.238		674		70.46		240
	234		1		433,908.68		0.06			433,908.68		5.999		686		80.00		240
	233		1		572,398.94		0.08			572,398.94		6.875		676		73.08		240
	228		1		876,713.08		0.12			876,713.08		6.250		674		80.00		240
	1		1		3,745.51		0.00			3,745.51		6.500		809		47.62		240
Total			1,188	$	703,878,429.35		100.00	%

_________

(1)	As of the cut-off date, the weighted average remaining term to maturity of the mortgage loans in loan group 1 was approximately 353 months.

Interest-Only Periods at Origination

Interest-Only Period (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
0		933	$	541,603,123.65		76.95	%		580,496.38		6.685		351		744		72.01
120		255		162,275,305.70		23.05			636,373.75		6.696		360		745		73.20
Total		1,188	$	703,878,429.35		100.00	%

Prepayment Charge Periods at Origination

Prepayment Charge Period (Months)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 1			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
0		1,160	$	686,016,581.40		97.46	%		591,393.60		6.683		353		745		72.28
18		1		224,514.02		0.03			224,514.02		8.125		345		651		86.54
24		1		229,057.93		0.03			229,057.93		8.250		357		677		90.00
60		26		17,408,276.00		2.47			669,549.08		6.821		360		722		72.23
Total		1,188	$	703,878,429.35		100.00	%

Loan Group 2

Mortgage Rates(1)

Mortgage Rate (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
5.875		4	$	2,662,286.74		3.29	%		665,571.69		178		741		71.88
5.999		1		433,062.83		0.53			433,062.83		177		794		80.00
6.000		4		3,998,527.57		4.94			999,631.89		177		713		56.25
6.125		9		7,567,380.89		9.34			840,820.10		179		759		57.95
6.250		29		24,956,062.79		30.81			860,553.89		172		762		64.42
6.375		12		8,329,024.20		10.28			694,085.35		179		738		65.96
6.500		17		14,411,664.49		17.79			847,744.97		177		760		68.14
6.625		8		7,469,537.51		9.22			933,692.19		178		762		61.32
6.750		6		5,395,206.75		6.66			899,201.13		172		749		69.05
6.875		6		4,261,075.81		5.26			710,179.30		178		742		67.67
7.000		1		498,422.53		0.62			498,422.53		179		813		58.91
7.375		1		524,765.69		0.65			524,765.69		178		754		80.00
8.250		1		481,771.89		0.59			481,771.89		177		666		90.00
Total		99	$	80,988,789.69		100.00	%

_________

(1)	As of the cut-off date, the weighted average mortgage rate of the mortgage loans in loan group 2 was approximately 6.394% per annum.

Current Mortgage Loan Principal Balances(1)

Range of Current Mortgage Loan Principal Balances ($)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
50,000.01 – 100,000.00		1	$	65,281.89		0.08	%		65,281.89		6.375		179		690		89.73
200,000.01 – 250,000.00		1		246,290.22		0.30			246,290.22		6.000		178		756		62.00
400,000.01 – 450,000.00		1		433,062.83		0.53			433,062.83		5.999		177		794		80.00
450,000.01 – 500,000.00		14		6,795,144.37		8.39			485,367.46		6.559		173		729		69.25
500,000.01 – 550,000.00		8		4,213,368.60		5.20			526,671.08		6.517		178		726		58.06
550,000.01 – 600,000.00		9		5,346,986.60		6.60			594,109.62		6.306		178		774		54.79
600,000.01 – 650,000.00		9		5,573,929.31		6.88			619,325.48		6.446		172		757		74.07
650,000.01 – 700,000.00		8		5,450,826.32		6.73			681,353.29		6.374		179		745		69.87
700,000.01 – 750,000.00		5		3,600,212.70		4.45			720,042.54		6.376		179		766		79.78
750,000.01 – 1,000,000.00		23		20,759,673.88		25.63			902,594.52		6.367		176		758		69.44
1,000,000.01 – 1,500,000.00		16		20,819,160.97		25.71			1,301,197.56		6.430		175		754		59.96
1,500,000.01 – 2,000,000.00		3		5,515,339.10		6.81			1,838,446.37		6.336		176		789		54.11
2,000,000.01 and Above		1		2,169,512.90		2.68			2,169,512.90		6.000		176		693		59.46
Total		99	$	80,988,789.69		100.00	%

_____________

(1)	As of the cut-off date, the average current mortgage loan principal balance of the mortgage loans in loan group 2 was approximately $818,069.

FICO Credit Scores(1)(2)

Range of FICO Credit Scores	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
640 – 659		2	$	1,136,861.84		1.40	%		568,430.92		6.573		179		654		62.93
660 – 679		3		1,498,040.52		1.85			499,346.84		6.937		177		665		72.95
680 – 699		5		5,254,501.11		6.49			1,050,900.22		6.318		177		692		54.35
700 – 719		14		11,122,724.24		13.73			794,480.30		6.369		173		709		63.26
720 and Above		75		61,976,661.98		76.52			826,355.49		6.389		176		771		66.03
Total		99	$	80,988,789.69		100.00	%

(1)	As of the cut-off date, the weighted average FICO Credit Score of the mortgagors related to the mortgage loans in loan group 2 was approximately 754.

(2)	The FICO Credit Scores referenced in this table with respect to substantially all of the mortgage loans in loan group 2 were obtained from one or more credit reporting agencies in connection with the origination of such mortgage loan.

