
FICO & Documentation
FICO Score	Full Doc	Limited Doc	Stated Doc	All Docs	WAC	Avg Prin Bal	Current LTV
(50 increment)
Not Available	0.08%	0.00%	0.06%	0.13%	8.212%	89,914.60	70.65%
451 to 500	0.29%	0.00%	0.06%	0.35%	8.961%	153,744.83	69.87%
501 to 550	11.98%	0.27%	2.59%	14.84%	8.192%	148,615.49	77.65%
551 to 600	19.78%	0.73%	5.75%	26.27%	7.101%	178,275.34	78.34%
601 to 650	24.69%	1.14%	6.43%	32.26%	6.623%	188,518.62	80.04%
651 to 700	11.06%	0.60%	7.09%	18.76%	6.362%	194,822.23	80.41%
701 to 750	2.63%	0.10%	3.06%	5.78%	6.276%	196,762.29	81.00%
751 to 800	0.64%	0.11%	0.83%	1.58%	5.984%	211,903.68	77.42%
801 to 850	0.02%	0.00%	0.02%	0.04%	6.924%	144,504.86	72.80%
Total	71.16%	2.95%	25.89%	100.00%	6.913%	180,047.13	79.27%

LTV & FICO
Current LTV	FICO <500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
(10 increment)
10.01 to 20.00	0.00%	0.03%	0.00%	0.02%	0.01%	0.00%	0.00%	0.00%	0.06%	81,303.88	7.531	5.580	10.25%	21.52%
20.01 to 30.00	0.01%	0.05%	0.05%	0.05%	0.06%	0.00%	0.00%	0.00%	0.22%	86,578.02	7.368	5.665	0.00%	49.57%
30.01 to 40.00	0.05%	0.09%	0.25%	0.28%	0.02%	0.01%	0.01%	0.00%	0.70%	117,203.88	7.191	5.787	4.36%	40.58%
40.01 to 50.00	0.02%	0.20%	0.37%	0.46%	0.11%	0.00%	0.01%	0.00%	1.16%	123,178.68	7.196	6.104	0.63%	33.10%
50.01 to 60.00	0.00%	0.68%	1.37%	0.84%	0.52%	0.17%	0.09%	0.00%	3.67%	164,465.27	6.898	5.671	7.49%	29.98%
60.01 to 70.00	0.12%	2.45%	2.98%	2.87%	0.94%	0.23%	0.04%	0.02%	9.66%	170,539.70	7.196	5.942	4.44%	39.42%
70.01 to 80.00	0.18%	5.71%	11.00%	15.17%	11.73%	4.06%	1.31%	0.02%	49.19%	194,892.76	6.674	5.495	3.84%	38.65%
80.01 to 90.00	0.10%	5.45%	9.60%	10.18%	3.52%	0.81%	0.08%	0.00%	29.75%	175,497.69	7.145	5.874	1.07%	3.62%
90.01 to 100.00	0.00%	0.18%	0.65%	2.38%	1.84%	0.50%	0.04%	0.00%	5.58%	155,978.14	7.171	6.183	0.00%	1.73%
Total	0.48%	14.84%	26.27%	32.26%	18.76%	5.78%	1.58%	0.04%	100.00%	180,047.13	6.913	5.700	2.96%	25.89%

Prin Balance & FICO
Prin Balance	FICO <=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
(50,000 increments)
1 to 50,000	0.01%	0.13%	0.12%	0.18%	0.09%	0.01%	0.01%	0.00%	0.56%	66.21%	8.304	6.482	4.56%	7.25%
50,001 to 100,000	0.13%	2.70%	3.06%	2.91%	1.42%	0.44%	0.12%	0.00%	10.78%	77.59%	7.608	6.230	0.93%	11.61%
100,001 to 150,000	0.03%	3.14%	4.08%	4.87%	2.99%	0.76%	0.15%	0.04%	16.06%	79.79%	7.207	5.899	1.69%	17.89%
150,001 to 200,000	0.07%	2.67%	3.71%	4.54%	3.10%	0.71%	0.23%	0.00%	15.02%	79.73%	6.972	5.722	2.30%	24.12%
200,001 to 250,000	0.15%	1.89%	4.44%	4.89%	2.23%	0.86%	0.22%	0.00%	14.67%	79.38%	6.866	5.716	1.84%	26.32%
250,001 to 300,000	0.08%	1.53%	3.11%	4.05%	2.48%	1.25%	0.15%	0.00%	12.63%	80.19%	6.674	5.593	2.91%	34.89%
300,001 to 350,000	0.00%	1.10%	2.33%	3.28%	1.63%	0.56%	0.13%	0.00%	9.03%	80.62%	6.638	5.464	3.84%	29.60%
350,001 to 400,000	0.00%	0.50%	1.97%	2.56%	1.49%	0.45%	0.30%	0.00%	7.26%	80.79%	6.497	5.408	2.10%	44.80%
400,001 to 450,000	0.00%	0.29%	1.26%	1.42%	1.07%	0.22%	0.00%	0.00%	4.25%	79.58%	6.490	5.424	5.48%	27.75%
450,001 to 500,000	0.00%	0.25%	1.09%	1.69%	1.22%	0.38%	0.13%	0.00%	4.76%	77.00%	6.273	5.254	5.47%	21.59%
500,001 to 550,000	0.00%	0.07%	0.28%	0.57%	0.28%	0.07%	0.14%	0.00%	1.40%	80.91%	6.526	5.611	9.89%	19.96%
550,001 to 600,000	0.00%	0.31%	0.47%	0.60%	0.24%	0.08%	0.00%	0.00%	1.69%	75.99%	6.815	6.053	9.39%	45.14%
600,001 to 650,000	0.00%	0.08%	0.09%	0.34%	0.17%	0.00%	0.00%	0.00%	0.68%	74.60%	6.924	5.988	12.66%	37.82%
650,001 to 700,000	0.00%	0.09%	0.18%	0.27%	0.09%	0.00%	0.00%	0.00%	0.63%	69.37%	7.582	6.646	14.04%	42.96%
700,001 to 750,000	0.00%	0.10%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.10%	84.96%	9.750	8.000	0.00%	0.00%
750,001 to 800,000	0.00%	0.00%	0.00%	0.10%	0.00%	0.00%	0.00%	0.00%	0.10%	80.98%	6.900	5.300	0.00%	0.00%
800,001 to 850,000	0.00%	0.00%	0.11%	0.00%	0.00%	0.00%	0.00%	0.00%	0.11%	72.10%	8.050	6.600	100.00%	0.00%
900,001 to 950,000	0.00%	0.00%	0.00%	0.00%	0.13%	0.00%	0.00%	0.00%	0.13%	65.00%	7.625	6.750	0.00%	100.00%
950,001 to 1,000,000	0.00%	0.00%	0.00%	0.00%	0.13%	0.00%	0.00%	0.00%	0.13%	62.38%	6.250	4.500	0.00%	0.00%
Total	0.48%	14.84%	26.27%	32.26%	18.76%	5.78%	1.58%	0.04%	100.00%	79.27%	6.913	5.700	2.96%	25.89%


Prepayment Penalty & FICO
Prepayment Penalty Term	<=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(whatever increments)
0	0.15%	5.43%	7.66%	10.17%	5.98%	1.70%	0.44%	0.02%	31.55%	79.68%	7.0796	5.8774	173,584.05	1.92%	25.88%
6	0.00%	0.00%	0.00%	0.00%	0.05%	0.00%	0.00%	0.00%	0.05%	80.00%	7.2500	6.2500	376,000.00	0.00%	100.00%
12	0.03%	0.13%	0.25%	0.37%	0.13%	0.07%	0.00%	0.00%	0.97%	76.60%	7.2295	5.3317	146,383.61	11.39%	19.25%
24	0.22%	5.59%	11.66%	13.10%	8.37%	2.92%	0.84%	0.02%	42.72%	79.40%	6.6905	5.5174	210,391.44	3.72%	29.13%
30	0.00%	0.09%	0.23%	0.11%	0.03%	0.00%	0.00%	0.00%	0.46%	84.92%	7.1811	6.2819	228,841.47	0.00%	14.08%
36	0.08%	3.45%	6.33%	8.42%	4.16%	1.02%	0.30%	0.00%	23.75%	78.41%	7.0577	5.8533	150,718.27	2.53%	20.65%
60	0.00%	0.16%	0.14%	0.08%	0.05%	0.08%	0.00%	0.00%	0.50%	83.11%	7.5647	6.9885	117,837.26	10.08%	14.06%
Total	0.48%	14.84%	26.27%	32.26%	18.76%	5.78%	1.58%	0.04%	100.00%	79.27%	6.9126	5.6995	180,047.13	2.96%	25.89%


Mortg Rates & FICO
Mortg Rates	FICO <=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(50 bps increment)
4.501 to 5.000	0.00%	0.00%	0.00%	0.19%	0.53%	0.15%	0.02%	0.00%	0.88%	73.94%	4.872	4.6691	277,068.13	7.25%	0.00%
5.001 to 5.500	0.00%	0.00%	0.20%	1.71%	1.82%	0.68%	0.30%	0.00%	4.71%	76.77%	5.337	4.8701	270,312.27	2.20%	15.26%
5.501 to 6.000	0.00%	0.07%	2.03%	5.21%	5.06%	1.58%	0.74%	0.02%	14.70%	79.10%	5.835	5.1084	235,259.91	2.64%	24.92%
6.001 to 6.500	0.03%	0.54%	4.39%	8.10%	4.39%	1.75%	0.16%	0.00%	19.36%	78.32%	6.325	5.3788	212,845.37	3.66%	28.59%
6.501 to 7.000	0.00%	1.44%	6.78%	9.24%	3.79%	0.93%	0.28%	0.00%	22.46%	80.16%	6.803	5.6306	187,441.55	3.82%	26.70%
7.001 to 7.500	0.00%	1.61%	5.63%	4.44%	1.69%	0.28%	0.06%	0.00%	13.72%	79.68%	7.292	5.9628	168,574.71	2.54%	29.48%
7.501 to 8.000	0.07%	3.20%	4.43%	2.53%	1.13%	0.21%	0.03%	0.02%	11.61%	80.89%	7.783	6.2899	146,054.77	1.51%	28.97%
8.001 to 8.500	0.13%	2.77%	1.77%	0.55%	0.28%	0.10%	0.00%	0.00%	5.61%	80.67%	8.284	6.5923	135,746.99	2.50%	21.36%
8.501 to 9.000	0.08%	2.63%	0.66%	0.23%	0.03%	0.05%	0.00%	0.00%	3.68%	78.03%	8.778	6.8920	121,463.59	0.75%	23.49%
9.001 to 9.500	0.04%	1.30%	0.15%	0.02%	0.02%	0.05%	0.00%	0.00%	1.58%	79.01%	9.272	7.0184	113,990.86	1.72%	16.32%
9.501 to 10.000	0.06%	0.86%	0.15%	0.02%	0.01%	0.00%	0.00%	0.00%	1.10%	73.77%	9.788	7.3983	121,302.83	10.32%	18.30%
10.001 to 10.500	0.03%	0.26%	0.01%	0.02%	0.00%	0.00%	0.00%	0.00%	0.32%	78.62%	10.269	7.7648	101,242.66	0.00%	9.76%
10.501 to 11.000	0.03%	0.13%	0.05%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	66.41%	10.769	8.4126	106,909.88	0.00%	5.49%
11.001 to 11.500	0.01%	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	61.46%	11.352	8.0227	104,529.83	0.00%	0.00%
11.501 to 12.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	70.43%	11.625	-	12,482.21	0.00%	0.00%
12.001 to 12.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	99.97%	12.250	-	36,339.39	0.00%	0.00%
13.001 to 13.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	76.68%	13.500	-	13,314.03	0.00%	0.00%
13.501 to 14.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	99.88%	13.715	-	20,778.52	0.00%	0.00%
Total:	0.48%	14.84%	26.27%	32.26%	18.76%	5.78%	1.58%	0.04%	100.00%	79.27%	6.91261	5.6995	180,047.13	2.96%	25.89%


Mortg Rates & LTV
Mortg Rates	LTV 0-10	LTV 11-20	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(50 bps increment)
4.501 to 5.000	0.00%	0.00%	0.00%	0.02%	0.01%	0.02%	0.13%	0.63%	0.07%	0.00%	0.88%	678.830	4.669	277,068.13	7.25%	0.00%
5.001 to 5.500	0.00%	0.00%	0.00%	0.05%	0.02%	0.20%	0.41%	3.51%	0.50%	0.02%	4.71%	666.810	4.870	270,312.27	2.20%	15.26%
5.501 to 6.000	0.00%	0.01%	0.03%	0.03%	0.20%	0.40%	0.57%	10.00%	3.21%	0.24%	14.70%	653.140	5.108	235,259.91	2.64%	24.92%
6.001 to 6.500	0.00%	0.02%	0.03%	0.11%	0.12%	1.10%	2.09%	10.13%	4.81%	0.95%	19.36%	632.690	5.379	212,845.37	3.66%	28.59%
6.501 to 7.000	0.00%	0.00%	0.03%	0.17%	0.23%	0.51%	1.97%	11.01%	6.98%	1.55%	22.46%	617.290	5.631	187,441.55	3.82%	26.70%
7.001 to 7.500	0.00%	0.00%	0.06%	0.07%	0.21%	0.63%	1.38%	5.82%	4.52%	1.03%	13.72%	601.560	5.963	168,574.71	2.54%	29.48%
7.501 to 8.000	0.00%	0.00%	0.03%	0.06%	0.15%	0.44%	1.09%	4.04%	4.66%	1.15%	11.61%	584.770	6.290	146,054.77	1.51%	28.97%
8.001 to 8.500	0.00%	0.01%	0.02%	0.07%	0.07%	0.11%	0.55%	1.87%	2.53%	0.38%	5.61%	560.120	6.592	135,746.99	2.50%	21.36%
8.501 to 9.000	0.00%	0.00%	0.00%	0.06%	0.08%	0.14%	0.76%	1.14%	1.25%	0.24%	3.68%	541.520	6.892	121,463.59	0.75%	23.49%
9.001 to 9.500	0.00%	0.01%	0.00%	0.01%	0.01%	0.03%	0.26%	0.60%	0.65%	0.00%	1.58%	533.970	7.018	113,990.86	1.72%	16.32%
9.501 to 10.000	0.00%	0.01%	0.01%	0.03%	0.02%	0.09%	0.20%	0.29%	0.42%	0.02%	1.10%	531.000	7.398	121,302.83	10.32%	18.30%
10.001 to 10.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.08%	0.11%	0.14%	0.00%	0.32%	528.890	7.765	101,242.66	0.00%	9.76%
10.501 to 11.000	0.00%	0.00%	0.00%	0.00%	0.03%	0.01%	0.13%	0.03%	0.02%	0.00%	0.21%	526.160	8.413	106,909.88	0.00%	5.49%
11.001 to 11.500	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%	0.03%	0.00%	0.00%	0.00%	0.04%	529.730	8.023	104,529.83	0.00%	0.00%
11.501 to 12.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	512.000	-	12,482.21	0.00%	0.00%
12.001 to 12.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	606.000	-	36,339.39	0.00%	0.00%
13.001 to 13.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	568.000	-	13,314.03	0.00%	0.00%
13.501 to 14.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	603.000	-	20,778.52	0.00%	0.00%
Total:	0.00%	0.06%	0.22%	0.70%	1.16%	3.67%	9.66%	49.19%	29.75%	5.58%	100.00%	613.760	5.700	180,047.13	2.96%	25.89%

FICO Score	Full	Limited	Stated	All Docs	WAC	Avg Prin Bal	Current LTV
<= 0	565303.2	0	423757.35	989060.55	0.08212	89914.6	0.7065
451 to 500	2148493.1	0	465168.94	2613662.06	0.08961	153744.83	0.6987
501 to 550	90119601	2046442.28	19444193.14	111610236.7	0.08192	148615.49	0.7765
551 to 600	148759187	5516175.61	43253713.1	197529075.3	0.07101	178275.34	0.7834
601 to 650	185696650	8587971.68	48338846.92	242623468.7	0.06623	188518.62	0.8004
651 to 700	83174124	4541898.81	53335270.66	141051293.6	0.06362	194822.23	0.8041
701 to 750	19747055	717379.77	23020032.38	43484466.69	0.06276	196762.29	0.81
751 to 800	4790603.1	812358.29	6263644.71	11866606.14	0.05984	211903.68	0.7742
801 to 850	145600	0	143409.72	289009.72	0.06924	144504.86	0.728
Total:	5.35E+08	22222226	194688036.9	752056879.4	0.06913	180047.13	0.7927


FICO Score	Full	Full-Alt	Limited	Lite	Stated	Streamlined	All Docs	WAC	Avg Prin Bal	Current LTV
<= 0	191184.21	0	0	0	0	0	191184.21	0.06875	191184.21	0.7966
451 to 500	1362576.7	211579.29	350545.58	0	869991.51	0	2794693.11	0.08161	174668.32	0.7012
501 to 550	77697502	5470020.39	8697119.16	4213981.8	17813714.16	1156388.1	115048725.7	0.07886	160234.99	0.773
551 to 600	156159122	10836338.64	17853311.83	10158554.04	45698123.19	5063864.08	245769314.1	0.07382	168797.61	0.8141
601 to 650	210880204	21100965.9	36774429.93	23132007.64	73070336.26	64137723.25	429095667	0.07117	165674	0.8266
651 to 700	121529211	18765596.89	23204424.08	18206459.37	45028957.06	116488014.4	343222662.8	0.07018	174048	0.8385
701 to 750	49458690	7460761.04	10431721.68	7529103.93	17427310.02	46547794.76	138855381.6	0.06881	174660.86	0.8412
751 to 800	14056805	1097492.01	854140.33	2181354.66	2881615.38	15444815.5	36516223.19	0.06799	173062.67	0.8309
801 to 850	172429.34	0	0	0	0	300469.62	472898.96	0.06821	118224.74	0.6859
Total:	6.32E+08	64942754	98165692.59	65421461.44	202790047.6	249139069.7	1311966751	0.07176	169002.54	0.824

2. Current LTV

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Current LTV	<=500	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
10.01 to 20.00	0	204974.76	0	183153	99695.53	0	0	0	487823.29	81303.88	7.53094	5.58017	0.1025	0.21524
20.01 to 30.00	55000	363830.15	379996.78	411563.02	434592.37	0	0	0	1644982.32	86578.02	7.36808	5.66488	0	0.49573
30.01 to 40.00	363964.35	655566.81	1846309.64	2096971.57	160862.41	52500	98000	0	5274174.78	117203.88	7.19149	5.78702	0.04358	0.40583
40.01 to 50.00	164757.83	1510800.87	2762067.58	3430073.34	814236.32	0	63750	0	8745685.94	123178.68	7.19607	6.1044	0.00628	0.33096
50.01 to 60.00	0	5119472.68	10302465.7	6343737.42	3904992.08	1294263.03	665235.25	0	27630166.16	164465.27	6.89821	5.67088	0.07486	0.29979
60.01 to 70.00	926505.48	18431712.99	22443805.63	21597043.92	7106844.3	1734812.43	265776.48	143409.72	72649910.95	170539.7	7.19618	5.94192	0.04444	0.39416
70.01 to 80.00	1354916	42969890.06	82713719.19	114109016.2	88242853.65	30530106.01	9840358.33	145600	369906459.5	194892.76	6.67449	5.49472	0.03837	0.38654
80.01 to 90.00	737578.91	41019894.84	72220422.38	76572964.47	26484773.98	6091035.36	632887.66	0	223759557.6	175497.69	7.14521	5.87421	0.01072	0.03622
90.01 to 100.00	0	1334093.51	4860288.35	17878945.77	13802442.97	3781749.86	300598.42	0	41958118.88	155978.14	7.17079	6.18294	0	0.01731
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	180047.1	6.91261	5.69953	0.02955	0.25887