Documentation Programs

Type of Programs	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Full/Alternative		43	$	39,169,614.85		48.36	%		910,921.28		6.404		174		747		64.51
Preferred		56		41,819,174.84		51.64			746,770.98		6.385		178		760		65.41
Total		99	$	80,988,789.69		100.00	%

Original Loan-to-Value Ratios(1)(2)

Range of Original Loan-to-Value Ratios (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
50.00 and Below		14	$	11,918,793.14		14.72	%		851,342.37		6.248		179		756		38.68
50.01 – 55.00		6		5,483,417.13		6.77			913,902.86		6.440		178		746		52.52
55.01 – 60.00		12		11,323,836.57		13.98			943,653.05		6.459		177		739		58.19
60.01 – 65.00		9		7,796,758.59		9.63			866,306.51		6.389		169		748		63.23
65.01 – 70.00		10		11,274,957.07		13.92			1,127,495.71		6.391		177		760		67.86
70.01 – 75.00		12		8,762,708.97		10.82			730,225.75		6.426		178		757		73.29
75.01 – 80.00		34		23,881,264.44		29.49			702,390.13		6.380		173		761		79.76
85.01 – 90.00		2		547,053.78		0.68			273,526.89		8.026		177		669		89.97
Total		99	$	80,988,789.69		100.00	%

________

(1)	As of the cut-off date, the weighted average original Loan-to-Value Ratio of the mortgage loans in loan group 2 was approximately 64.98%.

(2)	Does not take into account any secondary financing on the mortgage loans that may exist at the time of origination. See the definition of Loan-to-Value Ratio under the heading “The Mortgage Pool” in this prospectus supplement.

Original Combined Loan-to-Value Ratios(1)(2)

Range of Original Combined Loan-to-Value Ratios (%)	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
50.00 and Below		14	$	11,918,793.14		14.72	%		851,342.37		6.248		179		756		38.68
50.01 – 55.00		6		5,483,417.13		6.77			913,902.86		6.440		178		746		52.52
55.01 – 60.00		10		8,684,581.68		10.72			868,458.17		6.552		177		747		57.86
60.01 – 65.00		9		9,719,981.27		12.00			1,079,997.92		6.312		171		735		62.42
65.01 – 70.00		10		11,144,699.06		13.76			1,114,469.91		6.419		177		762		67.36
70.01 – 75.00		13		9,008,999.19		11.12			692,999.94		6.414		178		757		72.98
75.01 – 80.00		30		21,106,954.42		26.06			703,565.15		6.353		174		763		79.44
85.01 – 90.00		7		3,921,363.80		4.84			560,194.83		6.737		169		737		81.39
Total		99	$	80,988,789.69		100.00	%

________

(1)	As of the cut-off date, the weighted average original Combined Loan-to-Value Ratio of the mortgage loans in loan group 2 was approximately 65.71%.

(2)	The original Combined Loan-to-Value Ratios presented in the foregoing table reflect only certain junior lien mortgage loans secured by the related Mortgaged Properties. See the definition of Combined Loan-to-Value Ratio under the heading “The Mortgage Pool” in this prospectus supplement.

Geographic Distribution of Mortgaged Properties(1)

State	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
California		42	$	34,698,676.40		42.84	%		826,158.96		6.381		176		757		64.12
Texas		7		5,516,765.85		6.81			788,109.41		6.323		178		776		59.64
New Jersey		5		5,348,393.97		6.60			1,069,678.79		6.210		177		752		73.13
Florida		7		5,290,875.28		6.53			755,839.33		6.367		178		749		56.03
Washington		2		3,614,807.90		4.46			1,807,403.95		6.100		178		708		53.75
Michigan		4		3,302,474.60		4.08			825,618.65		6.490		179		760		74.50
Massachusetts		4		2,707,583.93		3.34			676,895.98		6.540		179		759		74.91
North Carolina		3		2,076,628.50		2.56			692,209.50		6.632		160		750		75.12
Georgia		2		2,002,477.15		2.47			1,001,238.58		6.250		147		702		65.35
New York		3		1,966,636.26		2.43			655,545.42		6.501		179		688		62.82
Maryland		2		1,846,685.52		2.28			923,342.76		6.639		177		738		60.52
Other (less than 2%)		18		12,616,784.33		15.58			700,932.46		6.509		176		768		67.80
Total		99	$	80,988,789.69		100.00	%

_________

(1)	The Other row in the preceding table includes 13 other states with under 2% concentrations individually. As of the cut-off date, no more than approximately 5.813% of the mortgage loans in loan group 2 were secured by mortgaged properties located in any one postal zip code area.

Loan Purpose

Loan Purpose	Number of Mortgage Loans		Aggregate Principal Balance Outstanding		Percent of Mortgage Loans in Loan Group 2			Average Principal Balance Outstanding ($)		Weighted Average Mortgage Rate (%)		Weighted Average Remaining Term to Maturity (Months)		Weighted Average FICO Credit Score		Weighted Average Original Loan-to-Value Ratio (%)
Purchase		47	$	38,925,613.11		48.06	%		828,204.53		6.414		175		768		68.34
Refinance (Rate/Term)		29		24,415,897.54		30.15			841,927.50		6.343		175		752		62.41
Refinance (Cash-Out)		23		17,647,279.04		21.79			767,273.00		6.422		178		726		61.10
Total		99	$	80,988,789.69		100.00	%

CHL Mortgage Pass-Through Trust 2007-21 8-K