2. Current LTV

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Current LTV	<=500	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
10.01 to 20.00	0	0	239012.04	46670.53	41885.26	0	0	0	327567.83	109189.28	8.05496	7.294	0	0.85752
20.01 to 30.00	83276.63	470150.12	162972.8	611698.92	84608.09	104407.88	200000	0	1717114.44	107319.65	6.79685	5.72232	0	0.42091
30.01 to 40.00	0	196221.54	1474104.75	1676179	289874.56	331339.55	164135.53	172429.34	4304284.27	126596.6	6.6483	5.98664	0.05191	0.55452
40.01 to 50.00	169538.25	1649729.16	3850087.19	2611436.73	1423397.5	175222.81	132728.23	0	10012139.87	149434.92	6.74093	5.90086	0.00799	0.50981
50.01 to 60.00	128739.42	5160068.81	7794817.32	7541954.62	4720853.79	1493944.05	635923.15	0	27476301.16	179583.67	6.73502	5.9296	0.06798	0.5038
60.01 to 70.00	937890.57	17917988.73	25852374.72	28861603.93	10908219.63	2237194.49	1171447.02	0	87886719.09	215937.88	6.79527	5.87122	0.08178	0.41611
70.01 to 80.00	1511174.5	43149903.58	86324788.83	209182141	186224217.7	84038072.21	21455768.39	189303.5	632075369.8	211608.76	6.67915	5.7558	0.06515	0.12836
80.01 to 90.00	155257.93	44447137.87	71549752.13	87823162.33	63882885.83	18088395.2	4594787.16	0	290541378.5	205765.85	7.09432	6.34705	0.0904	0.21536
90.01 to 100.00	0	2057525.89	48521404.33	90740819.93	75646720.45	32386805.4	8161433.71	111166.12	257625875.8	95985.8	8.69266	6.67939	0.08293	0.00069
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	169002.5	7.1763	6.02244	0.07482	0.15457


3. Prin Balance

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prin Balance	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
1 to 50,000	98751.66	981184.05	919416.09	1367652.99	666431.93	100603.56	69860.68	0	4203900.96	0.6621	8.30412	6.48164	0.04563	0.07251
50,001 to 100,000	1004280.9	20279974.1	22978993.19	21900682.27	10700330.15	3314519.24	894596.87	0	81073376.69	0.7759	7.60826	6.23039	0.00931	0.11606
100,001 to 150,000	242923.85	23627135.72	30649227.42	36642344.18	22474966.27	5696636.1	1122453.03	289009.72	120744696.3	0.7979	7.20699	5.89928	0.01686	0.17887
150,001 to 200,000	546974.78	20080537.38	27864332.84	34134487.69	23327233.21	5338795.29	1700355.55	0	112992716.7	0.7973	6.97176	5.72162	0.02295	0.24121
200,001 to 250,000	1124673	14195743.55	33379877.21	36765811.66	16742908.3	6458900.36	1657710.64	0	110325624.7	0.7938	6.86613	5.71644	0.01838	0.26323
250,001 to 300,000	585118.45	11479255.12	23357178.68	30462162.36	18656463.33	9385566.09	1094750	0	95020494.03	0.8019	6.67427	5.59323	0.02914	0.34893
300,001 to 350,000	0	8287804.47	17494335.39	24679465.39	12285361.69	4187196.75	1005600	0	67939763.69	0.8062	6.63841	5.46414	0.03841	0.29597
350,001 to 400,000	0	3746636.87	14780404.3	19228927.39	11182562.05	3389335.06	2290079.37	0	54617945.04	0.8079	6.49711	5.40753	0.02102	0.44797
400,001 to 450,000	0	2151414.02	9439221.4	10658795.36	8050793.1	1651673.73	0	0	31951897.61	0.7958	6.49048	5.42422	0.05478	0.27753
450,001 to 500,000	0	1898793.85	8203310.39	12682986.18	9179979.6	2825240.51	987700	0	35778010.53	0.77	6.27337	5.25408	0.05465	0.2159
500,001 to 550,000	0	502516.13	2103395.01	4258066.38	2097950.2	536000	1043500	0	10541427.72	0.8091	6.52589	5.61106	0.09885	0.1996
550,001 to 600,000	0	2345905.76	3530186.07	4482414.2	1786000	600000	0	0	12744506.03	0.7599	6.81507	6.05269	0.09386	0.45136
600,001 to 650,000	0	611484.53	640000	2562553.06	1282169.48	0	0	0	5096207.07	0.746	6.92386	5.98781	0.12656	0.37816
650,001 to 700,000	0	674200.1	1349197.26	2027763.35	679092.19	0	0	0	4730252.9	0.6937	7.58211	6.64589	0.14044	0.42964
700,001 to 750,000	0	747651.02	0	0	0	0	0	0	747651.02	0.8496	9.75	8	0	0
750,001 to 800,000	0	0	0	769356.28	0	0	0	0	769356.28	0.8098	6.9	5.3	0	0
800,001 to 850,000	0	0	840000	0	0	0	0	0	840000	0.721	8.05	6.6	1	0
900,001 to 950,000	0	0	0	0	941000	0	0	0	941000	0.65	7.625	6.75	0	1
950,001 to 1,000,000	0	0	0	0	998052.11	0	0	0	998052.11	0.6238	6.25	4.5	0	0
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	0.7927	6.91261	5.69953	0.02955	0.25887


3. Prin Balance

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prin Balance	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
1 to 50,000	0	1312151.73	5135883.41	15460973.49	11360117.73	5153314.66	1388222.54	47460.88	39858124.44	0.9667	10.69796	6.92886	0.03037	0.03804
50,001 to 100,000	212016.05	15158862.43	23102583.01	39667443.93	31825671.61	13159070.99	3090474.81	63705.24	126279828.1	0.8788	8.76391	6.61465	0.05148	0.0821
100,001 to 150,000	662927.47	21868210.88	38363183.94	54501449.39	35563103.42	13499111.88	5743034.26	0	170201021.2	0.8251	7.57982	6.27884	0.05776	0.12854
150,001 to 200,000	866041.14	23166914.24	43068051.6	63417487.04	41379499.47	15016328.71	4118380.6	361732.84	191394435.6	0.8035	7.03534	6.12877	0.04708	0.16605
200,001 to 250,000	244512.22	15292511.35	35024459.76	52294482.35	44486951.68	15378995.47	2688975.55	0	165410888.4	0.8066	6.80662	6.01298	0.05902	0.17942
250,001 to 300,000	0	12783471.55	29561461.55	49719308.17	41540731.71	15111555.51	3842642.82	0	152559171.3	0.8121	6.71236	5.92903	0.07742	0.16103
300,001 to 350,000	616372.63	9760658.43	20615882.09	37744620.82	36147699.57	14505418.27	2895929.41	0	122286581.2	0.8236	6.68287	5.974	0.09157	0.17435
350,001 to 400,000	384007.81	5239414.22	16551298.4	32901082.18	27561708.84	13829176.74	3386825.06	0	99853513.25	0.8205	6.6612	5.98545	0.09772	0.19547
400,001 to 450,000	0	4172821.9	11072017.67	16993937.22	17104781.18	8548716.24	2574507.76	0	60466781.97	0.8273	6.74416	5.86713	0.06418	0.16337
450,001 to 500,000	0	2820240.14	9632253.95	19278654.14	18713418.5	9088012.25	1957606.47	0	61490185.45	0.805	6.63292	5.83719	0.11606	0.14013
500,001 to 550,000	0	0	2664075.76	18766923.03	11556761.57	6884180.9	1084652.25	0	40956593.51	0.8216	6.54606	5.66792	0.15395	0.24402
550,001 to 600,000	0	2847838.92	6296542.3	6902406.7	8068181.51	2815135.42	1700783.93	0	28630888.78	0.8033	6.5928	5.71922	0.09984	0.21722
600,001 to 650,000	0	625629.91	2479945.09	4996426.44	10662451.55	4409097.87	618048.73	0	23791599.59	0.8087	6.6199	5.68641	0.13131	0.15542
650,001 to 700,000	0	0	696877.72	4712014.55	2733565.11	677266.68	665224.65	0	9484948.71	0.7937	6.55744	5.76327	0.28799	0.14604
700,001 to 750,000	0	0	737287.82	2933914.27	2917681.3	0	0	0	6588883.39	0.7572	6.21873	5.41451	0.10978	0
750,001 to 800,000	0	0	767510.04	7039496.85	767849.1	780000	760914.35	0	10115770.34	0.7616	6.29075	5.66954	0.22965	0.15322
800,001 to 850,000	0	0	0	822750.43	832488.99	0	0	0	1655239.42	0.6801	6.2435	5.55846	0	0.49706
900,001 to 950,000	0	0	0	942295.99	0	0	0	0	942295.99	0.6388	6.25	4.75	0	0
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	0.824	7.1763	6.02244	0.07482	0.15457

4. Prepayment Penalty Term

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prepayment Penalty Term	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
0	1136780.5	40845756.87	57638431.91	76514324.08	44935612.31	12784700.27	3290382.35	143409.72	237289398	0.7968	7.0796	5.87744	173584.05	0.01916	0.25881
6	0	0	0	0	376000	0	0	0	376000	0.8	7.25	6.25	376000	0	1
12	211493.93	961143.8	1896379.02	2794265.1	960784.07	495114.45	0	0	7319180.37	0.766	7.22951	5.33173	146383.61	0.1139	0.19248
24	1684246.1	42018739.56	87659603.13	98508564.29	62939651.08	21979196.14	6332134.2	145600	321267734.5	0.794	6.69048	5.51735	210391.44	0.03717	0.29133
30	0	646116.28	1728765.98	859739.77	198000	0	0	0	3432622.03	0.8492	7.18106	6.28188	228841.47	0	0.14075
36	570202.13	25912296.06	47574492.7	63351537.84	31298476.21	7650057.73	2244089.59	0	178601152.3	0.7841	7.05771	5.85332	150718.27	0.02531	0.20651
60	0	1226184.1	1031402.51	595037.66	342769.94	575398.1	0	0	3770792.31	0.8311	7.56465	6.9885	117837.26	0.10076	0.1406
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	0.7927	6.91261	5.69953	180047.13	0.02955	0.25887

4. Prepayment Penalty Term

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prepayment Penalty Term	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
0	859547.63	24537687.54	45078710.39	82175817.78	66023299.58	27582263.69	6539324.65	0	252796651.3	0.8389	7.69079	6.21456	146379.07	0.06372	0.17292
6	0	0	96631.35	0	0	0	0	0	96631.35	0.7973	9	6.375	96631.35	0	0
12	0	3587144.35	14252364.58	19107347.02	20648749.72	8518728.13	2403925.27	0	68518259.07	0.8082	7.1419	5.96817	252834.9	0.05195	0.2107
24	1888160.4	70348551.87	144157794.1	242992735.2	189115712.5	73941864.81	22640044.66	236764.38	745321627.8	0.8234	6.97809	5.96695	185357.28	0.08548	0.12797
36	238169.28	16575341.94	42183813.73	84819767.02	67341941.14	28812524.96	4932928.61	236134.58	245140621.3	0.8147	7.25703	6.07236	140723.66	0.06033	0.20057
60	0	0	0	0	92959.95	0	0	0	92959.95	0.8853	7.75	7	92959.95	0	1
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	0.824	7.1763	6.02244	169002.54	0.07482	0.15457

5. Mortagge Rates

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Mortagge Rates	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	1419450	3962185.22	1124800	143200	0	6649635.22	0.7394	4.87195	4.66911	277068.13	0.07253	0
5.001 to 5.500	0	0	1524493.18	12861296.12	13699945.01	5092096.66	2233076.63	0	35410907.6	0.7677	5.33678	4.87008	270312.27	0.02202	0.1526
5.501 to 6.000	0	549848.65	15287824.17	39162393.45	38036094.14	11854093.15	5536304.61	145600	110572158.2	0.791	5.83531	5.1084	235259.91	0.02643	0.24918
6.001 to 6.500	224582.1	4025589.19	33004188.63	60904250.88	33045686.42	13191452.12	1190486.23	0	145586235.6	0.7832	6.32517	5.3788	212845.37	0.03664	0.28588
6.501 to 7.000	0	10841208.9	50966607.51	69477717.33	28511884.84	7012972.22	2074445.55	0	168884836.4	0.8016	6.80257	5.63057	187441.55	0.03819	0.26703
7.001 to 7.500	0	12098403.91	42362482.9	33408888.57	12728083.74	2094131.81	475731.25	0	103167722.2	0.7968	7.29222	5.96283	168574.71	0.02536	0.29482
7.501 to 8.000	523277.52	24053624.66	33350775.91	19027569.4	8467472.66	1581166.98	193457.07	143409.72	87340753.92	0.8089	7.78258	6.28987	146054.77	0.0151	0.28973
8.001 to 8.500	1000146.6	20856766.39	13311670.16	4154462.08	2127731.8	766537.96	0	0	42217314.98	0.8067	8.28386	6.59232	135746.99	0.02499	0.2136
8.501 to 9.000	607583.96	19761272.57	4982335.96	1744650.85	207539.53	390315	0	0	27693697.87	0.7803	8.77786	6.892	121463.59	0.00749	0.2349
9.001 to 9.500	297184.98	9761107.07	1118984.08	170580.71	163077.01	344115.35	0	0	11855049.2	0.7901	9.27246	7.0184	113990.86	0.01716	0.16321
9.501 to 10.000	466047	6436831.51	1110880.16	118319.17	101593.24	14921.61	0	0	8248592.69	0.7377	9.78768	7.39833	121302.83	0.10319	0.18302
10.001 to 10.500	226202.06	1947384.52	101696.28	116772.27	0	17863.83	19904.8	0	2429823.76	0.7862	10.26868	7.7648	101242.66	0	0.0976
10.501 to 11.000	202698.4	1007127.59	393822.28	0	0	0	0	0	1603648.27	0.6641	10.76883	8.41263	106909.88	0	0.05487
11.001 to 11.500	55000	258589.5	0	0	0	0	0	0	313589.5	0.6146	11.35235	8.02272	104529.83	0	0
11.501 to 12.000	0	12482.21	0	0	0	0	0	0	12482.21	0.7043	11.625	0	12482.21	0	0
12.001 to 12.500	0	0	0	36339.39	0	0	0	0	36339.39	0.9997	12.25	0	36339.39	0	0
13.001 to 13.500	0	0	13314.03	0	0	0	0	0	13314.03	0.7668	13.5	0	13314.03	0	0
13.501 to 14.000	0	0	0	20778.52	0	0	0	0	20778.52	0.9988	13.715	0	20778.52	0	0
Total:	3602723	111610237	197529075.3	242623468.7	141051293.6	43484466.69	11866606.14	289009.72	752056879.4	0.7927	6.91261	5.69953	180047.13	0.02955	0.25887


5. Mortagge Rates

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Mortagge Rates	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	512936.57	3592538.57	1857040.32	1463155.8	0	0	7425671.26	0.7965	4.94901	4.73543	322855.27	0	0.0293
5.001 to 5.500	0	709199.49	2886245.3	16533784.84	23542867.57	11578996.1	3323160.82	172429.34	58746683.46	0.7844	5.39098	5.06269	270722.04	0.12282	0.11132
5.501 to 6.000	0	2489012.81	11770174.27	62265415.19	59629127.23	28841785.85	10764778.33	189303.5	175949597.2	0.7937	5.86937	5.36059	261829.76	0.08783	0.09834
6.001 to 6.500	0	7523533.18	39999702.3	94813924.52	83276118.21	32528988.07	8578178.86	0	266720445.1	0.7905	6.35381	5.69573	239211.16	0.08338	0.18002
6.501 to 7.000	191184.21	14394889.26	56651923.16	102127093.7	68807435.92	27975900.55	5492602.43	0	275641029.3	0.8076	6.82227	6.01628	215344.55	0.07303	0.19961
7.001 to 7.500	458734.14	18250702.46	44993715.28	57018845.22	34913452.51	10005080.35	2831829.67	0	168472359.6	0.8213	7.33133	6.4108	191663.66	0.04937	0.19236
7.501 to 8.000	892993.52	26904336.82	47904715.2	31151525.56	20485239.84	6551908.16	200150.34	0	134090869.4	0.8368	7.81156	6.65858	181941.48	0.06634	0.17606
8.001 to 8.500	918201.06	16307451.4	17171188.8	13314335.84	8405006.79	5102876.03	1569317.86	0	62788377.78	0.8537	8.30954	7.04128	128928.91	0.06413	0.14012
8.501 to 9.000	280252.17	17516624.14	9771078.17	7404728.07	6136046.4	2677302.69	412264.47	0	44198296.11	0.8573	8.81108	7.25835	118812.62	0.08317	0.12319
9.001 to 9.500	244512.22	6128226.41	3549563.06	1980036.81	5049233.51	1676838.88	342771.77	47460.88	19018643.54	0.9038	9.35894	7.68537	87643.52	0.05315	0.10988
9.501 to 10.000	0	3639766.15	1983595.4	5185839.52	6866681.89	878350.14	413566	0	18967799.1	0.9438	9.87377	8.06148	75568.92	0.13036	0.05856
10.001 to 10.500	0	496845.93	1057145.73	6221800.46	4816000.73	1501215.91	399697.29	0	14492706.05	0.9771	10.40705	8.40394	57739.86	0.06538	0.03442
10.501 to 11.000	0	552150.83	4558321.37	18147289.71	12273364.41	5574566.11	1618309.19	63705.24	42787706.86	0.9855	10.86288	8	61476.59	0.0799	0.02919
11.001 to 11.500	0	80077.58	446624.52	1195257.6	1225987.57	684882.99	37961.15	0	3670791.41	0.9822	11.28895	8	36344.47	0	0.04429
11.501 to 12.000	0	0	534058.82	2849288.87	1463365.27	473910.16	96858.09	0	5417481.21	0.9886	11.92071	0	45525.05	0.02524	0.03273
12.001 to 12.500	0	55909.24	233020.19	1707930.05	891808.39	1051359.78	128184.58	0	4068212.23	0.9886	12.39522	7.755	41093.05	0.04272	0
12.501 to 13.000	0	0	1745305.97	3454879.92	3434030.09	288264.02	149893.01	0	9072373.01	0.9957	12.84893	0	37334.87	0.00586	0.01612
13.001 to 13.500	0	0	0	0	0	0	156699.33	0	156699.33	0.9999	13.5	0	78349.67	0	0
13.501 to 14.000	0	0	0	131152.5	149856.19	0	0	0	281008.69	0.9785	13.92867	0	140504.35	0	0
Total:	2985877	115048726	245769314.1	429095667	343222662.8	138855381.6	36516223.19	472898.96	1311966751	0.824	7.1763	6.02244	169002.54	0.07482	0.15457

6. Mortagge Rates

	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV
Mortagge Rates	0-10	20-Nov	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	101-110	111-120	Total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	180000	82000	171000	944000	4754885.02	517750.2	0	0	0	6649635.22	678.83	4.66911	277068.1	0.07253	0
5.001 to 5.500	0	0	0	409325.2	147000	1490007.36	3095816.13	26409654.01	3737624.9	121480	0	0	35410907.6	666.81	4.87008	270312.3	0.02202	0.1526
5.501 to 6.000	0	99695.53	216882.59	203889.33	1539826.45	2971864.96	4310247.78	75234782.27	24171862.92	1823106.34	0	0	110572158.2	653.14	5.1084	235259.9	0.02643	0.24918
6.001 to 6.500	0	183153	215000	839940.72	922590.19	8262624.38	15704991.89	76210209.05	36138350.52	7109375.82	0	0	145586235.6	632.69	5.3788	212845.4	0.03664	0.28588
6.501 to 7.000	0	0	199869.99	1297485.85	1755137.25	3831288.34	14852050.38	82794668.01	52479324.97	11675011.6	0	0	168884836.4	617.29	5.63057	187441.6	0.03819	0.26703
7.001 to 7.500	0	0	454680.43	517201.03	1566366.67	4749543.12	10389692.61	43735229.47	34028122.96	7726885.89	0	0	103167722.2	601.56	5.96283	168574.7	0.02536	0.29482
7.501 to 8.000	0	0	259813.93	458898.48	1133930.54	3304089.03	8172105.24	30370173.34	35028313.02	8613430.34	0	0	87340753.92	584.77	6.28987	146054.8	0.0151	0.28973
8.001 to 8.500	0	50000	159644.33	553918.2	517620.18	837753.29	4145001.15	14028514.4	19036568.01	2888295.42	0	0	42217314.98	560.12	6.59232	135747	0.02499	0.2136
8.501 to 9.000	0	0	0	473627.42	621765.79	1066514.09	5738439.38	8553428.26	9430887.53	1809035.4	0	0	27693697.87	541.52	6.892	121463.6	0.00749	0.2349
9.001 to 9.500	0	49974.76	0	99950.82	94849.72	193000	1973743.4	4549163.59	4876501.56	17865.35	0	0	11855049.2	533.97	7.0184	113990.9	0.01716	0.16321
9.501 to 10.000	0	105000	84091.05	239937.73	155884.63	702501.36	1509064.13	2202453.24	3133145.7	116514.85	0	0	8248592.69	531	7.39833	121302.8	0.10319	0.18302
10.001 to 10.500	0	0	0	0	0	0	575056.7	809491.18	1045275.88	0	0	0	2429823.76	528.89	7.7648	101242.7	0	0.0976
10.501 to 11.000	0	0	0	0	208714.52	49980.23	981112.66	228011.43	135829.43	0	0	0	1603648.27	526.16	8.41263	106909.9	0	0.05487
11.001 to 11.500	0	0	55000	0	0	0	258589.5	0	0	0	0	0	313589.5	529.73	8.02272	104529.8	0	0
11.501 to 12.000	0	0	0	0	0	0	0	12482.21	0	0	0	0	12482.21	512	0	12482.21	0	0
12.001 to 12.500	0	0	0	0	0	0	0	0	0	36339.39	0	0	36339.39	606	0	36339.39	0	0
13.001 to 13.500	0	0	0	0	0	0	0	13314.03	0	0	0	0	13314.03	568	0	13314.03	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	20778.52	0	0	20778.52	603	0	20778.52	0	0
Total:	0	487823.29	1644982.32	5274174.78	8745685.94	27630166.16	72649910.95	369906460	223759557.6	41958119	0	0	752056879	613.76	5.69953	180047	0.02955	0.2589


12.501 to 13.000	0	0	0	0	0	0	0	0	54805.03	10066694.2	0	0	10121499.24	633.87	0	36805.45	0.03137	0.00541
13.001 to 13.500	0	0	0	0	0	0	0	0	0	110094.87	0	0	110094.87	632.18	0	27523.72	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	111105.9	0	0	111105.9	678.01	0	55552.95	0	0
Total:	74691.9	669953.32	3066791.88	10861933.33	22886251.27	53322763.53	154782673.6	1181834065	511701156.1	389349859.6	0	0	8550139	646.67	5.91834	180606	0.08423	0.1435

6. Mortagge Rates

	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV
Mortagge Rates	0-10	20-Nov	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	101-110	111-120	Total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	0	0	0	1218867.35	4760985.45	1132897.7	312920.76	0	0	7425671.26	662.86	4.73543	322855.3	0	0.0293
5.001 to 5.500	0	0	119337.21	421499.11	512908.79	1602341.79	3655671.05	40843838.89	9492897.63	2098188.99	0	0	58746683.46	670.04	5.06269	270722	0.12282	0.11132
5.501 to 6.000	0	46670.53	308087.1	331339.55	1423232.05	4148187.68	12556800.94	113708220.8	33010658.64	10416399.9	0	0	175949597.2	662.86	5.36059	261829.8	0.08783	0.09834
6.001 to 6.500	0	41885.26	711057.66	1425561.95	2791562.24	8253006.97	23732510.25	155765802.8	56551518.6	17447539.5	0	0	266720445.1	647.82	5.69573	239211.2	0.08338	0.18002
6.501 to 7.000	0	0	0	853945.43	2984025.39	5757245.11	20564793.09	147836976.3	64409593.48	33234450.5	0	0	275641029.3	635.22	6.01628	215344.6	0.07303	0.19961
7.001 to 7.500	0	0	295884.09	817223.95	849889.35	3142022.22	11213784.4	80548522.14	42807661.93	28797371.6	0	0	168472359.6	618.98	6.4108	191663.7	0.04937	0.19236
7.501 to 8.000	0	0	138162.33	377900.6	732618.37	2473901.64	7253682.07	50722074.13	41242484.93	31150045.4	0	0	134090869.4	598.22	6.65858	181941.5	0.06634	0.17606
8.001 to 8.500	0	0	0	0	558286.36	1167130.05	3234397.86	21037502.74	17010036.89	19781023.9	0	0	62788377.78	601.26	7.04128	128928.9	0.06413	0.14012
8.501 to 9.000	0	239012.04	71789.86	41898.9	159617.32	660984.88	2658786.4	11052216.12	14577050.45	14736940.1	0	0	44198296.11	588.12	7.25835	118812.6	0.08317	0.12319
9.001 to 9.500	0	0	0	0	0	174632.89	1070180.14	3222648.68	3749024.69	10802157.1	0	0	19018643.54	606.28	7.68537	87643.52	0.05315	0.10988
9.501 to 10.000	0	0	0	34914.78	0	0	469517.64	1539837.32	2869065.4	14054464	0	0	18967799.1	625.8	8.06148	75568.92	0.13036	0.05856
10.001 to 10.500	0	0	72796.19	0	0	0	160296.26	176410.3	813906.64	13269296.7	0	0	14492706.05	649.28	8.40394	57739.86	0.06538	0.03442
10.501 to 11.000	0	0	0	0	0	96847.93	41522.4	648220.28	2392277.64	39608838.6	0	0	42787706.86	651.82	8	61476.59	0.0799	0.02919
11.001 to 11.500	0	0	0	0	0	0	0	212113.8	124831.56	3333846.05	0	0	3670791.41	653.24	8	36344.47	0	0.04429
11.501 to 12.000	0	0	0	0	0	0	0	0	211253.74	5206227.47	0	0	5417481.21	646.85	0	45525.05	0.02524	0.03273
12.001 to 12.500	0	0	0	0	0	0	55909.24	0	0	4012302.99	0	0	4068212.23	663.18	7.755	41093.05	0.04272	0
12.501 to 13.000	0	0	0	0	0	0	0	0	146218.53	8926154.48	0	0	9072373.01	641.85	0	37334.87	0.00586	0.01612
13.001 to 13.500	0	0	0	0	0	0	0	0	0	156699.33	0	0	156699.33	795.25	0	78349.67	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	281008.69	0	0	281008.69	651.46	0	140504.4	0	0
Total:	0	327567.83	1717114.44	4304284.27	10012139.87	27476301.16	87886719.09	632075370	290541378.5	257625875.8	0	0	1311966751	634.52	6.02244	169003	0.07482	0.1546

Deal

SAST 2005-1

For Internal use only ------ Cannot be sent out --------- Verbal only

Account

AIG

Laura Schwartz, Phil Wubbena, Keith Gordon,Anatoly Burman anatoly.burman@aig.com,Mike Rieger michael.rieger@aig.com,Lisa Fung lisa.fung@aig.com

ML Coverage

Mike Persche

Completed

1/11/05 12:00 AM

Completed by

Fred Hubert

Comments:

Bond

Here's what we like to see:

The percentages per table should add up to 100% (denominator = corresponding aggregate collateral pool balance)

For example, if the collateral matices are for group II collateral, denominator to be used for all the % should be as of aggregate group II collateral balance)


FICO & Documentation
FICO Score	Full Doc	Limited Doc	Stated Doc	All Docs	WAC	Avg Prin Bal	Current LTV
(50 increment)
501 to 550	0.28%	0.00%	0.00%	0.28%	7.950%	226,625.00	76.88%
551 to 600	18.53%	0.55%	6.59%	25.67%	6.931%	248,253.67	78.78%
601 to 650	28.62%	1.71%	7.12%	37.45%	6.478%	237,419.35	80.69%
651 to 700	13.97%	0.75%	10.49%	25.20%	6.243%	237,345.02	80.82%
701 to 750	3.77%	0.10%	4.99%	8.86%	6.157%	233,922.14	81.29%
751 to 800	0.94%	0.17%	1.38%	2.49%	5.929%	267,116.04	79.32%
801 to 850	0.05%	0.00%	0.00%	0.05%	5.875%	145,600.00	80.00%
Total	66.16%	3.27%	30.57%	100.00%	6.497%	240,338.50	80.24%

LTV & FICO
Current LTV	FICO <500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
(10 increment)
10.01 to 20.00	0.00%	0.00%	0.00%	0.03%	0.00%	0.00%	0.00%	0.00%	0.03%	105,153.00	6.250	4.250	0.00%	0.00%
20.01 to 30.00	0.00%	0.00%	0.05%	0.00%	0.08%	0.00%	0.00%	0.00%	0.13%	136,666.67	6.565	5.234	0.00%	75.61%
30.01 to 40.00	0.00%	0.00%	0.09%	0.19%	0.00%	0.00%	0.00%	0.00%	0.28%	300,000.00	6.661	5.056	0.00%	66.67%
40.01 to 50.00	0.00%	0.00%	0.24%	0.28%	0.00%	0.00%	0.00%	0.00%	0.52%	187,677.66	6.195	5.804	0.00%	32.80%
50.01 to 60.00	0.00%	0.08%	1.22%	0.38%	0.27%	0.16%	0.04%	0.00%	2.15%	209,809.91	6.628	5.532	10.54%	30.79%
60.01 to 70.00	0.00%	0.00%	2.58%	3.01%	0.66%	0.31%	0.00%	0.00%	6.55%	222,005.07	6.761	5.793	6.27%	48.04%
70.01 to 80.00	0.00%	0.00%	11.74%	20.15%	18.18%	6.64%	2.28%	0.05%	59.03%	250,472.97	6.348	5.377	3.84%	42.11%
80.01 to 90.00	0.00%	0.20%	9.45%	11.09%	4.33%	1.08%	0.12%	0.00%	26.27%	242,457.92	6.668	5.677	1.41%	5.06%
90.01 to 100.00	0.00%	0.00%	0.29%	2.33%	1.68%	0.67%	0.05%	0.00%	5.03%	184,185.53	6.972	6.212	0.00%	2.38%
Total	0.00%	0.28%	25.67%	37.45%	25.20%	8.86%	2.49%	0.05%	100.00%	240,338.50	6.497	5.528	3.27%	30.57%

Prin Balance & FICO
Prin Balance	FICO <=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
(50,000 increments)
1 to 50,000	0.00%	0.00%	0.00%	0.04%	0.00%	0.00%	0.00%	0.00%	0.04%	60.92%	7.263	6.422	0.00%	37.45%
50,001 to 100,000	0.00%	0.00%	0.57%	1.07%	0.71%	0.23%	0.05%	0.00%	2.63%	79.99%	7.134	5.908	0.00%	16.25%
100,001 to 150,000	0.00%	0.03%	2.11%	4.13%	2.69%	0.96%	0.11%	0.05%	10.08%	79.88%	6.684	5.699	1.53%	22.81%
150,001 to 200,000	0.00%	0.00%	2.68%	3.89%	3.82%	0.89%	0.37%	0.00%	11.66%	81.18%	6.624	5.561	1.97%	27.68%
200,001 to 250,000	0.00%	0.06%	5.48%	5.70%	3.48%	1.39%	0.30%	0.00%	16.42%	80.43%	6.596	5.618	1.26%	26.61%
250,001 to 300,000	0.00%	0.08%	3.28%	5.49%	4.07%	2.15%	0.26%	0.00%	15.34%	80.46%	6.412	5.532	2.24%	38.85%
300,001 to 350,000	0.00%	0.11%	3.23%	5.15%	1.82%	1.10%	0.31%	0.00%	11.72%	81.05%	6.332	5.357	3.43%	28.35%
350,001 to 400,000	0.00%	0.00%	2.91%	3.86%	2.55%	0.82%	0.60%	0.00%	10.75%	81.54%	6.401	5.388	1.04%	48.08%
400,001 to 450,000	0.00%	0.00%	1.84%	2.39%	1.98%	0.39%	0.00%	0.00%	6.60%	81.01%	6.314	5.354	4.12%	31.78%
450,001 to 500,000	0.00%	0.00%	1.36%	2.88%	2.70%	0.59%	0.15%	0.00%	7.67%	77.99%	6.189	5.207	7.91%	17.66%
500,001 to 550,000	0.00%	0.00%	0.49%	1.16%	0.33%	0.17%	0.32%	0.00%	2.46%	80.20%	6.445	5.388	6.80%	13.35%
550,001 to 600,000	0.00%	0.00%	1.10%	0.87%	0.55%	0.19%	0.00%	0.00%	2.70%	77.51%	6.484	6.004	13.74%	32.80%
600,001 to 650,000	0.00%	0.00%	0.20%	0.40%	0.20%	0.00%	0.00%	0.00%	0.80%	73.33%	6.895	6.394	25.02%	50.00%
650,001 to 700,000	0.00%	0.00%	0.42%	0.41%	0.00%	0.00%	0.00%	0.00%	0.83%	72.81%	7.257	6.462	24.81%	50.54%
900,001 to 950,000	0.00%	0.00%	0.00%	0.00%	0.29%	0.00%	0.00%	0.00%	0.29%	65.00%	7.625	6.750	0.00%	100.00%
Total	0.00%	0.28%	25.67%	37.45%	25.20%	8.86%	2.49%	0.05%	100.00%	80.24%	6.497	5.528	3.27%	30.57%

Prepayment Penalty & FICO
Prepayment Penalty Term	<=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(whatever increments)
0	0.00%	0.08%	5.73%	10.42%	6.72%	2.07%	0.72%	0.00%	25.74%	80.83%	6.6767	5.7808	238,902.46	2.14%	32.85%
6	0.00%	0.00%	0.00%	0.00%	0.12%	0.00%	0.00%	0.00%	0.12%	80.00%	7.2500	6.2500	376,000.00	0.00%	100.00%
12	0.00%	0.00%	0.00%	0.07%	0.00%	0.00%	0.00%	0.00%	0.07%	87.90%	7.0061	5.8500	110,662.36	0.00%	0.00%
24	0.00%	0.06%	15.97%	19.94%	14.78%	5.73%	1.46%	0.05%	57.99%	80.18%	6.3937	5.3726	248,352.57	4.05%	31.37%
30	0.00%	0.00%	0.16%	0.08%	0.06%	0.00%	0.00%	0.00%	0.30%	85.43%	7.1344	6.7483	238,860.25	0.00%	32.13%
36	0.00%	0.14%	3.81%	6.87%	3.52%	1.06%	0.31%	0.00%	15.72%	79.39%	6.5625	5.6715	217,221.17	1.92%	23.59%
60	0.00%	0.00%	0.00%	0.07%	0.00%	0.00%	0.00%	0.00%	0.07%	69.51%	6.4900	-	228,000.00	100.00%	0.00%
Total	0.00%	0.28%	25.67%	37.45%	25.20%	8.86%	2.49%	0.05%	100.00%	80.24%	6.4968	5.5285	240,338.50	3.27%	30.57%

Mortg Rates & FICO
Mortg Rates	FICO <=500	501-550	551-600	601-650	651-700	701-750	751-800	801-850	total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(50 bps increment)
4.501 to 5.000	0.00%	0.00%	0.00%	0.24%	0.74%	0.30%	0.04%	0.00%	1.33%	77.02%	4.857	4.5789	304,817.86	0.00%	0.00%
5.001 to 5.500	0.00%	0.00%	0.09%	2.53%	2.38%	1.13%	0.40%	0.00%	6.53%	78.40%	5.346	4.9354	284,153.58	3.01%	11.62%
5.501 to 6.000	0.00%	0.00%	2.99%	6.91%	8.60%	3.14%	1.39%	0.05%	23.07%	79.72%	5.829	5.1268	265,303.11	3.00%	25.43%
6.001 to 6.500	0.00%	0.00%	5.30%	11.08%	5.99%	2.42%	0.19%	0.00%	24.97%	79.45%	6.327	5.4278	246,718.75	3.79%	34.15%
6.501 to 7.000	0.00%	0.00%	6.66%	10.13%	4.40%	1.12%	0.36%	0.00%	22.68%	81.28%	6.785	5.6233	228,995.18	4.60%	31.78%
7.001 to 7.500	0.00%	0.11%	5.49%	4.59%	2.07%	0.19%	0.08%	0.00%	12.52%	81.83%	7.274	6.0441	220,363.42	2.82%	33.46%
7.501 to 8.000	0.00%	0.08%	3.98%	1.53%	0.96%	0.28%	0.03%	0.00%	6.86%	80.16%	7.767	6.3536	225,509.88	0.59%	48.51%
8.001 to 8.500	0.00%	0.00%	0.61%	0.31%	0.08%	0.08%	0.00%	0.00%	1.08%	84.85%	8.311	6.6743	145,577.00	0.00%	36.07%
8.501 to 9.000	0.00%	0.10%	0.33%	0.10%	0.00%	0.10%	0.00%	0.00%	0.62%	85.07%	8.773	7.1373	133,930.02	0.00%	31.31%
9.001 to 9.500	0.00%	0.00%	0.17%	0.02%	0.00%	0.10%	0.00%	0.00%	0.29%	71.04%	9.140	7.8858	153,641.67	0.00%	35.39%
10.501 to 11.000	0.00%	0.00%	0.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	68.42%	11.000	9.0000	143,000.00	0.00%	0.00%
Total:	0.00%	0.28%	25.67%	37.45%	25.20%	8.86%	2.49%	0.05%	100.00%	80.24%	6.49675	5.5285	240,338.50	3.27%	30.57%

Mortg Rates & LTV
Mortg Rates	LTV 0-10	LTV 11-20	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
(50 bps increment)
4.501 to 5.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.10%	1.23%	0.00%	0.00%	1.33%	682.520	4.579	304,817.86	0.00%	0.00%
5.001 to 5.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.07%	0.43%	5.42%	0.57%	0.04%	6.53%	667.150	4.935	284,153.58	3.01%	11.62%
5.501 to 6.000	0.00%	0.00%	0.03%	0.00%	0.36%	0.29%	0.57%	16.43%	5.06%	0.32%	23.07%	659.720	5.127	265,303.11	3.00%	25.43%
6.001 to 6.500	0.00%	0.03%	0.05%	0.16%	0.00%	1.03%	2.06%	14.35%	6.14%	1.16%	24.97%	637.080	5.428	246,718.75	3.79%	34.15%
6.501 to 7.000	0.00%	0.00%	0.00%	0.12%	0.15%	0.29%	1.07%	12.43%	7.00%	1.61%	22.68%	626.090	5.623	228,995.18	4.60%	31.78%
7.001 to 7.500	0.00%	0.00%	0.05%	0.00%	0.01%	0.20%	1.13%	5.58%	4.67%	0.88%	12.52%	614.830	6.044	220,363.42	2.82%	33.46%
7.501 to 8.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.20%	0.89%	3.09%	2.12%	0.56%	6.86%	606.010	6.354	225,509.88	0.59%	48.51%
8.001 to 8.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.07%	0.29%	0.54%	0.18%	1.08%	605.030	6.674	145,577.00	0.00%	36.07%
8.501 to 9.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	0.14%	0.03%	0.15%	0.28%	0.62%	604.130	7.137	133,930.02	0.00%	31.31%
9.001 to 9.500	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	0.04%	0.17%	0.02%	0.00%	0.29%	634.610	7.886	153,641.67	0.00%	35.39%
10.501 to 11.000	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	0.00%	0.00%	0.00%	0.04%	564.000	9.000	143,000.00	0.00%	0.00%
Total:	0.00%	0.03%	0.13%	0.28%	0.52%	2.15%	6.55%	59.03%	26.27%	5.03%	100.00%	636.860	5.528	240,338.50	3.27%	30.57%

FICO Score	Full	Limited	Stated	All Docs	WAC	Avg Prin Bal	Current LTV
501 to 550	906500	0	0	906500	0.0795	226625	0.7688
551 to 600	59677953.4	1769889	21220631	82668473.4	0.06931	248253.67	0.7878
601 to 650	92156753.1	5518595.98	22933681.7	120609031	0.06478	237419.35	0.8069
651 to 700	44999220.6	2401466.02	33771311.9	81171998.5	0.06243	237345.02	0.8082
701 to 750	12150460.1	307800	16080240.5	28538500.6	0.06157	233922.14	0.8129
751 to 800	3035031.08	539500	4438950	8013481.08	0.05929	267116.04	0.7932
801 to 850	145600	0	0	145600	0.05875	145600	0.8
Total:	2.13E+08	10537251	98444815	3.22E+08	0.06497	240338.5	0.8024

2. Current LTV

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Current LTV	<=500	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Avg Prin Bal	WAC	Gross Margin	Limited Doc	Stated Doc
10.01 to 20.00	0	0	0	105153	0	0	0	0	105153	105153	6.25	4.25	0	0
20.01 to 30.00	0	0	160000	0	250000	0	0	0	410000	136666.67	6.56463	5.23415	0	0.7561
30.01 to 40.00	0	0	300000	600000	0	0	0	0	900000	300000	6.66111	5.05556	0	0.66667
40.01 to 50.00	0	0	787000	902098.91	0	0	0	0	1689098.91	187677.66	6.19531	5.80371	0	0.32799
50.01 to 60.00	0	256000	3928403	1227959	869200	522165	120000	0	6923727	209809.91	6.62845	5.53248	0.10543	0.3079
60.01 to 70.00	0	0	8296670.61	9680439.86	2123971	989400	0	0	21090481.5	222005.07	6.76125	5.79295	0.06274	0.48039
70.01 to 80.00	0	0	37815337.5	64899439.7	58545316.8	21372157.4	7331131.08	145600	190108982	250472.97	6.34789	5.37663	0.03835	0.42107
80.01 to 90.00	0	650500	30433096.3	35700089.9	13957478.5	3481500	395150	0	84617814.7	242457.92	6.66778	5.67729	0.0141	0.0506
90.01 to 100.00	0	0	947966	7493850.41	5426032.18	2173278.23	167200	0	16208326.8	184185.53	6.97155	6.21226	0	0.02381
Total:	0	906500	82668473	1.21E+08	81171998	28538501	8013481	145600	3.22E+08	240338.5	6.49675	5.52846	0.03272	0.30568

3. Prin Balance

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prin Balance	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Limited Doc	Stated Doc
1 to 50,000	0	0	0	133500	0	0	0	0	133500	0.6092	7.26255	6.42191	0	0.37453
50,001 to 100,000	0	0	1843894.23	3439897.31	2286658.32	729229	167000	0	8466678.86	0.7999	7.13366	5.90846	0	0.16253
100,001 to 150,000	0	108000	6801439.53	13293947.3	8671514.76	3083047	363581.08	145600	32467129.7	0.7988	6.68419	5.69921	0.01528	0.22809
150,001 to 200,000	0	0	8639496.87	12531370.9	12304065.5	2861182	1205750	0	37541865.2	0.8118	6.62405	5.56104	0.01971	0.2768
200,001 to 250,000	0	202500	17645986.5	18366779.9	11213359	4486220.03	975400	0	52890245.4	0.8043	6.59576	5.61807	0.01258	0.26611
250,001 to 300,000	0	256000	10566105	17696771.1	13116100	6921426.2	840150	0	49396552.3	0.8046	6.41235	5.53178	0.02235	0.38851
300,001 to 350,000	0	340000	10392427.2	16589849	5869180	3543397.86	1005600	0	37740454.1	0.8105	6.33171	5.35725	0.03433	0.28349
350,001 to 400,000	0	0	9383350	12444969.8	8220021	2640398.5	1924800	0	34613539.3	0.8154	6.40079	5.38803	0.0104	0.48078
400,001 to 450,000	0	0	5939124	7687049.5	6383823.26	1244000	0	0	21253996.8	0.8101	6.31398	5.35422	0.04122	0.31781
450,001 to 500,000	0	0	4373266	9273649.97	8681076.67	1893600	487700	0	24709292.6	0.7799	6.18922	5.20677	0.07913	0.17655
500,001 to 550,000	0	0	1564000.66	3739000	1055200	536000	1043500	0	7937700.66	0.802	6.44514	5.38782	0.06797	0.13354
550,001 to 600,000	0	0	3530186.07	2789950	1786000	600000	0	0	8706136.07	0.7751	6.48427	6.00425	0.1374	0.32797
600,001 to 650,000	0	0	640000	1294000	644000	0	0	0	2578000	0.7333	6.89543	6.39364	0.25019	0.5
650,001 to 700,000	0	0	1349197.26	1328296	0	0	0	0	2677493.26	0.7281	7.25697	6.4623	0.2481	0.5054
900,001 to 950,000	0	0	0	0	941000	0	0	0	941000	0.65	7.625	6.75	0	1
Total:	0	906500	82668473	1.21E+08	81171998	28538501	8013481	145600	3.22E+08	0.8024	6.49675	5.52846	0.03272	0.30568

4. Prepayment Penalty Term

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Prepayment Penalty Term	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
0	0	256000	18451473.7	33545637.9	21653970.6	6676370	2315700	0	82899152.2	0.8083	6.67666	5.78083	238902.46	0.02139	0.32852
6	0	0	0	0	376000	0	0	0	376000	0.8	7.25	6.25	376000	0	1
12	0	0	0	221324.72	0	0	0	0	221324.72	0.879	7.00608	5.85	110662.36	0	0
24	0	202500	51447436.8	64229814.5	47593576.8	18450756.6	4691450	145600	186761135	0.8018	6.39369	5.37259	248352.57	0.04051	0.31371
30	0	0	509441	248000	198000	0	0	0	955441	0.8543	7.13441	6.74831	238860.25	0	0.32126
36	0	448000	12260121.8	22136253.7	11350451	3411374.03	1006331.08	0	50612531.6	0.7939	6.56251	5.6715	217221.17	0.01917	0.23589
60	0	0	0	228000	0	0	0	0	228000	0.6951	6.49	0	228000	1	0
Total:	0	906500	82668473	1.21E+08	81171998	28538501	8013481	145600	3.22E+08	0.8024	6.49675	5.52846	240339	0.03272	0.30568


5. Mortagge Rates

	FICO	FICO	FICO	FICO	FICO	FICO	FICO	FICO
Mortagge Rates	<=450	501-550	551-600	601-650	651-700	701-750	751-800	>800	Total	Current LTV	WAC	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	772450	2369800	982000	143200	0	4267450	0.7702	4.85732	4.57888	304817.86	0	0
5.001 to 5.500	0	0	282000	8160530	7658935.06	3634850	1291050	0	21027365.1	0.784	5.34617	4.93539	284153.58	0.03005	0.11616
5.501 to 6.000	0	0	9636130.64	22248089.8	27681022	10111196.4	4462831.08	145600	74284869.9	0.7972	5.82898	5.12676	265303.11	0.03004	0.25428
6.001 to 6.500	0	0	17070924.2	35694296.4	19275414.4	7791677.2	598000	0	80430312.2	0.7945	6.32661	5.42782	246718.75	0.03791	0.34154
6.501 to 7.000	0	0	21450503.7	32636862.2	14186176	3611922.03	1164000	0	73049464	0.8128	6.78519	5.62332	228995.18	0.046	0.31776
7.001 to 7.500	0	340000	17689374.3	14766163	6651149.35	621420	258400	0	40326506.6	0.8183	7.27406	6.04412	220363.42	0.02815	0.33461
7.501 to 8.000	0	256000	12829304.5	4929341.99	3091051.66	898270	96000	0	22099968.2	0.8016	7.76701	6.35357	225509.88	0.00587	0.48512
8.001 to 8.500	0	0	1978100	1003698	258450	253600	0	0	3493848	0.8485	8.31061	6.67433	145577	0	0.3607
8.501 to 9.000	0	310500	1056536	334599.31	0	307315	0	0	2008950.31	0.8507	8.7728	7.13733	133930.02	0	0.31313
9.001 to 9.500	0	0	532600	63000	0	326250	0	0	921850	0.7104	9.13997	7.88576	153641.67	0	0.35391
10.501 to 11.000	0	0	143000	0	0	0	0	0	143000	0.6842	11	9	143000	0	0
Total:	0	906500	82668473	1.21E+08	81171998	28538501	8013481	145600	3.22E+08	0.8024	6.49675	5.52846	240339	0.03272	0.30568

6. Mortagge Rates

	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV
Mortagge Rates	0-10	20-Nov	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	101-110	111-120	Total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	0	0	0	310000	3957450	0	0	0	0	4267450	682.52	4.57888	304817.86	0	0
5.001 to 5.500	0	0	0	0	0	230000	1393200	17442373.1	1840312	121480	0	0	21027365	667.15	4.93539	284153.58	0.03005	0.11616
5.501 to 6.000	0	0	100000	0	1162000	925459	1837416.52	52926302.9	16294965.3	1038726.23	0	0	74284870	659.72	5.12676	265303.11	0.03004	0.25428
6.001 to 6.500	0	105153	150000	500000	0	3310999	6630449.98	46213300.5	19786509.7	3733900.01	0	0	80430312	637.08	5.42782	246718.75	0.03791	0.34154
6.501 to 7.000	0	0	0	400000	488598.91	929192	3446750	40039887	22557171.3	5187864.74	0	0	73049464	626.09	5.62332	228995.18	0.046	0.31776
7.001 to 7.500	0	0	160000	0	38500	636200	3649499.97	17973140.3	15037663.5	2831502.87	0	0	40326507	614.83	6.04412	220363.42	0.02815	0.33461
7.501 to 8.000	0	0	0	0	0	632712	2873515	9963483.52	6830812.97	1799444.66	0	0	22099968	606.01	6.35357	225509.88	0.00587	0.48512
8.001 to 8.500	0	0	0	0	0	0	221000	949945	1734905	587998	0	0	3493848	605.03	6.67433	145577	0	0.3607
8.501 to 9.000	0	0	0	0	0	66165	452400	110500	472475	907410.31	0	0	2008950.3	604.13	7.13733	133930.02	0	0.31313
9.001 to 9.500	0	0	0	0	0	193000	133250	532600	63000	0	0	0	921850	634.61	7.88576	153641.67	0	0.35391
10.501 to 11.000	0	0	0	0	0	0	143000	0	0	0	0	0	143000	564	9	143000	0	0
Total:	0	105153	410000	900000	1689099	6923727	21090481	1.9E+08	84617815	16208327	0	0	3.2E+08	636.86	5.52846	240338.5	0.03272	0.30568
	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV	LTV

Mortagge Rates	0-10	20-Nov	21-30	31-40	41-50	51-60	61-70	71-80	81-90	91-100	101-110	111-120	Total	avg FICO	Gross Margin	Avg Prin Bal	Limited Doc	Stated Doc
4.501 to 5.000	0	0	0	0	0	0	1218867.35	4760985.45	1132897.7	312920.76	0	0	7425671.3	662.86	4.73543	322855.27	0	0.0293
5.001 to 5.500	0	0	119337.21	421499.11	512908.79	1602341.79	3655671.05	40843838.9	9492897.63	2098188.99	0	0	58746683	670.04	5.06269	270722.04	0.12282	0.11132
5.501 to 6.000	0	46670.53	308087.1	331339.55	1423232.05	4148187.68	12556800.9	113708221	33010658.6	10416399.9	0	0	175949597	662.86	5.36059	261829.76	0.08783	0.09834
6.001 to 6.500	0	41885.26	711057.66	1425561.95	2791562.24	8253006.97	23732510.3	155765803	56551518.6	17447539.5	0	0	266720445	647.82	5.69573	239211.16	0.08338	0.18002
6.501 to 7.000	0	0	0	853945.43	2984025.39	5757245.11	20564793.1	147836976	64409593.5	33234450.5	0	0	275641029	635.22	6.01628	215344.55	0.07303	0.19961
7.001 to 7.500	0	0	295884.09	817223.95	849889.35	3142022.22	11213784.4	80548522.1	42807661.9	28797371.6	0	0	168472360	618.98	6.4108	191663.66	0.04937	0.19236
7.501 to 8.000	0	0	138162.33	377900.6	732618.37	2473901.64	7253682.07	50722074.1	41242484.9	31150045.4	0	0	134090869	598.22	6.65858	181941.48	0.06634	0.17606
8.001 to 8.500	0	0	0	0	558286.36	1167130.05	3234397.86	21037502.7	17010036.9	19781023.9	0	0	62788378	601.26	7.04128	128928.91	0.06413	0.14012
8.501 to 9.000	0	239012.04	71789.86	41898.9	159617.32	660984.88	2658786.4	11052216.1	14577050.5	14736940.1	0	0	44198296	588.12	7.25835	118812.62	0.08317	0.12319
9.001 to 9.500	0	0	0	0	0	174632.89	1070180.14	3222648.68	3749024.69	10802157.1	0	0	19018644	606.28	7.68537	87643.52	0.05315	0.10988
9.501 to 10.000	0	0	0	34914.78	0	0	469517.64	1539837.32	2869065.4	14054464	0	0	18967799	625.8	8.06148	75568.92	0.13036	0.05856
10.001 to 10.500	0	0	72796.19	0	0	0	160296.26	176410.3	813906.64	13269296.7	0	0	14492706	649.28	8.40394	57739.86	0.06538	0.03442
10.501 to 11.000	0	0	0	0	0	96847.93	41522.4	648220.28	2392277.64	39608838.6	0	0	42787707	651.82	8	61476.59	0.0799	0.02919
11.001 to 11.500	0	0	0	0	0	0	0	212113.8	124831.56	3333846.05	0	0	3670791.4	653.24	8	36344.47	0	0.04429
11.501 to 12.000	0	0	0	0	0	0	0	0	211253.74	5206227.47	0	0	5417481.2	646.85	0	45525.05	0.02524	0.03273
12.001 to 12.500	0	0	0	0	0	0	55909.24	0	0	4012302.99	0	0	4068212.2	663.18	7.755	41093.05	0.04272	0
12.501 to 13.000	0	0	0	0	0	0	0	0	146218.53	8926154.48	0	0	9072373	641.85	0	37334.87	0.00586	0.01612
13.001 to 13.500	0	0	0	0	0	0	0	0	0	156699.33	0	0	156699.33	795.25	0	78349.67	0	0
13.501 to 14.000	0	0	0	0	0	0	0	0	0	281008.69	0	0	281008.69	651.46	0	140504.35	0	0
Total:	0	327567.8	1717114	4304284	10012140	27476301	87886719	6.32E+08	2.91E+08	2.58E+08	0	0	1.3E+09	634.52	6.02244	169002.5	0.07482	0.15457

Deal
Date	1/11/2005
Deal Size	$1,000,000,000
Other DEAL INFO
Lead	ML
Originator[s]	Saxon
Servicer[s]	Saxon
Raters	F/S/M
POOL SUMMARY DATA
Agency Conforming	80.12%
Non Conforming	19.88%
Prefunding (if any)	$247,943,121
No of Loans	4,177
Average Loan Size	$180,047
WAC	6.913
WA LTV	79.33
% First Lien	99.96
% Owner Occ	97.72
% Purchase	22.97
% Cash out	72.51
% Full Doc	71.16
% Reduced/Limited Doc	2.95
% Stated Income	25.89
% No docs	0
WA FICO	614
FICO Range	489-808
Mortgage Indices
Floating Rate Mortgages	87.49
Fixed Rate	12.51
2/28 Float	65.81
3/27 Float	21.32
5/25 Float	0.33
IO Mortgages	42.82
LOAN SIZE
Loans < 100k	10.83
Loans < 75k	4.39
Loans > 350k	21.24
Loans > 500k	4.97
Loans > 750k	0.47
Income Strats
Average DTI	39.97
DTI 40-45%	21.54
DTI 45-50%	29.16
DTI 50-55%	2.41
DTI > 55%	0.09
GEOGRAPHIC
California	25.92
North California	12.34
South California	13.58
Florida	7.9
Illinois	3.15
Michigan	2.41
Texas	1.97
Colorado	1.94
New York	4.09
New Jersey	1.7
Virginia	7.84
Washington	1.3
Mass	1.3
Property Type
Single Prop	77.46
PUD	14.63
2-4 Family	2.56
Condo	5.33
MH	0.02
FICO
Fico < 600	40.57
Fico < 580	28.55
Fico < 560	18.67
Below 520	5.6
521 - 540	6.04
541 - 560	7.53
561 - 580	10.01
581 - 600	12.28
601- 620	14.04
621 - 640	12.08
641 - 660	12.16
661 - 680	7.66
681 - 700	5.07
701-720	2.97
721 - 740	2.08
Above 740	2.35
LTV
<=50	2.15
50.01-55	1.31
55.01-60	2.36
60.01-65	3.77
65.01-70	5.89
70.01-75	9.67
75.01-80	39.51
80.01-85	11.28
85.01-90	18.47
90.01-95	4.08
95.01-100	1.5
> 100%	-
> 80%	35.33
> 90%	5.58

Average Seasoning	1
% > 3 months	4.41%
mortgage insurance if any	5.83%
MI providers	MGIC
excess spread - ave 1st yr
DELINQUENCIES
30-59 day past	2.05%

Saxon 2005-1
	#Of Laons	Balance	Avg balan	% of the pool	Seasoning	WAC	WARM	FICO	OLTV	CLTV (with Sil 2nds)	DTI	% Of Full Doc	% of Primary	% of (single family and PUD)	% of cashout	% of 2nd lien	IO %
Aggregated pool	4,177	752,056,879	180,047.13		1	6.913	355	614	79.33	83.54	39.97	71.16	97.72	91.03	72.51	0.04	42.82
2nd lien	12	269,077	22,423.05	0.04%	27	10.668	190	660	93.05	93.05	45.33	100.00	100.00	100.00	62.62	100.00	0.00
IO loans only	1,340	322,053,584	240,338.50	42.82%	1	6.497	359	637	80.25	87.12	40.93	66.16	98.22	90.54	62.50	0.00	100.00

rates:
9.5-10	68	8,248,593	121,302.83	1.10%	3	9.788	349	531	74.09	74.62	38.47	71.38	98.58	86.93	90.36	1.41	0.00
10.01-10.5	24	2,429,824	101,242.66	0.32%	6	10.269	345	529	79.09	79.26	33.39	90.24	97.54	90.00	95.57	2.13	0.00
10.51-11	15	1,603,648	106,909.88	0.21%	6	10.769	343	526	67.25	67.25	41.47	94.51	100.00	100.00	97.90	0.00	8.92
11.01-12	4	326,072	81,517.93	0.04%	4	11.363	347	529	62.13	62.13	40.35	100.00	100.00	83.13	100.00	3.83	0.00
12.01-13	1	36,339	36,339.39	0.00%	6	12.250	234	606	100.00	100.00	42.59	100.00	100.00	100.00	0.00	100.00	0.00
gt 13%	2	34,093	17,046.28	0.00%	34	13.631	206	589	92.17	92.17	47.05	100.00	100.00	100.00	39.05	100.00	0.00

FICO---
<500	17	2,613,662	153,744.83	0.35%	3	8.961	357	498	70.02	70.02	39.65	82.20	100.00	88.53	100.00	0.00	0.00
501-525	341	49,967,997	146,533.72	6.64%	1	8.472	357	514	77.49	78.09	40.43	82.32	99.51	91.95	89.84	0.05	0.68
526-550	410	61,642,239	150,346.93	8.20%	1	7.965	354	538	77.92	78.28	39.60	79.47	99.09	87.13	90.25	0.00	0.92
551-575	514	88,249,259	171,691.16	11.73%	1	7.329	354	564	78.01	78.32	39.91	72.06	98.45	93.20	90.16	0.02	34.42
576-600	594	109,279,817	183,972.76	14.53%	1	6.918	354	589	78.74	80.25	39.65	77.93	98.58	93.21	81.99	0.00	47.85
601-625	708	131,004,611	185,034.76	17.42%	1	6.674	355	612	79.48	83.62	40.23	81.11	98.36	92.60	75.84	0.04	47.80
626-650	579	111,618,857	192,778.68	14.84%	1	6.562	355	638	80.79	85.21	39.60	71.17	96.68	89.75	68.82	0.00	51.96

<50,000	93	3,759,326	40,422.87	0.50%	3	8.339	304	602	66.60	68.57	32.27	88.12	97.34	91.56	81.77	5.21	3.55
50,000-75,000	479	30,114,469	62,869.46	4.00%	1	7.788	334	595	76.40 <

SAXON ASSET SECURITIES CO 8-K